Quarterlytics / Healthcare / Biotechnology / Cocrystal Pharma, Inc.

Cocrystal Pharma, Inc.

cocp · NASDAQ Healthcare
Claim this profile
Ticker cocp
Exchange NASDAQ
Sector Healthcare
Industry Biotechnology
Employees 11-50
← All annual reports
FY2014 Annual Report · Cocrystal Pharma, Inc.
Sign in to download
Loading PDF…
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
———————
FORM 10-K
———————

X

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended:  December 31, 2014

OR

[  ]

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from: _____________ to _____________

Commission file number: 000-55158

Cocrystal Pharma, Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or Other Jurisdiction
of Incorporation or Organization)

19805 North Creek Parkway, Bothell, WA
(Address of Principal Executive Office)

20-578559
(I.R.S. Employer
Identification No.)

 98011
(Zip Code)

Registrant’s telephone number, including area code: (425) 398-7178

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $0.01 par value

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes [   ]   No [X]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act. Yes [   ]  No [X]

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X]   No  [   ]

Indicate  by  check  mark  whether  the  registrant  has  submitted  electronically  and  posted  on  its  corporate  Web  site,  if  any,  every  Interactive  Data  File
required  to  be  submitted  and  posted  pursuant  to  Rule  405  of  Regulation  S-T  during  the  preceding  12  months  (or  for  such  shorter  period  that  the
registrant was required to submit and post such files). Yes [X]   No [   ]

 
 
 
 
 
 
  
  
 
 
 
 
 
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to
the  best  of  registrant's  knowledge,  in  definitive  proxy  or  information  statements  incorporated  by  reference  in  Part  III  of  this  Form  10-K  or  any
amendment to this Form 10-K.  [X]

Indicate  by  check  mark  whether  the  registrant  is  a  large  accelerated  filer,  an  accelerated  filer,  a  non-accelerated  filer  or  a  smaller  reporting
company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer
Non-accelerated filer

[  ]
[  ]

Accelerated filer
Smaller reporting company

[  ]
[X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).   [   ]  Yes   [X]  No

The aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the closing price as of the last
business day of the registrant’s most recently completed second fiscal quarter, June 30, 2014, was approximately $31 million.

The number of shares outstanding of the registrant’s common stock, as of March 23, 2015, was 673,618,891

 
 
 
 
 
 
 
INDEX

Business.
Risk Factors. 
Unresolved Staff Comments.
Properties. 
Legal Proceedings. 
Mine Safety Disclosures. 

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
Selected Financial Data.
Management’s Discussion and Analysis of Financial Condition and Results of Operations. 
Quantitative and Qualitative Disclosures About Market Risk. 
Financial Statements and Supplementary Data. 
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure. 
Controls and Procedures.
Other Information. 

Directors, Executive Officers and Corporate Governance.
Executive Compensation.
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
Certain Relationships and Related Transactions, and Director Independence.
Principal Accounting Fees and Services. 

Part I.

Item 1.
Item 1A.
Item 1B. 
Item 2.  
Item 3.  
Item 4.  

Part II.

Item 5.
Item 6.
Item 7.
Item 7A.
Item 8. 
Item 9. 
Item 9A. 
Item 9B.

Part III.

Item 10. 
Item 11.  
Item 12.
Item 13.  
Item 14.

Part IV.

Item 15.

Exhibits, Financial Statement Schedules.

SIGNATURES

Page  

1
6
6
6
7
7

7
8
8
28
28
29
29
30

30
30
30
30
30

31

32

 
 
 
 
   
 
 
  
  
   
  
   
 
 
  
  
   
 
 
   
 
   
 
   
 
   
 
   
 
   
 
  
  
   
 
 
  
   
 
 
  
  
   
 
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
  
  
   
 
 
  
   
 
 
  
  
   
 
 
   
 
   
 
   
 
   
 
   
 
  
  
   
 
 
  
   
 
 
  
  
   
 
 
   
 
 
   
 
 
   
 
 
 
 
Table of Contents

Forward-Looking Statements

PART I

Except for the historical information contained herein or incorporated by reference, this Annual Report and the information incorporated by reference
contains  forward-looking  statements  that  involve  risks  and  uncertainties.  These  statements  include  projections  about  our  accounting  and  finances,
plans and objectives for the future, future operating and economic performance and other statements regarding future performance. These statements
are not guarantees of future performance or events. Our actual results may differ materially from those discussed here. Factors that could cause or
contribute  to  differences  in  our  actual  results  include  those  discussed  in  the  following  section,  and  those  discussed  in  Part  II,  Item  7  entitled
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” including the Risk Factors.

 Overview

Cocrystal  Pharma,  Inc.  (“the  Company”)  was  formerly  incorporated  in  Nevada  under  the  name  Biozone  Pharmaceuticals,  Inc.  On  January  2,  2014,
Biozone Pharmaceuticals, Inc. sold substantially all of its assets to MusclePharm Corporation (“MusclePharm”), and, on the same day, merged with
Cocrystal Discovery, Inc. in a transaction accounted for as a reverse merger. Following the merger, the Company assumed Cocrystal Discovery, Inc.’s
business plan and operations. On March 18, 2014, the Company reincorporated in Delaware under the name Cocrystal Pharma, Inc.

Effective November 25, 2014, Cocrystal Pharma, Inc. and affiliated entities completed a series of merger transactions as a result of which Cocrystal
Pharma, Inc. merged with RFS Pharma, LLC, a Georgia limited liability company (“RFS Pharma”). We refer to the surviving entity of this merger as
“Cocrystal” or the “Company.”

Our primary business going forward is to develop novel medicines for use in the treatment of human viral diseases.  Cocrystal has been developing
novel technologies and approaches to create first-in-class and best-in-class antiviral drug candidates since its initial funding in 2008. Our focus is to
pursue the development and commercialization of broad-spectrum antiviral drug candidates that will transform the treatment and prophylaxis of viral
diseases in humans. By concentrating our research and development efforts on viral replication inhibitors, we plan to leverage our infrastructure and
expertise in these areas.

The  Company  operates  in  only  one  segment.  Management  uses  cash  flow  as  the  primary  measure  to  manage  its  business  and  does  not  segment  its
business for internal reporting or decision-making.

