The following discussion and analysis of our financial condition and results of
operations should be read in conjunction with our historical consolidated
financial statements and the related notes thereto included in this Annual
Report. In addition to historical information, some of the information contained
in this discussion and analysis or set forth elsewhere in this Annual Report,
including information with respect to our plans and strategy for our business
and related financing, includes forward­looking statements that involve risks
and uncertainties. As a result of many factors, including those factors set
forth in the "Risk Factors" section of this Annual Report, our actual results
could differ materially from the results described in or implied by the
forward­looking statements contained in the following discussion and analysis.

Overview



We are a commercial-stage life science company focused on developing and
marketing important treatments for patients and healthcare providers. We
currently have a portfolio of innovative treatments for pain and inflammation.
We have six commercially available products: SPRIX® (ketorolac tromethamine)
Nasal Spray, ZORVOLEX®  (diclofenac), INDOCIN® (indomethacin) suppositories,
VIVLODEX®  (meloxicam), INDOCIN® oral suspension and OXAYDO® (oxycodone HCI,
USP) tablets for oral use only -CII.  VIVLODEX and ZORVOLEX are
SOLUMATRIX® Technology non-steroidal anti-inflammatory products. To augment our
current product portfolio, we continually seek to acquire additional product
candidates or approved products to develop and/or market. We plan to grow our
business through our commercial revenue and potential business development
opportunities.



We discontinued the sale and distribution of ARYMO® ER, an extended release
morphine product formulated with abuse-deterrent properties, on September 28,
2018.


Merger Transaction with Assertio Therapeutics, Inc.





On March 16, 2020, we entered into an Agreement and Plan of Merger (the "Merger
Agreement") by and among us, Assertio Therapeutics, Inc. ("Assertio"), Alligator
Zebra Holdings, Inc. ("Parent"), Zebra Merger Sub, Inc., a wholly-owned
subsidiary of Parent ("Merger Sub") and Alligator Merger Sub, Inc. The Merger
Agreement provides that, upon the terms and subject to the conditions set forth
in the Merger Agreement, Merger Sub will be merged with and into us, with us
continuing as the surviving corporation and a wholly-owned subsidiary of
Parent. Pursuant to the terms of the Merger Agreement, at the time the merger is
effective, each outstanding share of common stock, par value $0.001 per share,
of the Company (the "Common Stock") (other than Excluded Shares (as defined
below) and Dissenting Shares (as defined below)) will be converted into the
right to receive 2.5 shares (the "Exchange Ratio") of common stock, par value
$0.0001 per share, of Parent ("Parent Common Stock"). Each share of Common Stock
that is held by the Company as treasury stock or that is owned, directly or
indirectly, by Parent, the Company, Merger Sub, or any subsidiary of the Company
(collectively, "Excluded Shares"), immediately prior to the effective time of
the Merger (the "Effective Time") will cease to be outstanding and will be
cancelled and retired and will cease to exist, and no consideration will be
delivered in exchange therefor. "Dissenting Shares" are shares of the Common
Stock (other than Excluded Shares) outstanding immediately prior to the
Effective Time and held by a holder who is entitled to demand and has properly
demanded appraisal for such shares of the Common Stock in accordance with
Section 262 of the Delaware General Corporation Law. Consummation of the Merger
is subject to certain conditions to closing, including, among others, including
(1) requisite approvals of our and Assertio's stockholders; (2) the absence of
certain legal impediments to the consummation of the Merger; (3) the approval of
shares of Parent Common Stock to be issued as consideration in the Merger for
listing on the Nasdaq Stock Market, (4) effectiveness of the registration
statement on Form S-4 registering the shares of Parent Common Stock and other
equity instruments to be issued in the Merger, (5) subject to certain
exceptions, the accuracy of the representations, warranties and compliance with
the covenants of each party to the Merger Agreement, and (6) Assertio, Parent
and their respective Subsidiaries having minimum cash and cash equivalents equal
to $25 million in the aggregate (as calculated pursuant to the Merger
Agreement). We are working toward completing the Merger as quickly as possible
and currently expect to consummate the merger in the second calendar quarter of
2020.



                                       69

  Table of Contents

The pendency of this transactions may impact our operations and continuation of
historical trends in future periods, including for those matters referred to in
Part I, Item 1A, "Risk Factors." Therefore, the discussion and analysis of our
financial condition and results of operations below may not be indicative of
future operating results or financial condition for these reasons as well as for
other reasons, including the potential realization of the risks identified
elsewhere in this Annual Report, including in Part I, Item 1A "Risk Factors", or
other risks and uncertainties we may face. The remainder of this Management's
Discussion and Analysis of Financial Condition and Results of Operations does
not take into account or give any effect to the pendency or other potential
impact of the Merger.



Iroko Acquisition and Restructuring


On October 30, 2018, we entered into an asset purchase agreement with Iroko
Pharmaceuticals, Inc. ("Iroko") (the "Iroko Acquisition") pursuant to which,
upon the terms and subject to the conditions set forth therein, we agreed to
acquire certain assets and rights of Iroko, including assets related to Iroko's
marketed products VIVLODEX, TIVORBEX, ZORVOLEX and INDOCIN (indomethacin) oral
suspension and suppositories ("INDOCIN"). The Iroko Acquisition closed on
January 31, 2019.



The Iroko Acquisition was to be effectuated pursuant to, and was conditioned
upon, the occurrence of the effective date of the joint plan of reorganization
related to the voluntary petitions for reorganization under the United States
Bankruptcy Code filed in the United States Bankruptcy Court for the District of
Delaware (the "Bankruptcy Court") on October 30, 2018.



On October 30, 2018, we entered into a restructuring support agreement with
creditors holding approximately 94% in aggregate principal amount outstanding
and in excess of a majority in number of our 13% Notes and approximately 67% in
aggregate principal amount outstanding of our then existing 5.50% convertible
notes ("5.50% Notes") and 6.50% convertible notes ("6.50% Notes") in connection
with our filing of the Chapter 11 cases on October 30, 2018.