Cocrystal Technology

We  are  developing  antiviral  therapeutics  that  inhibit  the  essential  replication  function  of  a  virus,  including  the  RNA-dependent  RNA  polymerase
enzyme, the helicase enzyme and the NS5A protein of HCV, and the polymerase enzymes of influenza virus and norovirus.   The polymerase inhibitors
include both nucleosides (Nucs) and non-nucleosides.  To discover and design these inhibitors, we use proprietary antiviral nucleoside chemistry, and a
proprietary  platform  comprising  computation,  medicinal  chemistry,  click  chemistry,  and  X-ray  crystallography.    We  determine  the  structures  of
cocrystals containing the inhibitors bound to the enzyme or protein to guide our design. We also use advanced computational methods to screen and
design product candidates using proprietary cocrystal structural information.  In designing the candidates, we seek to anticipate and avert potential viral
mutations leading to resistance.  By designing and selecting drug candidates that interrupt the viral replication process and also have specific binding
characteristics, we seek to develop drugs that are not only effective against both the virus and possible mutants of the virus, but which also have reduced
off-target interactions that cause undesirable clinical side effects.  While this approach is easy to describe, it is much more difficult to carry out.  In
particular, an extensive knowledge of viruses and drug targets is required.  In addition, knowledge and experience in the fields of structural biology,
enzymology, and nucleoside chemistry is required.

We  developed  our  proprietary  structure-based  drug  design  and  antiviral  nucleoside  chemistry  under  the  guidance  of  Dr.  Roger  Kornberg,  our  Chief
Scientist and recipient of the Nobel Prize in Chemistry in 2006, and Dr. Raymond Schinazi, our Chairman and a world leader in the area of nucleoside
chemistry  and  the  founder  of  several  biotechnology  companies  focusing  on  antiviral  drug  discovery  and  development.    Our  drug  discovery  process
focuses  on  those  parts  of  the  enzymes  to  which  drugs  bind  and  on  drug-enzyme  interactions  at  the  atomic  level.   Additionally,  we  have  developed
proprietary targeted in-house chemical libraries of nucleosides, non-nucleoside inhibitors, metal-binding inhibitors, and fragments.   Our drug discovery
process  is  different  from  traditional,  empirical,  medicinal  chemistry  approaches  that  often  require  iterative  high-throughput  compound  screening  and
lengthy hit-to-lead processes.

-1-

 
 
 
 
 
 
 
 
 
 
Table of Contents

Cocrystal’s proprietary technology integrates several powerful and specialized techniques:

(1) Selection of viral drug targets amenable to broad spectrum antiviral drug development and essential for viral genome replication;

(2) Proprietary nucleoside chemistry;

(3)Atomic resolution 3-D structure determination of drug binding pockets;

(4)In-depth  computational  analysis  of  conservation  of  drug-binding  pockets  and  critical  molecular  interactions  between  antiviral  inhibitors  and

amino acid residues of the target molecule’s drug-binding pocket;

(5)Cocrystal structure determinations to inform hit identification, hit-to-lead, and lead optimization processes;

(6)Molecular modeling and computer-guided lead discovery to support rational chemical modifications based on structure-activity relationships, or

SAR, of candidate inhibitor compounds;

(7)Knowledge of enzymatic mechanisms to guide the design of drugs with exceptional affinity, specificity, and broad spectrum activity; and

(8)Platforms for rapid identification of antiviral enzyme inhibitors showing broad spectrum antiviral capability.

We have applied these techniques to develop antiviral inhibitors of three important viruses: hepatitis C, influenza, and norovirus.

Market-Driven Product Profiles

In  all  of  our  programs  our  goal  is  to  develop  best-in-class,  oral,  broad-spectrum,  high-barrier-to-resistance  drugs. An  ideal  product  for  an  antiviral
therapy would have at least the following characteristics:

(1)Good safety and tolerability profile;

(2)Effective against all viral subtypes that cause disease;

(3)High barrier to viral resistance; and

(4)Ease of administration, for example, a pill.

Even at the discovery stage of drug development, we select compounds with these factors in mind. Furthermore, our technology is capable of delivering
therapies that satisfy all of these key factors, as detailed below.

Safety and tolerability:   All  drugs  have  side  effects,  also  referred  to  as  adverse  effects.  These  usually  result  from  a  drug’s  ability  to  bind  to  human
biological  molecules  (usually  proteins).  When  this  interaction  is  intentional  (i.e.,  part  of  the  drug’s  mechanism  of  action),  the  adverse  effects  are
classified as on-target effects. When this interaction is unintentional (i.e., resulting from the drug’s interaction with an unintended human molecule), the
effects are called off-target effects. Our inhibitors target viral replication enzymes and a viral replication protein, which are unique to viruses. Because
the  targets  are  viral,  not  human,  minimal  adverse  effects  are  possible.  During  the  discovery  phase,  we  screen  all  candidate  compounds  for  potential
cross-reactivity with human replication enzymes and eliminate those that are cross-reactive.

Broadly  effective  against  all  viral  subtypes:  For  any  given  viral  disease,  there  are  different  subtypes  of  viruses  that  cause  the  disease.  For  example,
there  are  six  different  subtypes  of  the  virus  known  to  cause  hepatitis  C.  These  subtypes  are  termed  “genotypes.”  Each  hepatitis  C  virus  genotype  is
common in some parts of the world and rare in others.

Most antiviral drugs available today are only effective against certain subtypes of viruses and less effective or not effective at all against other subtypes.
To address this problem, we are developing drug candidates that specifically target viral proteins involved in replication. Despite the various subtypes of
virus  that  may  exist,  these  enzymes  are  essentially  identical  (highly  conserved)  among  all  subtypes  of  a  given  virus.  By  targeting  these  conserved
replication enzymes, our antiviral compounds are designed and tested to be effective against all virus subtypes. Replication enzymes are conserved not
only among subtypes of a given virus but among many different viruses, creating an opportunity for the development of broad spectrum antiviral drugs.

High Barrier to Viral Resistance:   Viral resistance is a major obstacle to developing effective antiviral therapies. Viruses can reproduce rapidly and in
enormous quantities. During reproduction, random variations in viral molecules, called mutations, spontaneously develop. If such a mutation occurs in a
viral  molecule  that  is  targeted  by  a  given  antiviral  therapy,  that  therapy  may  no  longer  be  effective  against  the  mutated  virus.  These  mutated  or
“resistant” viruses can freely infect and multiply even in individuals who have received drug treatment. In some cases, resistant virus strains may even
predominate. For example, in the 2009 swine influenza pandemic, the predominant strain was resistant to the best available therapies.

-2-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Cocrystal’s  focus  on  viral  replication  proteins  can  overcome  the  obstacle  of  viral  resistance.  We  identify  and  target  critical  components  of  viral
replication proteins that are essential for function and, therefore, sensitive to change. Any mutation in these critical components is likely to inactivate
the  protein  and,  in  turn,  render  the  virus  incapable  of  replicating.  Because  such  mutations  cannot  propagate,  the  virus  cannot  effectively  develop
resistance to the enzyme inhibitors we employ.  We test the effectiveness of our compounds against potential viral mutations and select compounds with
the highest barrier to resistance.

Ease of administration:   We select compounds for development that can be administered orally, preferably once daily, and in pill-form.

Therapeutic Targets

Hepatitis C:  A large and increasing market with considerable unmet medical need

Hepatitis C is a viral infection of the liver that affects approximately 170 million people worldwide, including 4 million in the United States.  Most
patients develop chronic infections, which can lead to fibrosis (scarring), cirrhosis, liver failure, and liver cancer.  The worldwide market for hepatitis C
antiviral drugs was $6 billion in 2001 and is expected to grow to $15 billion by 2015 (Renub Research 2012).

Today the hepatitis C market belongs to direct-acting antiviral agents (DAAs) that have activity (are effective against all or multiple hepatitis C virus
(HCV) genotypes); have a high barrier to resistance; and are orally available.

Hepatitis C is a highly competitive and changing market. Currently, the standard treatment varies with the genotype of the hepatitis C virus infection.
Prior to late 2013, treatment included peginterferon alpha and ribavirin, along with a protease inhibitor (either telaprevir, boceprevir, or simeprevir). In
late 2013, sofosbuvir, a drug belonging to a new class of drugs called “nucleoside analogs” or “Nucs,” was approved to treat hepatitis C. In patients
infected with HCV genotype 1 (the most common HCV genotype in the US), sofosbuvir is administered in combination with peginterferon alpha and
ribavirin. In patients with HCV genotypes 2 and 3, however, sofosbuvir may be effectively administered in combination with ribavirin, without the need
for  peginterferon  alpha.    In  late  2014,  a  new  class  of  direct-acting  antiviral  agents  (DAAs),  Harvoni™  (sofosbuvir/ledipasvir)  and  Viekira  Pak™
(ombitasvir/paritaprevir/ritonavir, dasabuvir), were approved to treat HCV genotype 1.  In addition to these drugs, several compounds are currently in
development by companies such as Achillion, Merck, and Bristol-Myers Squibb.

We  were  originally  pursuing  drug  candidates  that  target  two  distinct  HCV  replication  enzymes  –  NS5B  polymerase  and  NS3  helicase  --  that  are
essential to viral replication and are highly conserved across all HCV genotypes.  As a result of the merger with RFS Pharma LLC, we now have two
additional drug candidates in our HCV portfolio – a Nuc and an NS5A inhibitor.  We have a preclinical pipeline of pan-genotypic NNI), pan-genotypic
Nuc, and pan-genotypic NS5A inhibitor in development, which represent the potential for significant commercial opportunities.  The drug development
candidates in our pipeline show excellent pan-genotypic activity against all major HCV genotypes and high barrier to drug resistance.  In addition to
these  properties,  our  drug  development  candidates  show  favorable  safety/tolerability.    Manufacturing  and  IND-enabling  studies  of  these  preclinical
leads are in progress.  We believe there is significant market potential for our unique pan-genotypic combination regimen (Nuc + NNI + NS5A).

We are also developing pan-genotypic antiviral compounds that inhibit HCV helicase, also known as NS3 helicase, another enzyme that is essential for
hepatitis C viral replication. These compounds specifically inhibit an essential step of HCV replication prior to the synthesis of new RNA strands by
NS5B polymerase. We believe that we are a leader in developing hepatitis C treatments that target this enzyme. Therefore, our HCV helicase inhibitor
can be the first in a new class of treatments for hepatitis C.

We  anticipate  a  significant  global  HCV  market  opportunity  that  will  persist  through  at  least  2030,  given  the  large  prevalence  of  HCV  infection
worldwide (170 million HCV infected individuals). We have four HCV direct-acting antiviral agents (DAAs), targeting HCV NS5B polymerase (NNI
and  Nuc),  NS5A,  and  NS3  helicase,  which  could  be  developed  as  an  all-oral,  pan-genotypic  combination  regimen  with  significant  upside.  Such  a
combination treatment with different classes of DAAs has the potential to change the paradigm of treatment for HCV with its efficacy, higher barrier to
viral resistance, and shorter duration of treatment. These strategies could allow us to expand and broaden our clinical successes in the HCV antiviral
therapeutic area, and could also lead to high and fast cure rate, and to a better suppression of the emergence of drug resistance.

-3-

 
 
 
 
 
 
 
 
 
 
Table of Contents

Norovirus: A worldwide public health problem responsible for close to 90% of epidemic, non-bacterial outbreaks of gastroenteritis around the world.

Norovirus is a very common and highly contagious virus that causes symptoms of acute gastroenteritis including nausea, vomiting, stomach pain and
diarrhea.  Other  symptoms  include  fatigue,  fever  and  dehydration.  Noroviruses  are  a  major  cause  of  gastrointestinal  illness  in  closed  and  crowded
environments, having become notorious for their common occurrence in hospitals, nursing homes, child care facilities, and cruise ships. In the United
States alone, noroviruses are the most common cause of acute gastroenteritis, and are estimated to cause 21 million illnesses each year and contribute to
70,000 hospitalizations and 800 deaths.  Noroviruses are responsible for up to 1.1 million hospitalizations and 218,000 deaths annually in children in the
developing  world.  There  is  currently  no  effective  treatment  or  effective  vaccine  for  norovirus,  and  the  ability  to  curtail  outbreaks  is  limited.    Few,
companies  are  developing  antiviral  treatments  for  this  disease.  However,  three  candidate  vaccines  are  currently  in  early  stages  of  clinical  testing  by
GlaxoSmithKline, Ligocyte and Takeda Pharmaceuticals.