On January 14, 2019, the Bankruptcy Court entered an order confirming the joint
plan of reorganization. On January 31, 2019 (the "Effective Date"), and
substantially concurrent with the consummation of the Iroko Acquisition, the
plan became effective.


Pursuant to the plan, on the Effective Date, among other things, the following transactions occurred:

· payment in full, in cash, of all administrative claims, statutory fees,

professional fee claims and certain priority other secured claims, and general

unsecured claims (or, to the extent not so paid, such amounts shall be paid as

soon as practicable after the Effective Date or in the ordinary course of

business, subject to the reorganized company's claims and defenses);

· the cancellation of all of the Company's common stock and all other equity

interests in the Company outstanding on the Effective Date prior to

consummation of the transactions; the conversion of approximately $80.0 million

of claims (the "First Lien Secured Notes Claims") related to the Company's 13%

Notes into (1) $50.0 million in aggregate principal amount of Series A-1 Notes,

(2) the number of shares of the Company's common stock (or warrants)

representing, in the aggregate, 19.38% of the shares outstanding as of the

Effective Date (subject to dilution only on account of the Management Incentive

Plan (the "MIP") (as defined in the Plan)) (the "First Lien Equity

Distribution), (3) $20.0 million in cash less certain amounts related to

adequate protection payments, and (4) cash in an amount equal to certain unpaid

fees and expenses of the trustee under the indenture governing the 13% Notes;

· the conversion of $48.6 million of claims (the "Convertible Notes Claims")

related to the Company's 5.50% Notes and its 6.50% Notes into the number of

shares of common stock of the Company (or warrants) representing, in the

aggregate, 31.62% of the shares outstanding as of the Effective Date (subject


    to dilution only on account of the MIP);




                                       70

  Table of Contents

· the consummation of the Iroko Acquisition and other transactions contemplated


    by the asset purchase agreement; and



· the effectiveness of the discharge, release, exculpation and injunction

provisions for the benefit of the Debtors', certain of the Debtors'

claimholders and certain other parties in interest, each in their capacities as


    such, from various claims and causes of action.




Each of the foregoing percentages of equity in the Company is subject to
dilution solely from the shares issued or reserved for issuance under the MIP.
On the Effective Date, following the consummation of the Iroko Acquisition and
the other transactions contemplated by the plan, there were 9,360,968 shares of
our common stock issued and outstanding and warrants for an aggregate of
4,972,364 shares of our common stock.



On the Effective Date, the Company issued (i) an aggregate of 4,774,093 shares
of common stock to the former holders of First Lien Secured Notes Claims and
Convertible Notes Claims and (ii) warrants for an aggregate of 2,535,905 shares
of common stock to certain holders of First Lien Secured Notes Claims and
Convertible Notes Claims.



 Upon emergence from bankruptcy, we adopted the provisions of Financial
Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC")
852, Reorganizations, ("fresh start accounting") which resulted in our becoming
a new entity for financial reporting purposes on February 1, 2019. As a result
of the adoption of fresh start accounting, our consolidated financial statements
subsequent to January 31, 2019 are not necessarily indicative of the results to
be expected for any future year or period.



References to "Successor" or "Successor Company" relate to the financial
position and results of operations of the reorganized Company subsequent to
January 31, 2019. References to "Predecessor" or "Predecessor Company" relate to
the financial position and results of operations of the Company prior to, and
including, January 31, 2019.



We incurred a net loss of $46.6 million, net income of $107.2 million and a net
loss of $95.5 million for the period February 1, 2019 through December 31, 2019
(Successor), the period January 1, 2019 through January 31, 2019 (Predecessor),
and the year ended December 31, 2018 (Predecessor), respectively. We recognized
total revenues of $79.5 million, $1.8 million and $30.4 million for the period
February 1, 2019 through December 31, 2019 (Successor), the period January 1,
2019 through January 31, 2019 (Predecessor), and the year ended December 31,
2018 (Predecessor), respectively which were all product sales. As of December
31, 2019, we had an accumulated deficit of $46.6 million. We expect to incur
significant expenses and operating losses for the foreseeable future as we incur
significant commercialization expenses as we continue to grow our sales,
marketing and distribution infrastructure to sell our commercial products in the
United States. Additionally, we expect to continue to protect and expand our
intellectual property portfolio.



Until we become profitable, if ever, we will seek to fund our operations
primarily through public or private equity or debt financings or other sources.
Other additional financing may not be available to us on acceptable terms, or at
all. Our failure to raise capital as and when needed could have a material
adverse effect on our financial condition and our ability to pursue our business
strategy. If we are unable to raise capital when needed or on attractive terms,
we could be forced to delay, reduce or eliminate our research and development
programs or any future commercialization efforts Please see Part 1, Item 1A
"Risk Factors" for a description of risks and uncertainties related to COVID-19
and other uncertainties and risks to our business.



Critical Accounting Policies and Significant Estimates



Our management's discussion and analysis of our financial condition and results
of operations is based on our consolidated financial statements which we have
prepared in accordance with U.S. Generally Accepted Accounting Principles
("GAAP"). The preparation of financial statements requires us to make estimates,
assumptions and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosures of contingent assets
and liabilities. On an ongoing basis, we evaluate our estimates. We base our
estimates on historical experience and various other assumptions that we believe
to be reasonable under the circumstances, the results of which form our basis
for making judgments about the carrying values of assets and liabilities that
are not readily apparent from other sources.

                                       71

Table of Contents


Actual results may differ from those estimates under different assumptions or
conditions. We believe the following critical accounting policies reflect the
more significant judgements and estimates used in the preparation of our
consolidated financial statements. See Note 2 of Notes to the Consolidated
Financial Statements for a complete list of our significant accounting policies.

Revenue Recognition



We adopted ASC 606 and accordingly revenue is recognized when, or as,
performance obligations under the terms of a contract are satisfied, which
occurs when control of the promised products or services is transferred to
customers. To recognize revenue pursuant to the provisions of ASC 606, we
perform the following five steps: (i) identify the contract(s) with a customer;
(ii) identify the performance obligations in the contract; (iii) determine the
transaction price; (iv) allocate the transaction price to the performance
obligations in the contract; and (v) recognize revenue when (or as) we satisfy a
performance obligation. We only apply the five-step model to contracts when it
is probable that we will collect substantially all the consideration that we are
entitled to in exchange for the goods or services transferred to our customer.
At contract inception, once the contract is determined to be within the scope of
ASC 606, we assess whether the goods or services promised within each contract
are distinct to determine those that are performance obligations.

Revenue is measured as the amount of consideration we expect to receive in
exchange for transferring products or services to a customer ("transaction
price"). We then recognize as revenue the amount of the transaction price that
is allocated to the respective performance obligation when (or as) the
performance obligation is satisfied. To the extent that the transaction price
includes variable consideration, we estimate the amount of variable
consideration that should be included in the transaction price to which we
expect to be entitled after giving effect to returns, rebates, sales allowances
and other variable elements with contracts between us and our
customers. Variable consideration is included in the transaction price if, in
our judgment, it is probable that a significant future reversal of cumulative
revenue under the contract will not occur. Estimates of variable consideration
and determination of whether to include estimated amounts in the transaction
price are based largely on an assessment of our anticipated performance under
the contract and all information (historical, current and forecasted) that is
reasonably available. Sales taxes and other taxes collected on behalf of third
parties are excluded from revenue.

When determining the transaction price of a contract, an adjustment is made if
payment from a customer occurs either significantly before or significantly
after performance, resulting in a significant financing component. Applying the
significant financing practical expedient, we do not assess whether a
significant financing component exists if the period between when we perform our
obligations under the contract and when the customer pays is one year or
less. None of our contracts contained a significant financing component during
the year ended December 31, 2019.

Our existing contracts with customers contain only a single performance
obligation and, as such, the entire transaction price is allocated to the single
performance obligation. Should future contracts contain multiple performance
obligations, those would require an allocation of the transaction price based on
the estimated relative standalone selling prices of the promised products or
services underlying each performance obligation. We determine standalone selling
prices based on observable prices or a cost-plus margin approach when one is not
available.

Our performance obligations are to provide pharmaceutical products to several
wholesalers or a single specialty pharmaceutical distributor. All of our
performance obligations, and associated revenue, are generally transferred to
customers at a point in time. Revenue is recognized at the time the related
performance obligation is satisfied by transferring control of a promised good
to a customer, which is typically upon delivery. Payments for invoices are
generally due within 30 to 65 days of invoice date.



Product Sales Allowances



We recognize product sales allowances as a reduction of product sales in the
same period the related revenue is recognized. Product sales allowances are
based on amounts owed or to be claimed on the related sales. These estimates
take into consideration the terms of our agreements with customers and
third-party payors that may result in future rebates or discounts taken. In
certain cases, such as patient discount programs, we recognize the cost of
patient discounts as a reduction of revenue based on estimated utilization. If
actual future results vary, we may need to adjust these

                                       72

Table of Contents

estimates, which could have an effect on product revenue in the period of adjustment. Our product sales allowances include:



Product Returns. Consistent with industry practice, we generally offer customers
a limited right of return for our products. We estimate the amount of our
product sales that may be returned by our customers and records this estimate as
a reduction of revenue in the period the related product revenue is
recognized. We estimate product return liabilities using the expected value
method based on our historical sales information and other factors that we
believe could significantly impact our expected returns, including product
discontinuations, product recalls and expirations, of which we become aware.
These factors include our estimate of actual and historical return rates for
non-conforming product and open return requests.

Specialty Pharmacy Fees. We offer a discount to a certain specialty
pharmaceutical distributor based on a contractually determined rate. We record
the fees on shipment to the distributor and recognize the fees as a reduction of
revenue in the same period the related revenue is recognized.



Wholesaler and Title Fees. We pay certain pharmaceutical wholesalers and its
third-party logistics provider fees based on a contractually determined rate. We
accrue these fees on shipments to the respective wholesalers and recognize the
fees as a reduction of revenue in the same period the related revenue is
recognized.



Prompt Pay Discounts. We offer cash discounts to our customers, generally 2% of
the sales price, as an incentive for prompt payment. We account for cash
discounts by reducing accounts receivable by the prompt pay discount amount and
recognize the discount as a reduction of revenue in the same period the related
revenue is recognized.



Patient Discount Programs. We offer co-pay discount programs for each of our
products to patients, in which patients receive a co-pay discount on their
prescriptions. We utilize data provided by independent third parties to
determine the total amount that was redeemed and recognize the discount as a
reduction of revenue in the same period the related revenue is recognized.



Rebates and Chargebacks. Managed care rebates are payments to governmental
agencies and third parties, primarily pharmacy benefit managers and other health
insurance providers. The reserve for these rebates is based on a combination of
actual utilization provided by the third party and an estimate of customer
buying patterns and applicable contractual rebate rates to be earned over each
period. We recognize the discount as a reduction of revenue in the same period
the related revenue is recognized.



Goodwill



Goodwill is calculated as the excess of the reorganization equity value over the
fair value of tangible and identifiable intangible assets pursuant to ASC 852,
Reorganizations. Goodwill is not amortized but is tested for impairment at the
reporting unit level at least annually or when a triggering event occurs that
could indicate a potential impairment by assessing qualitative factors or
performing a quantitative analysis in determining whether it is more likely than
not that the fair value of net assets are below their carrying amounts. A
reporting unit is the same as, or one level below, an operating segment. Our
operations are currently comprised of a single, entity wide reporting unit.