By targeting viral replication enzymes, we believe it is possible to develop an effective treatment for all geno-groups of norovirus.  Also, because of the
significant  unmet  medical  need  and  the  possibility  of  chronic  norovirus  infection  in  immunocompromised  individuals,  new  antiviral  therapeutic
approaches  may  warrant  an  accelerated  path  to  market.    Cocrystal  is  developing  inhibitors  of  the  RNA-dependent  RNA  polymerase  of  norovirus.
Similar  to  the  hepatitis  C  virus  polymerases,  this  enzyme  is  essential  to  viral  replication  and  is  highly  conserved  between  all  noroviral  geno-groups.
Therefore, an inhibitor of this enzyme might be an effective treatment or short-term prophylactic agent (when administered during a cruise or hospital
stay, for example).  We developed a preclinical Nuc which exhibits broad spectrum activity.  In addition, we have developed X-ray quality norovirus
polymerase crystals.  We are implementing the platform and approaches that have proven successful in our other antiviral programs.

Influenza:  A worldwide public health problem, including the potential for pandemic disease.

Influenza is a severe respiratory illness, caused by either influenza A or B virus, that results in yearly outbreaks of disease during the winter months.
The Centers for Disease Control estimates that influenza is linked to 49,000 deaths and 200,000 hospitalizations each year in the United States.  The
worldwide market for antiviral drugs to treat influenza was $4.3 billion dollars in 2009 and is expected to grow to $10 billion dollars by 2015.

Currently, approved antiviral treatments for influenza are effective, but burdened with significant viral resistance. Strains of flu virus that are resistant to
the approved treatments osteltamivir phosphate (Tamiflu®) and zanamavir (Relenza®) have appeared, and in some cases predominate. For example,
the predominant strain of the 2009 swine influenza pandemic was resistant to Tamiflu. These drugs target viral neuraminadase enzymes, which are not
highly  conserved  between  viral  strains.  In  fact,  different  influenza  virus  strains  such  as  H1N1  and  H5N1  are  named  according  to  their  respective
differences in hemagglutinin (H) and neuraminidase (N). The ability of the influenza virus to produce viable variants of these two proteins is the key to
its ability to develop resistance to these drugs.

We are developing drug candidates that are specifically designed to be effective against all strains of the influenza virus and to have a high barrier to
resistance. Our drug candidates target a replication enzyme complex essential to viral replication, and should be effective against all forms of influenza,
including avian influenza, an emerging public health concern in Asia.  The influenza replication complex consists of three different proteins: PA, PB1,
and  PB2.    We  have  developed  X-ray  quality  influenza  crystals,  and  structure-based  leads  with  an  excellent  broad  spectrum  activity  against  major
serotypes.  A small number of antiviral product candidates that are competitors for Cocrystal’s influenza program are one Nuc (Favipiravir), developed
by Toyoma Chemical, and VX-787, developed by Janssen.

Intellectual Property

Our success depends, in part, upon our ability to protect our core technology. To establish and protect our proprietary rights, we rely on a combination
of  patents,  patent  applications,  trademarks,  copyrights,  trade  secrets  and  know-how,  license  agreements,  confidentiality  procedures,  non-disclosure
agreements with third parties, employee disclosure and invention assignment agreements, and other contractual rights.

-4-

 
 
 
 
 
 
 
 
 
Table of Contents

As of December 31, 2014, our patent portfolio consisted of patents and pending applications in our NS5B, NS3, and NS5A programs.  In our NS5B
Nuc  program,  we  had  five  patent  families,  including  three  issued  patents,  two  pending  U.S.  applications,  two  provisional  applications,  18  pending
foreign  applications,  and  one  international  patent  application  filed  under  the  Patent  Cooperation  Treaty  (PCT)  at  the  World  Intellectual  Property
Organization  (WIPO).    The  counterpart  foreign  applications  were  filed  in  a  number  of  countries  and  regions,  depending  on  the  particular  patent
family, including Brazil, Canada, China, Egypt, Europe, India, Korea, Mexico, and Russia.  In our NS5B NNI program, our patent portfolio consisted
of two related families, including one granted U.S. patent and two pending U.S. patent application, with one counterpart application pending in the
European Patent Office.  In our NS3 protease program, we had two patent families, including one issued U.S. patent, one pending U.S. application,
and 13 foreign counterparts pending, depending on the particular patent family, in Australia, Brazil, Canada, China, Europe, Hong Kong, India, Israel,
Japan,  and  Mexico.      In  our  NS5A  program,  we  have  one  issued  patent,  one  pending  provisional  application,  and  foreign  counterpart  applications
pending in Brazil, Canada, Europe, and India. In our Ebola program, our patent portfolio consisted of one pending United States provisional patent
application.

The term of individual patents depends upon the countries in which they are granted. In most countries, the patent term is 20 years from the earliest
claimed filing date. In the United States, a patent’s term may be up to 21 years if the earliest claimed filing date is that of a provisional application.
Other legal provisions may, however, shorten or lengthen a patent’s term. In the United States, a patent’s term may, in certain cases, be lengthened by
patent term adjustment, which compensates a patentee for undue administrative delays by the U.S. Patent and Trademark Office in examining and
granting  a  patent.   Alternatively,  a  patent’s  term  may  be  shortened  if  a  patent  is  terminally  disclaimed  over  a  commonly  owned  patent  or  a  patent
naming  a  common  inventor  and  having  an  earlier  expiration  date.  The  Drug  Price  Competition  and  Patent  Term  Restoration Act  of  1984,  or  the
Hatch-Waxman Act, permits a patent term restoration of up to five years beyond the expiration date of a U.S. patent as partial compensation for the
length of time the drug is under regulatory review.  Similar patent term extensions are available in some other countries (where they may be termed
supplementary protection certificates or SPCs).

Collaborations

University of Mississippi: Cocrystal Pharma serves as a subcontractor in collaboration with University of Mississippi on an R01 grant from the National
Center  for  Complementary  and Alternative  Medicine  (NCCAM)  of  the  National  Institutes  of  Health  (NIH). As  part  of  this  collaboration,  Cocrystal
Pharma will receive approximately $525,000 as part of this grant over a five (5) year period beginning September 30, 2012. As of December 31, 2014,
we have received payments of $105,000 and had submitted grant reimbursement requests for an additional $105,000 which was paid in March 2015.
The principal objective is to evaluate the in vitro cell-based activity of natural products isolated from plants, bacteria and fungi against the hepatitis C
virus (HCV). The extracts that demonstrate excellent activity and no cytotoxicity are further isolated and characterized at the molecular level. Natural
products are a highly productive resource for the discovery and development of new, innovative treatments providing unique classes of compounds with
novel structural features and mechanisms of action.

Genoscience,  BioLineRx  and  CTTQ:  On  February  1,  2012,  Cocrystal  Pharma,  in  collaboration  with  Genoscience,  entered  into  a  worldwide  license
agreement with BioLineRx (NASDAQ: BLRX; TASE: BLRX), a biopharmaceutical development company, to develop and commercialize BL-8030, an
orally  available  treatment  for  hepatitis  C.  The  agreement  included  upfront  royalties  and  milestones  payable  to  both  companies.  BL-8030  was  co-
developed through a joint collaboration between Cocrystal Pharma and Genoscience. Advanced preclinical studies are in progress in collaboration with
CTTQ for China and Hong Kong markets.

Emory University: Cocrystal Pharma has an exclusive license from Emory University for use of certain inventions and technology related to inhibitors
of  HCV  that  were  jointly  developed  by  Emory  and  Cocrystal  Pharma  employees.    The  License Agreement  is  dated  March  7,  2013  wherein  Emory
agrees to add to the Licensed Patents and Licensed Technology Emory’s rights to any patent, patent application, invention, or technology application that
is based on technology disclosed within three (3) years of March 7, 2013.  The agreement includes royalties and milestones that may be payable upon
product commercialization.

NIH: Cocrystal Pharma has two Public Health Biological Materials License Agreements with the NIH.  The original License Agreements were dated
August 31, 2010 and it was amended on November 6, 2013.  The materials licensed are being used in Norovirus assays to screen potential antiviral
agents in our library.

University  of  Pittsburgh  and  Emory  University:  Cocrystal  Pharma  assigned  its  patent  rights  to  the  patent  titled  “3'-AZIDO  PURINENUCLEOTIDE
PRODRUGS  FOR  TREATMENT  OF  VIRAL  INFECTIONS”  to  University  of  Pittsburgh  on  November  21,  2014.  This  patent  is  jointly  owned  by
Cocrystal Pharma, the University of Pittsburgh and Emory University.

Competition

The  biotechnology  and  pharmaceutical  industries  are  subject  to  intense  and  rapidly  changing  competition  as  companies  seek  to  develop  new
technologies and proprietary products.  We know of several companies that have marketed or are developing products for the treatment of hepatitis C
and influenza, including Gilead Sciences, Inc., Merck & Co., Janssen Pharmaceuticals, Inc., Achillion Pharmaceuticals, Bristol-Myers Squibb, Toyoma
Chemical Co. and Abbvie, Inc. These and other companies developing products for the other viral diseases that are of interest to us have substantially
greater financial resources, expertise and capabilities than we do.

-5-

 
 
 
 
 
 
Table of Contents

Government Regulation

Government authorities extensively regulate the research, development, testing, manufacturing and commercialization of drug products. Any product
candidates  we  develop  must  be  approved  by  the  FDA  before  they  may  be  legally  marketed  in  the  U.S.,  and  by  the  appropriate  foreign  regulatory
agencies  before  they  may  be  legally  marketed  in  other  countries.    The  clinical  testing  of  product  candidates  to  establish  their  safety  and  efficacy  in
humans is subject to substantial statutory and regulatory requirements with which we must comply.

Research and Development Expenses

Manufacturing

We do not own or operate, and have no plans to establish any manufacturing facilities.  Our chemistry laboratory can produce research scale (milligram-
gram) quantities of our lead drug candidates.

Employees

We employ 22 full-time employees.  Of these full-time employees, 18 are engaged in research and development activities.

Legacy Business

Our Legacy Business

Prior to the merger with Cocrystal Discovery on January 2, 2014, we were primarily engaged in the business of developing and manufacturing over-the-
counter  drug  products  (OTC)  and  cosmetic  and  beauty  products  for  third  parties.  In  addition,  Cocrystal  marketed  two  lines  of  proprietary  skin  care
products. All of these assets were sold to MusclePharm as part of the January 2, 2014 Asset Purchase Agreement in exchange for 1,200,000 shares of
MusclePharm common stock which had a market value as of January 2, 2014 of $9,840,000. In addition, MusclePharm licensed back to us the patents
we sold it for six months in exchange for our paying it a 5% royalty on gross sales. We did not sell minority interests in three companies, one of which is
publicly traded. In addition, we did not sell to MusclePharm a license which the publicly traded company had previously issued to us.

We also owned a 45% interest in BetaZone Laboratories, LLC (“BetaZone”), which was engaged in the sale and license of pharmaceutical and cosmetic
products in Latin America. We received no material royalties from BetaZone, which had licensed our proprietary technology. This technology was also
sold to MusclePharm.

We  were  incorporated  as  a  Nevada  corporation  on  December  4,  2006,  and  in  March,  2014,  we  re-incorporated  in  Delaware.   At  the  time  of  our
incorporation  in  2006,  our  corporate  name  was  International  Surf  Resorts  Inc.  We  changed  our  name  to  Biozone  Pharmaceuticals,  Inc.  on  March  1,
2011. We acquired Biozone Labs and our other subsidiaries on June 30, 2011. Prior to that time, we were an Internet-based provider of international
surf resorts, camps and guided surf tours.

Item 1A.  Risk Factors.

Not applicable to smaller reporting companies.

 Item 1B.  Unresolved Staff Comments

Not Applicable

Item 2.  Properties

We have operating facilities in Bothell, WA and Tucker, GA. In addition, we are responsible for a lease of laboratory space in Princeton, NJ.

In January 2014, Cocrystal Discovery renewed its lease for approximately 9,400 square feet of office and laboratory space in Bothell, Washington.  The
lease expires on February 1, 2019 and provides for annual rent of approximately $140,000.