Intangible and Long-Lived Assets





Long-lived intangible assets acquired as part of the SPRIX Nasal Spray
acquisition, OXAYDO license and INDOCIN product rights are being amortized on a
straight-line basis over their estimated useful lives of 9 years, 3 years and 9
years, respectively. We estimated the useful life of the assets by considering
competition by products prescribed for the same indication, the likelihood and
estimated future entry of non-generic and generic competition for the same or
similar indication and other related factors. The factors that drive the
estimate of the life are often uncertain and are reviewed on a periodic basis or
when events occur that warrant review.



                                       73

  Table of Contents

We assess the recoverability of our long­lived assets, which include property
and equipment and product rights whenever significant events or changes in
circumstances indicate impairment may have occurred. If indicators of impairment
exist, projected future undiscounted cash flows associated with the asset are
compared to the carrying amount to determine whether the asset's value is
recoverable. Any resulting impairment is recorded as a reduction in the carrying
value of the related asset and a charge to operating results. During the year
ended December 31, 2018, we recorded a charge of $0.1 million to restructuring
and other charges to write off the remaining IP R&D intangible asset related to
our Guardian Technology due to our decision to discontinue the manufacturing and
promotion of ARYMO ER.


Stock­Based Compensation Expense



We apply the fair value recognition provisions of ASC Topic 718,
Compensation-Stock Compensation.  Determining the amount of share-based
compensation expense to be recorded requires us to develop estimates of the fair
value of stock options as of their grant date. We recognize share-based
compensation expense ratably over the requisite service period, which in most
cases is the vesting period of the award. Calculating the fair value of
share-based awards requires that we make highly subjective assumptions.



We use the Black-Scholes option pricing model to value our stock option awards.
Use of this valuation methodology requires that we make assumptions as to the
volatility of our common stock, the expected term of our stock options, and the
risk-free interest rate for a period that approximates the expected term of our
stock options and our expected dividend yield.



We use the simplified method as prescribed by the SEC Staff Accounting Bulletin
("SAB") No. 107, Share-Based Payment, to calculate the expected term of stock
option grants to employees as we do not have sufficient historical exercise data
to provide a reasonable basis upon which to estimate the expected term of stock
options granted to employees. Expected volatility is based on the actual
historical volatility of our stock price. We utilize a dividend yield of zero
based on the fact that we have never paid cash dividends and have no current
intention to pay cash dividends. The risk-free interest rate used for each grant
is based on the U.S. Treasury yield curve in effect at the time of grant for
instruments with a similar expected life. The weighted-average assumptions used
to estimate the fair value of stock options using the Black-Scholes option
pricing model were as follows for the year ended December 31, 2019:




                                                       Successor
                                                      Period from
                                                    February 1, 2019
                                                        through
                                                   December 31, 2019

            Risk-free interest rate                       1.37 - 2.27 %
            Expected term of options (in years)                  6.00
            Expected volatility                                 80.00 %
            Dividend yield                                          -



Acquisition-related contingent consideration


Pursuant to the Iroko Products Acquisition, we have obligations relating to
contingent payment consideration for future royalty obligations to Iroko based
upon annual INDOCIN product net sales over $20.0 million. We recorded the
acquisition-date fair value of these contingent liabilities, based on the
likelihood of contingent earn-out payments. The earn-out payments are
subsequently remeasured to fair value each reporting date.  The fair value of
the acquisition-related contingent consideration is remeasured each reporting
period, with changes in fair value recorded in our Consolidated Statements of
Operations. The royalty term commenced on the Effective Date and ends on the
tenth anniversary of the Effective Date, January 31, 2029.



                                       74

  Table of Contents

Income Taxes

Our income tax expense, deferred tax assets and reserves for unrecognized tax
benefits reflect management's best assessment of estimated future taxes to be
paid. We are subject to income taxes in the United States, Denmark, and the
United Kingdom ("U.K."). Significant judgments and estimates are required in
determining the consolidated income tax expense, including a determination of
whether and how much of a tax benefit taken by us in our tax filings or
positions is more likely to be realized than not.

We believe that it is more likely than not that the benefit from some of our
U.S. federal, U.S. state, Denmark, and U.K. net operating loss carryforwards
will not be realized. At December 31, 2019, in recognition of this risk, we have
provided a valuation allowance of approximately $96.9 million on the deferred
tax assets relating to these net operating loss carryforwards and other deferred
tax assets. If our assumptions change and we determine we will be able to
realize these net operating losses, the tax benefits relating to any reversal of
the valuation allowance on deferred tax assets at December 31, 2018 will be
accounted for as a reduction of income tax expense.

We recognize tax liabilities in accordance with ASC Topic 740 ,- Tax Provisions
and we adjust these liabilities when our judgment changes as a result of the
evaluation of new information not previously available. Due to the complexity of
some of these uncertainties, the ultimate resolution may result in a payment
that is materially different from our current estimate of the tax liabilities.
These differences will be reflected as increases or decreases to income tax
expense in the period in which they are determined.

Results of Operations

Comparison of the period from February 1, 2019 through December 31, 2019 (Successor) and the period from January 1, 2019 through January 31, 2019 (Predecessor) to the Year Ended December 31, 2018 (Predecessor)




                                                Successor                    Predecessor
                                               Period from           Period from
                                               February 1,
                                                   2019            January 1, 2019
                                                 through               through          Year ended
                                               December 31,                            December 31,
(in thousands)                                     2019           January 31, 2019         2018           Change
Revenue
Net product sales                              $     79,527       $           1,775    $      30,353    $    50,949
Total revenue                                        79,527                   1,775           30,353         50,949

Costs and Expenses
Cost of sales (excluding amortization of
product rights)                                      40,553                     554            7,447         33,660
Amortization of product rights                       12,823                

    171            2,107         10,887
General and administrative                           22,321                   5,413           24,079          3,655
Sales and marketing                                  32,536                   2,773           33,730          1,579
Research and development                                 22                     186            3,536        (3,328)

Restructuring & other charges                         1,920                     799           17,043       (14,324)
Change in fair value of contingent
consideration payable                                 4,983                       -                -          4,983
Total costs and expenses                            115,158                   9,896           87,942         37,112
Loss from operations                               (35,631)                 (8,121)         (57,589)         13,837

Other (income) expense:
Change in fair value of warrant and
derivative liability                                      -                       -         (12,292)         12,292
Interest expense, net                                13,353                    (52)           41,280       (27,979)
Other gain                                          (3,337)                   (140)            (144)        (3,333)

Loss (gain) on foreign currency exchange                  -                

      -              (1)              1
Total other (income) expense                         10,016                   (192)           28,843       (19,019)
Reorganization items                                    993               (115,169)            9,022      (123,198)
Net (loss) income                              $   (46,640)       $         107,240    $    (95,454)    $   156,054


                                       75

  Table of Contents

Net product sales

Net product sales increased $50.9 million to $81.3 million for the year ended
December 31, 2019 compared to net product sales of $30.4 million for the year
ended December 31, 2018. Net product sales for the year ended December 31, 2019
consisted of $25.3 million for SPRIX Nasal Spray, $7.1 million for OXAYDO, $41.5
million for INDOCIN products, and $7.4 million for the SOLUMATRIX products. Net
product sales for the year ended December 31, 2018 consisted of $23.4 million
for SPRIX Nasal Spray, $5.8 million for OXAYDO and $1.2 million for ARYMO ER.

Our ability to generate additional revenue and become profitable depends upon
our ability to expand the marketing and sales of our approved products or grow
our business through potential business development opportunities.



Cost of sales (excluding amortization of product rights)





Cost of sales (excluding amortization of product rights) increased $33.7 million
to $41.1 million for the year ended December 31, 2019 compared cost of sales
(excluding amortization of product rights) of $7.4 million to the year ended
December 31, 2018.



Cost of sales for SPRIX Nasal Spray and OXAYDO reflect the average cost of
inventory shipped to wholesalers and specialty pharmaceutical companies from
January 1, 2019 to January 31, 2019. Cost of sales for SPRIX Nasal Spray,
OXAYDO, SOLUMATRIX products and INDOCIN products reflects the fair value of
finished goods inventory for the period from February 1, 2019 to December 31,
2019.


Cost of sales for SPRIX Nasal Spray, OXAYDO and ARYMO ER for the year ended December 31, 2018 reflects the average cost of inventory shipped to wholesalers and specialty pharmaceutical companies during the period.

Amortization of product rights


Amortization of product rights increased $10.9 million to $13.0 million for the
year ended December 31, 2019 compared amortization of product rights of $2.1
million for the year ended December 31, 2018. Amortization of product rights
relates to the INDOCIN, OXAYDO and SPRIX Nasal Spray intangible assets. The
increase was due to the acquisition on January 31, 2019 of the INDOCIN product
rights that were valued at $90.1 million and the increase in the value of the
SPRIX Nasal Spray intangible asset to $31.9 million, offset in part by a
decrease in value of the OXAYDO intangible asset as a result of a fresh start
accounting.


General and administrative expenses




                                                  Successor                    Predecessor
                                                 Period from           Period from
                                                                       January 1,
                                               February 1, 2019           2019
                                                   through               through       Year ended
                                                                       January 31,    December 31,
(in thousands)                                December 31, 2019           2019            2018         Change

Salary and related benefits and employee
costs                                         $            7,008       $       839    $      8,975    $ (1,128)
Legal, accounting, tax and insurance                       4,473           

   204           3,179        1,498
Regulatory and related                                     2,574               503           3,288        (211)
Stock compensation                                         2,126             3,466           3,538        2,054
Other professional fees including public
company costs                                              1,962                95           3,862      (1,805)
Intellectual property                                      1,287                 3             139        1,151
Other general and administrative costs                     2,891               303           1,098        2,096
Total general and administrative expenses     $           22,321       $   

 5,413    $     24,079    $   3,655




                                       76

  Table of Contents

General and administrative ("G&A") expenses increased $3.7 million to $27.7
million for the year ended December 31, 2019 compared to G&A expenses of $24.1
million to the year ended December 31, 2018. This increase was primarily
attributable to $2.1 million of higher stock compensation partially offset by
lower salary and related costs, $1.2 million of higher intellectual property and
related costs, and $1.5 million of higher legal, accounting, tax and insurance
costs. We anticipate our G&A expenses will increase in the future due to growth
of our commercialization efforts for our approved products and costs related to
any business development activities. These increases will likely include
increased costs for insurance, hiring of additional personnel and payments to
outside consultants, regulatory fees, and legal and accounting fees, among

other
expenses.

Sales and marketing expenses


                                                     Successor                    Predecessor
                                                    Period from           Period from
                                                                          January 1,
                                                  February 1, 2019           2019
                                                      through               through       Year ended
                                                                          January 31,    December 31,
(in thousands)                                   December 31, 2019           2019            2018        Change

Salary and related benefits and employee costs   $           18,510       $     1,410    $     20,453    $ (533)
Promotional and marketing programs                            9,570               657           9,407        820
Other professional fees including consultants                 2,705                65           1,808        962
Stock compensation                                              111               444             314        241
Other sales and marketing expenses                            1,640               197           1,748         89
Total sales and marketing expenses               $           32,536       $

2,773 $ 33,730 $ 1,579




Sales and marketing ("S&M") expenses increased $1.6 million to $35.3 million for
the year ended December 31, 2019 compared to S&M expenses of $33.7 million for
the year ended December 31, 2018. The increase was primarily due to higher
spending for consultants and marketing programs to support our Iroko acquired
products of $1.0 million and $0.8 million, respectively, partially offset by
lower employee compensation and related costs, including travel and fleet
expenses, of $0.5 million. We anticipate that our S&M expenses will continue to
increase as we grow our commercial operations. These increases will likely
include increased costs for hiring of additional personnel, outside consultants
and marketing programs, among other expenses.