As part of the merger (that occurred on November 25, 2014) with RFS Pharma, LLC, Cocrystal assumed the lease for RFS Pharma facilities located in
Tucker, GA.  This lease was amended on January 1, 2014 and expires on December 31, 2016 for approximately 5,626 (or 6,148) square feet of office
and laboratory space. The annual expense for this Lease is estimated to be $183,000 (if all the space as noted in the lease is used then this number is
estimated to be $199,632).

-6-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

In  July  2011,  we  entered  into  a  lease  for  approximately  3,869  square  feet  of  laboratory  space  in  Princeton,  New  Jersey  to  conduct  research  and
development activities related to our legacy business. The lease expires on July 20, 2016. Rent expense is $8,065 per month.  We sublet this space on a
month-to-month basis at the same rental amount.

We believe that our facilities are sufficient to meet our current needs and that suitable additional space will be available if needed for future work.

Item 3.  Legal Proceedings

During 2014, the Company was a named party in two legal proceedings involving Daniel Fisher, a former executive officer of the Company, one of
which has recently settled.

The  settled  proceeding  was  an  action  filed  in  Contra  Costa  County,  California    by  the  landlord,  which  is  an  entity  managed  by  Mr.  Fisher,  to  evict
MusclePharm as a tenant from real property our now inactive subsidiary, Biozone Laboratories, Inc. (“Biozone Labs”) previously leased. MusclePharm
purchased operating assets of Biozone Laboratories, Inc. on January 2, 2014, and then immediately merged with Cocrystal Discovery, Inc. (“Cocrystal
Discovery”).    Prior  to  the  sale  of  operating  assets  to  MusclePharm,  Biozone  Pharmaceuticals,  Inc.  gave  notice  of  the  assignment  of  the  lease  to
MusclePharm and requested that the founder/landlord approve the assignment.  On March 27, 2014, the landlord filed suit in the Contra Costa County
Court against us and Biozone Labs, as well as MusclePharm, alleging the assignment of the lease to MusclePharm was a violation of the lease and its
provision  requiring  the  landlord’s  consent  for  a  change  of  control.  In  February  2015,  the  parties  entered  a  settlement  agreement,  and  the  case  was
dismissed on March 2, 2015.

In the second proceeding, the Company was named as a party to a lawsuit filed on April 15, 2014 in Contra Costa County, California by the same entity
managed by Mr. Fisher. Also named in this action are two of the Company’s subsidiaries – BioZone Labs and Cocrystal Discovery. The action seeks
recovery on a promissory note purportedly executed by BioZone Labs in the principal amount of $295,000 in 2007, well before the January 2, 2014
merger with Cocrystal Discovery.   Motions challenging the sufficiency of the allegations in the Complaint were filed in the third quarter, 2014, the
motions  were  granted  and  plaintiff  was  given  an  opportunity  to  amend  the  complaint,  and  plaintiff  has  filed  an  amended  complaint.  The  Company
intends to vigorously defend the action.

Item 4.  Mine Safety Disclosures

Not applicable.

PART II

Item 5.  Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information

Our common stock has been quoted on the OTC Bulletin Board under the symbol “COCP” since January 2, 2014.  Prior to that it was shown on the
OTC Bulletin Board under the symbol “BZNE.” The following table sets forth the high and low prices as reported on the OTC Bulletin Board for the
prior two years. The quotations reflect inter-dealer prices, without retail mark-up, mark-down or commission, and may not represent actual transactions.
As of March 10, 2015, there were approximately 194 holders of record of our common stock.

Year ended December 31, 2014
January 1, 2014 through March 31, 2014
April 1, 2014 through June 30, 2014
July 1, 2014 through September 30, 2014
October 1, 2014 through December 31, 2014

Year ended December 31, 2013
January 1, 2013 through March 31, 2013
April 1, 2013 through June 30, 2013
July 1, 2013 through September 30, 2013
October 1, 2013 through December 31, 2013

High

Low

  $
  $
  $
  $

  $
  $
  $
  $

0.598    $
0.44    $
0.595    $
0.739    $

3.75    $
1.05    $
0.85    $
0.97    $

0.33 
0.252  
0.265 
0.52 

1.01 
0.21 
0.16 
0.23 

The last reported sales price of our Common stock on the OTC Bulletin Board on March 23, 2015 was $1.00 per share.

Dividend Policy

We  have  not  declared  nor  paid  any  cash  dividend  on  our  common  stock,  and  we  currently  intend  to  retain  future  earnings,  if  any,  to  finance  the
expansion of our business, and we do not expect to pay any cash dividends in the foreseeable future. The decision whether to pay cash dividends on our
common  stock  will  be  made  by  our  board  of  directors,  in  their  discretion,  and  will  depend  on  our  financial  condition,  results  of  operations,  capital
requirements and other factors that our board of directors considers significant.

-7-

 
 
   
 
 
 
 
 
 
 
 
 
   
 
     
       
 
 
     
       
 
     
       
 
 
 
 
Table of Contents

Securities Authorized for Issuance under Equity Compensation Plans

In connection with our merger with Cocrystal, we assumed the Cocrystal Discovery, Inc, 2007 Equity Incentive Plan, as amended (the “Plan”).  See
Item 11, “Executive Compensation” for information concerning the Plan.

Recent Sales of Unregistered Securities

In addition to those unregistered securities previously disclosed in reports filed with the Securities and Exchange Commission, we have issued common
stock without registration under the Securities Act of 1933 (the “Securities Act”) as described below. 

Between February 11, 2015 and March 6, 2015, the Company issued a total of 5,184,940 shares of common stock to 23 accredited investors upon the
cashless exercise of warrants acquired by such investors in prior securities offerings of the Company.  The shares of common stock issued upon exercise
of the warrants have not been registered under the Act and were issued and sold in reliance upon the exemption from registration contained in Section
3(a)(9) of the Act.

On March 3, 2015, the Company filed an amendment to its Certificate of Incorporation that increased the number of its authorized shares of common
stock from 200,000,000 to 800,000,000. In accordance with the terms of the Certificate of Designation designating the Series A and the Certificate of
Incorporation designating the Series B, the filing of the Certificate of Amendment caused the immediate conversion of the Series A and Series B into a
total of 340,760,802 and 205,083,086 shares of common stock, respectively, for no additional consideration. The shares of common stock issued upon
conversion have not been registered under the Act and were issued and sold in reliance upon the exemption from registration contained in Section 3(a)
(9) of the Act.