Research and development expenses



Research and development ("R&D") expenses decreased $3.3 million to $0.2 million
for the year ended December 31, 2019 compared to R&D expense of $3.5 million for
the year ended December 31, 2018. This decrease was driven by a discontinuation
of costs that did not directly support the growth of our commercial business. We
anticipate that our future research and development expense will continue to
decline as we are seeking partners for each of our product candidates.

Restructuring and other charges


Restructuring and other charges of $2.7 million for the year ended December 31,
2019 reflect costs of severance payments related to the reduction of executive
officers and a reduction in force in our Denmark facility in January 2019.



Restructuring and other charges of $17.0 million for the year ended December 31,
2018 reflected costs related to the discontinuation of ARYMO ER of $8.2 million
and a termination payment to Halo Pharmaceuticals of $3.1 million, and legal and
other professional fees of $5.8 million.



Change in fair value of acquisition-related contingent consideration


Acquisition-related contingent consideration, which consists of our future
royalty obligations to Iroko based upon annual INDOCIN product net sales over
$20.0 million, was recorded on the acquisition date, January 31, 2019, at the
estimated fair value of the obligation, in accordance with the acquisition
method of accounting. The fair value of the

                                       77

Table of Contents



acquisition-related contingent consideration is remeasured quarterly. The change
in fair value of the acquisition-related contingent consideration for the period
February 1, 2019 through December 31, 2019 was $5.0 million which was primarily
attributable to higher revenue projections and a decrease in the applicable
discount rate.



Change in fair value of warrant and derivative liability





The interest make-whole provisions of the 6.50% Notes, as well as the warrant
liability associated with the warrants issued in our July 2017 Equity offering
are subject to re-measurement at each balance sheet date. Refer to Note 6 - Fair
Value Measurements to our Consolidated Financial Statements included in Item 15
of this Annual Report for additional details. We recognize any change in fair
value in our Consolidated Statements of Operations and Comprehensive Loss as a
change in fair value of the derivative liabilities.  During the year ended
December 31, 2018 we recognized a change in the fair value of our derivative
liabilities of $12.3 million. The 6.50% Notes and warrants were cancelled as
part of the reorganization.

Interest expense, net

Interest expense, net decreased by $28.0 million for the year ended December 31, 2019 compared to the year ended December 31, 2018.



Interest expense of $13.3 million for the year ended December 31, 2019 includes
non-cash interest and amortization of debt discount totaling $6.1 million.
Interest expense of $41.3 million for the year ended December 31, 2018 includes
non-cash interest and amortization of debt discount totaling $38.3 million.

Refer to Note 11 to our Consolidated Financial Statements included in Item 15 of
this Annual Report for additional details about our long-term debt at December
31, 2018.

Other gain

Other gain of $3.5 million for the year ended December 31, 2019 consisted primarily of proceeds from the sale of TIVORBEX. Other gain of $0.1 million for the year ended December 31, 2018 consisted primarily of gains on sale of machinery and equipment in Denmark.

Reorganization items

Reorganization items of $114.2 million for the year ended December 31, 2019 consisted of a gain on the revaluation of assets and liabilities of $91.2 million, a gain on extinguishment of debt of $30.0 million and fees of $7.0 million related to the bankruptcy and Iroko Products Acquisition.

Reorganization charges of $9.0 million for the year ended December 31, 2018 reflected costs related to the Chapter 11 Cases and consist of legal and other professional fees incurred subsequent to the Chapter 11 filing.

Provision (benefit) for income taxes

We had no provision nor benefit for the years ended December 31, 2019 or 2018 since we have been in a full valuation allowance for federal and state purposes.

Liquidity and Capital Resources



Due to historical net losses, we have an accumulated deficit of $46.6 million
and a working capital deficit of $24.1 million at December 31, 2019. Cash, cash
equivalents and restricted cash totaled $12.4 million as of December 31, 2019.
We incurred a net loss of $46.6 million for the period February 1, 2019 through
December 31, 2019, net income of $107.2 million for the period January 1, 2019
through January 31, 2019, and a net loss of $95.5 million for the year ended
December 31, 2018. Our operating activities used net cash of $11.0 million

during the period February  1, 2019

                                       78

  Table of Contents

through December 31, 2019 and provided net cash of $0.8 million for the period from January 1, 2019 through January 31, 2019. Net cash used for operating activities during the year ended December 31, 2018 was $54.8 million.



The Merger Agreement generally requires us to operate our business in the
ordinary course pending consummation of the Merger, and subject to certain
limited exceptions, including, without limitation, Assertio's prior written
consent, it restricts us from taking certain specified actions until the Merger
is complete or the agreement is terminated, including, without limitation, not
exceeding a certain amount in capital expenditures, not entering into certain
types of contracts and other matters.

Cash Flows

Comparison of the period from February 1, 2019 through December 31, 2019 (Successor) and the period from January 1, 2019 through January 31, 2019 (Predecessor) to the Year Ended December 31, 2018 (Predecessor)


The following table summarizes our cash flows for the period from February 1,
2019 through December 31, 2019, the period from January 1, 2019 through January
31, 2019 and the year ended December 31, 2018:


(in thousands)                            Successor                          Predecessor
                                         Period from              Period from
                                       February 1, 2019         January 1, 2019
                                           through                  through             Year ended
                                      December 31, 2019        January 31, 2019      December 31, 2018
Net cash provided by (used in):
Operating activities                  $         (10,964)       $             822    $          (54,814)
Investing activities                               4,970                       -                 55,209
Financing activities                                 914                (19,104)                  3,912
Effect of foreign currency
translation on cash                                  (2)                       6                   (74)
Net increase (decrease) in cash,
cash equivalents and restricted
cash                                  $          (5,082)       $        (18,276)    $             4,233


Cash Flows from Operating Activities


Net cash used in operating activities for the period from February 1, 2019
through December 31, 2019 was $11.0 million and consisted primarily of a net
loss of $46.6 million. The net loss was partially offset by non-cash adjustments
of $13.6 million for depreciation and amortization expense, $6.1 million of
non-cash interest and amortization of debt discount, and $5.0 million due to the
change in fair value of contingent consideration. Net cash outflows from changes
in operating assets and liabilities of $9.6 million consisted of an increase in
accounts receivable of $21.6 million, offset by a decrease in inventory of $24.8
million and an increase in accounts payable and accrued expenses of $8.0
million.