Item 6.  Selected Financial Data

Not applicable.

Item 7.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the Consolidated Financial Statements included elsewhere in this report and
the information described under the caption Risk Factors and at the conclusion of this Item 7.

Company Overview

The  Company  was  formerly  incorporated  in  Nevada  under  the  name  Biozone  Pharmaceuticals,  Inc.  On  January  2,  2014,  the  Company  sold
substantially  all  of  its  assets  to  MusclePharm  Corporation  (“MusclePharm”),  and,  on  the  same  day,  merged  with  Cocrystal  Discovery,  Inc.  in  a
transaction accounted for as a reverse merger. Following the merger, the Company assumed Cocrystal Discovery, Inc.’s business plan and operations.
On March 18, 2014, the Company reincorporated in Delaware under the name Cocrystal Pharma, Inc.

Effective November 25, 2014, Cocrystal Pharma, Inc. and affiliated entities completed a series of merger transactions as a result of which Cocrystal
Pharma, Inc. merged with RFS Pharma, LLC, a Georgia limited liability company (“RFS Pharma”). We refer to the surviving entity of this merger as
“Cocrystal” or the “Company.”

The  majority  of  factors  based  on  the  qualitative  analysis  of  the  considerations  in ASC  805  indicate  that  Cocrystal  is  the  accounting  acquirer  in  the
business combination with RFS Pharma. Therefore, the transaction is not a reverse merger as the legal acquirer is also the acquirer from an accounting
point of view.

Our primary business going forward is to develop novel medicines for use in the treatment of human viral diseases.  Cocrystal has been developing
novel technologies and approaches to create first-in-class and best-in-class antiviral drug candidates since its initial funding in 2008. Our focus is to
pursue the development and commercialization of broad-spectrum antiviral drug candidates that will transform the treatment and prophylaxis of viral
diseases in humans. By concentrating our research and development efforts on viral replication inhibitors, we plan to leverage our infrastructure and
expertise in these areas.

Critical Accounting Policies and Estimates

Our management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which
have  been  prepared  in  accordance  with  U.S.  Generally Accepted Accounting  Principles,  or  GAAP.  The  preparation  of  these  consolidated  financial
statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities and expenses. On an ongoing basis, we
evaluate  these  estimates  and  judgments,  including  those  described  below.  We  base  our  estimates  on  our  historical  experience  and  on  various  other
assumptions that we believe to be reasonable under the circumstances. These estimates and assumptions form the basis for making judgments about the
carrying values of assets and liabilities that are not readily apparent from other sources. Actual results and experiences may differ materially from these
estimates

-8-

 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

While our significant accounting policies are more fully described in the accompanying notes to the consolidated financial statements included in this
Annual Report on Form 10-K for the year ended December 31, 2014, we believe that the following accounting policies are the most critical to aid you
in  fully  understanding  and  evaluating  our  reported  financial  results  and  affect  the  more  significant  judgments  and  estimates  that  we  use  in  the
preparation of our consolidated financial statements.

Stock-Based Compensation

We account for stock options related to our equity incentive plans under the provisions of Financial Accounting Standards Board (“FASB”) Accounting
Standards Codification (“ASC”) 718 which requires the recognition of the fair value of stock-based compensation.  The fair value of stock options was
estimated  using  a  Black-Scholes  option  valuation  model.    This  model  requires  the  input  of  subjective  assumptions  including  expected  stock  price
volatility, expected life and estimated forfeitures of each award.  The fair value of equity-based awards is amortized ratably over the requisite service
period of the award.  Due to the limited amount of historical data available to us, particularly with respect to stock-price volatility, employee exercise
patterns and forfeitures, actual results could differ from our assumptions.

We account for equity instruments issued to non-employees in accordance with the provisions of ASC 718 and ASC 505, “Equity.”  As a result, the
non-cash charge to operations for non-employee options with service or other performance criteria is affected each reporting period by changes in the
estimated fair value of our common stock, as the underlying equity instruments vest.  The two factors which most affect these changes are the price of
the common stock underlying stock options for which stock-based compensation is recorded and the volatility of the stock price.  If our estimates of the
fair value of these equity instruments change, it may have the effect of significantly changing compensation expense.

Fair Value of Warrants

Warrants are recorded either as equity instruments or derivative liabilities at their estimated fair value at the date of issuance. In the case of warrants
recorded as liabilities, subsequent changes in estimated fair value are recorded in other income (expense) in the Company’s statement of operations in
each subsequent period. The warrants are measured at estimated fair value using the Black Scholes valuation model, which is based, in part, upon inputs
for which there is little or no observable market data, requiring the Company to develop its own assumptions. Inherent in this model are assumptions
related to expected stock price volatility, expected life, risk-free interest rate and dividend yield. We estimate the volatility of our common stock at the
date of issuance, and at each subsequent reporting period, based on historical volatility that matches the expected remaining life of the warrants. The
risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the measurement date for a maturity similar to the expected remaining
life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on our
historical rate, which we anticipate to remain at zero. The assumptions used in calculating the estimated fair value of the warrants represent our best
estimates.  However  these  estimates  involve  inherent  uncertainties  and  the  application  of  management  judgment. As  a  result,  if  factors  change  and
different assumptions are used, the warrant liability and the change in estimated fair value could be materially different.

Business Combinations and Intangible Assets

In connection with our acquisition of RFS Pharma in November 2014, we acquired a substantial amount of intellectual property.  We have accounted
for the intellectual property acquired as an in-process research and development (IPR&D) asset and have determined that asset to have an indefinite life
based on the stage of development of the research projects of RFS Pharma at the date of acquisition.  This intangible asset, which we recorded at its
estimated fair value of $185.0 million as of the acquisition date, will continue to have an indefinite life until the associated research and development
activities are complete, at which point a determination of the asset’s useful life will be made.  Prior to completion of these research and development
activities,  the  intangible  asset  will  be  subject  to  annual  impairment  tests,  or  more  frequent  tests  in  the  event  of  any  impairment  indicators
occurring.  These impairment tests require significant judgment regarding the status of the research activities, the potential for future revenues to be
derived from any products that may result from those activities, and other factors.