Net cash provided by operating activities for the period from January 1, 2019
through January 31, 2019 was $0.8 million and consisted primarily of net income
of $107.2 million. In addition to net income, there were reorganization items of
$121.1 million. Net cash inflows from changes in operating assets and
liabilities of $10.4 million primarily consisted of a decrease in accounts
receivable of $3.9 million, a decrease in other receivables of $0.7 million and
a decrease in accrued expenses of $5.2 million.

Net cash used in operating activities was $54.8 million for the year ended
December 31, 2018 and included a net loss of $95.5 million. Net non-cash
adjustments to reconcile net loss to net cash provided by operations were
$40.9 million and included non-cash interest and 13% Notes redemption premium of
$38.3 million, the write-down of ARYMO assets for $6.9 million, and depreciation
and amortization expenses of $4.2 million, partially offset by a $12.3 million
change in fair value of our derivative liability. Net cash inflows from changes
in operating assets and liabilities consisted of an increase in accounts
receivable of $4.3 million, and a decrease in accounts payable of $1.6 million,
offset by an increase an increase in accrued expenses of $6.1 million.

                                       79

Table of Contents

Cash Flows from Investing Activities



Net cash provided by investing activities for the period from February 1, 2019
through December 31, 2019 was $5.0 million and consisted of cash inflows of $5.0
million for the maturity and sale of investments.

Net cash provided by investing activities for the year ended December 31, 2018 was $55.2 million and consisted primarily of the maturity of investments of $74.2 million, offset by cash outflows of $23.5 million for the purchase of investments.

Cash Flows from Financing Activities



Net cash provided by financing activities was $0.9 million for the period from
February 1, 2019 through December 31, 2019 and consisted of net proceeds from
the Highbridge Credit Agreement, net of principal repayments, and payments of
contingent consideration.

Net cash used in financing activities was $19.1 million for the period from January 1, 2019 through January 31, 2019 and consisted of repayments to former 13% Noteholders.



Net cash provided by financing activities was $3.9 million for the year ended
December 31, 2018 and included $5.2 million in net proceeds from the issuance of
our common stock under our "at-the-market" offering.

Operating and Capital Expenditure Requirements



We have not achieved profitability since our inception, and we expect to
continue to incur net losses for the foreseeable future. Our primary uses of
capital are, and we expect will continue to be, compensation and related
expenses, sales and marketing expenses, commercial infrastructure, legal and
other regulatory expense, business development opportunities and general
overhead costs, including interest and principal repayments on indebtedness.



To date, we have been unable to achieve profitability, and with just our existing products and product candidates, we believe we may never achieve profitability in the future.





All of our employees are located in the U.S., with the exception of one employee
located in Denmark. In addition to our employees, we rely on (i) our partners,
wholesalers, distributors and third party logistics provider in connection with
our commercial efforts, and (ii) contract manufacturers and suppliers primarily
in the U.S.in connection with the manufacture of our products. If we, or any of
these third party partners encounter any disruptions to our or their respective
operations or facilities, or if we or any of these third party partners were to
shut down for any reason, including by fire, natural disaster, such as a
hurricane, tornado or severe storm, power outage, systems failure, labor
dispute, pandemic or other unforeseen disruption, then we or they may be
prevented or delayed from effectively operating our or their business,
respectively.



Until such time, if ever, as we can generate substantial product revenues, we
expect to finance our cash needs through a combination of equity or debt
financings and collaboration arrangements. In order to meet these additional
cash requirements, we may seek to sell additional equity or convertible debt
securities that may result in dilution to holders of our common stock. The
indenture that governs the 13% Senior Secured Notes due 2024 contains covenants
that, among other things, restricts our ability to issue additional indebtedness
other than pursuant to the Revolving Credit Facility. Although our ability to
issue additional indebtedness is expected to be significantly limited by such
covenants, if we raise additional funds through the issuance of convertible debt
securities, these securities could have rights senior to those of our common
stock and could contain covenants that restrict our operations. We may also seek
to raise additional financing through the issuance of debt which, if available
and permitted pursuant to the documents governing the 13% Senior Secured Notes
due 2024 and any other indebtedness we may incur in the future, may involve
agreements that include restrictive covenants limiting our ability to take
important actions, such as incurring additional debt, making capital
expenditures or declaring dividends. If we raise additional funds through
collaboration arrangements in the future, we may have to relinquish valuable
rights to our technologies, future revenue streams or product candidates or
grant licenses on terms that may not be favorable to us.  There can be no
assurance that we will be able to obtain

                                       80

Table of Contents



additional equity or debt financing on terms acceptable to us, if at all. If we
are unable to raise capital when needed or on attractive terms, we could be
forced to delay, reduce or eliminate our research and development programs or
any future commercialization efforts or grant rights to develop and market
product candidates that we would otherwise prefer to develop and market
ourselves. In addition, certain agreements we entered into in connection with
the consummation of the Iroko Acquisition and the Chapter 11 Cases will further
restrict and limit our ability to raise additional capital, including agreements
with respect to pre-emptive rights. Accordingly, our ability to raise additional
capital may be restricted by these agreements as well. Refer to Note 21 to our
Consolidated Financial Statements included in Item 15 of this Annual Report

for
additional details.



As of December 31, 2019, we had cash and cash equivalents, and restricted cash
of $12.4 million. Given the uncertainty with respect to the various factors and
assumptions underlying the previously disclosed date through which we estimated
that our cash and cash equivalents would be sufficient to fund our future cash
requirements, we are no longer in a position to provide such forward-looking
information.


Please see "Risk Factors" for additional risks associated with our substantial capital requirements.

We have employment agreements with our executive officers that require the funding of a specific level of payments if specified events occur, such as a change in control or termination without cause.



In addition, in the course of normal business operations, we have agreements
with contract service providers to assist in the performance of our commercial
and manufacturing activities. We can elect to discontinue the work under these
agreements at any time. We could also enter into additional collaborative
research, contract research, manufacturing and supplier agreements in the
future, which may require upfront payments or long­term commitments of cash.

Contractual Obligations and Purchase Commitments




(in thousands)                                                              Payments Due By Period
                                                                Less than                                         More than
                                                    Total        1 year        1 to 3 years      3 to 5 years      5 years
Operating lease obligations (1)                   $   3,367    $     1,273
  $        1,861    $          233    $        -
13% Series A-1 Notes (2)                             74,281          7,794            19,029            47,458             -
13% Series A-2 Notes (3)                             66,852          7,014            17,126            42,712             -
Promissory Note (4)                                   5,019          5,019                 -                 -             -
Credit agreement (5)                                  6,137            514             5,623                 -             -

Supply Agreement - Cosette Pharmaceuticals (6)        6,480          6,480                 -                 -             -
Supply Agreement - Catalent (7)                       1,000            500               500                 -             -
Supply Agreement - JHS (8)                            3,600          1,440 

           2,160                 -             -
Total                                             $ 166,736    $    30,034    $       46,299    $       90,403    $        -

(1) Operating lease obligations reflect our obligation to make payments in

connection with the leases for our vehicles and office space. The vehicle

lease expires in June 2023. The office lease expires on February 28, 2022.

(2) On January 31, 2019, we issued $50.0 million aggregate principal amount of

our 13% senior secured notes, designated as Series A-1 Notes, to former

holders of First Lien Secured Notes Claims. The Series A-1 Notes are subject

to an interest holiday from January 31, 2019 through November 1, 2019.

Interest on the Series A-1 notes accrues at a rate of 13% per annum, and is

payable semi-annually in arrears on May 1 and November of each year,

commencing on May 1, 2019, subject to the interest holiday referred to

above. The stated maturity date of the Series A-1 Notes is January 31, 2024.

(3) On January 31, 2019, we issued $45.0 million aggregate principal amount of

our 13% senior secured notes, designated as Series A-2 Notes, to Iroko and

certain of its affiliates. Interest on the Series A-2 notes accrues at a rate

of 13% per annum, and is payable semi-annually in arrears on May 1 and




                                       81

  Table of Contents

November of each year, commencing on May 1, 2019. The stated maturity date of the Series A-1 Notes is January 31, 2024.

(4) On January 31, 2019, pursuant to the Iroko Products Purchase Agreement, we

issued a $4.5 million promissory note to an affiliate of Iroko in respect of

certain inventory purchases by Iroko as a result of the Iroko Products

Acquisition (the "Interim Promissory Note"). The Interim Promissory Note

bears interest at a rate of 8% per annum (payable by way of increasing the

principal amount of the Interim Promissory Note on each interest payment


      date), is subordinate to the Notes, and matures on July 31, 2020.



(5) On March 20, 2019, (the "Closing Date"), we entered into the Credit Agreement

with Cantor Fitzgerald Securities as administrative agent and collateral

agent certain funds managed by Highbridge Capital Management, LLC, as

lenders, which Credit Agreement consists of a $20.0 million revolving line of

credit. We drew $5.0 million on the Closing Date and must maintain at least

25% of the commitment amount outstanding at all times. Advances under the

Credit Agreement bear interest at the Company's option at either the LIBOR

Rate (as defined in the Credit Agreement) plus 5.00% or the Base Rate (as

defined in the Credit Agreement) plus 4.00%. The Credit Agreement matures on

March 20, 2022.



(6) On January 31, 2019, as part of Asset Purchase Agreement to acquire products


      from Iroko, we assumed a Collaborative License, Exclusive Manufacture and
      Global Supply Agreement with Cosette Pharmaceuticals, Inc. (formerly G&W

Laboratories, Inc.) (the "Supply Agreement") for the manufacture and supply

of INDOCIN Suppositories to Zyla for commercial distribution in the United

States. We are obligated to purchase all of our requirements for INDOCIN

Suppositories from Cosette Pharmaceuticals, Inc., and are required to meet

minimum purchase requirements for the calendar years 2019 and 2020. The term


      of the Supply Agreement extends through July 31, 2023, and there are no
      minimum requirements in any of the other subsequent years.



(7) On January 31, 2019, as part of our Iroko Products Purchase Agreement, we

assumed a Commercial Supply Agreement ("CSA") with Catalent Pharma Solutions

("Catalent") for the manufacture of certain SOLUMATRIX products. Based on the

CSA, we are obligated to purchase certain minimum amounts of manufacturing


      and product maintenance services on an annual basis for the term of the
      contract ("Minimum Requirement") through September 2021.



(8) On July 30, 2019, we entered into a Manufacturing and Supply Agreement (the

"Agreement") with Jubilant HollisterStier LLC ("JHS") for the manufacture and

supply of SPRIX® Nasal Spray. Based on the Agreement, we are obligated to

purchase certain minimum amounts of manufacturing and supply services on an


      annual basis for the term of the agreement through July 30, 2022.



Off­Balance Sheet Arrangements

We did not have during the periods presented, and we do not currently have, any off­balance sheet arrangements, as defined under SEC rules.

© Edgar Online, source Glimpses