We also recorded $65.2 million of goodwill in the RFS Pharma acquisition that is subject to impairment testing.  This goodwill primarily represents the
amount recorded as a deferred tax liability in the RFS Pharma acquisition, which was required as the goodwill recorded for book purposes is not tax
deductible based on the structure of the acquisition.  Future impairment tests of goodwill will also require substantial judgment and estimates.

Income Taxes

Given  the  uncertainty  regarding  future  realizability  of  our  deferred  tax  assets,  which  primarily  result  from  our  net  operating  losses  and  research  and
development credit carryforwards, we have placed a full valuation allowance on our deferred tax assets.  However, as noted above, we have recorded a
deferred tax liability of $65.2 million related to the RFS Pharma acquisition.  We have not considered this deferred tax liability as a source of future
income in our determination of the need for a valuation allowance against our deferred tax assets due to the fact that this deferred tax liability relates to
our indefinite-lived IPR&D asset, and the timing of reversal of this deferred tax liability cannot currently be determined due to uncertainty regarding the
ultimate outcome of our research activities associated with the intellectual property acquired in the RFS Pharma transaction.  To the extent our estimates
regarding the outcome of those activities changes in future periods, our determination regarding the valuation allowance may also change.

-9-

 
 
 
 
Table of Contents

Results of Operations for the Years Ended December 31, 2014 and December 31, 2013

As stated above, we are focused on research and development of novel medicines for use in the treatment of human viral diseases. Accordingly, we had
no revenue for the years ended December 31, 2014 or 2013, except for $9,000 in grant revenues in 2014. For the year ended December 31, 2014, we
had a net loss of approximately $99,000 compared to a net loss of approximately $3,887,000 for 2013.  We reported a net loss of $99,000 for the year
ended  December  31,  2014  primarily  due  to  the  substantial  decrease  in  the  fair  value  of  our  outstanding  warrants,  which  are  accounted  for  as
liabilities.  Under accounting principles generally accepted in the United States, we record other income or expense for the change in fair value of our
outstanding  warrants  that  are  accounted  for  as  liabilities  during  each  reporting  period.  If  the  value  of  the  warrants  decreases  during  a  period,  which
occurred during the year ended December 31, 2014, we record other income.  The fair value of our outstanding warrants is inversely related to the fair
value of the underlying common stock; as such, a decrease in the fair value of our common stock during a given period generally results in other income
while an increase in the fair value of our common stock generally results in other expense.  This other income or expense is non cash.  We believe
investors should focus on our operating loss rather than net income or loss for the periods presented. Other income or (loss) related to the change in fair
value of our liability-classified warrants for the year ended December 31, 2014 was $4,784,000, and our operating loss for the year ended December 31,
2014 was $5,799,000, respectively, compared to an operating loss of $4,081,000 in 2013.

Research and Development Expense

Research  and  development  expense  consists  primarily  of  compensation-related  costs  for  our  18  employees  dedicated  to  research  and  development
activities and for our Scientific Advisory Board members, as well as lab supplies, lab services, and facilities and equipment costs. We expect research
and development expenses to increase in future periods as we expand our pre-clinical development activities.

Total  research  and  development  expenses  were  $4,071,000  for  the  year  ended  December  31,  2014,  compared  with  $3,862,000  for  the  year  ended
December 31, 2013. The increase of $209,000, or 5%, was due to a $122,000 increase in personnel, supplies, and facilities costs associated with the
addition of RFS Pharma LLC, and a $389,000 increase in lab supply and services primarily associated with preclinical manufacturing costs, offset by a
$292,000 decrease in personnel costs due to the closure of the California lab facility in June 2014, and a decrease in facilities and equipment costs of
$10,000.

General and Administrative Expense

General and administrative expense includes compensation-related costs for our employees dedicated to general and administrative activities, legal fees,
audit and tax fees, consultants and professional services, and general corporate expenses.

General and administrative expenses were $1,737,000 for the year ended December 31, 2014, compared with $219,000 for the year ended December
31, 2013. The increase of $1,518,000, or 693%, was due to a $293,000 increase in personnel costs, a $1,008,000 increase in accounting, legal and other
professional  services  associated  with  the  mergers  and  financing  costs  and  our  status  as  a  public  company,  and  a  $217,000  increase  in  facilities  and
insurance costs due to the additional lease in Princeton, New Jersey and additional D&O insurance.

Future general and administrative expenses are expected to continue at the current levels other than specific costs related to the mergers that occurred in
2014.

-10-

 
 
 
 
Table of Contents

Interest Income/Expense

Interest income was $96,000 for the year ended December 31, 2014, which represents interest earned on the mortgage note we acquired in June 2014. 
The key objectives of our investment policy are to preserve principal and ensure sufficient liquidity, so our invested cash may not earn as high a level of
income as longer-term or higher risk securities, which generally have less liquidity and more volatility.

Other Income/Expense

Other income, net, was $5,648,000 for the year ended December 31, 2014 compared with  $194,000 for the year ended December 31, 2013.

The increase in other income, net of $5,054,000 for the year ended December 31, 2014 was due to a $1,359,000 increase in realized gain on marketable
securities,  and  the  increase  in  other  income  of  $5,538,000  related  to  the  decrease  in  the  fair  value  of  our  derivative  liabilities  as  our  stock  price
decreased,  which  were  offset  by  other  expense  of  $946,000  for  the  difference  between  the  proceeds  received  in  our  January  2014  common  stock
financing and the fair value of the warrants issued with the common stock.  These derivative liabilities are warrants to acquire the Company’s common
stock that are potentially settleable in cash.

Income Taxes

For  the  year  ended  December  31,  2014,  we  recorded  an  income  tax  benefit  of  $52,000  related  to  the  unrealized  gain  on  our  marketable
securities.  Because we have a full valuation against our deferred tax assets and a pretax loss for the year ended December 31, 2014, we recorded an
income tax benefit and a corresponding reduction of accumulated other comprehensive income for the portion of the tax expense associated with the
unrealized gain that is allocable to continuing operations.  We did not record an income tax provision or benefit in 2013.

Liquidity and Capital Resources

We had cash and cash equivalents of approximately $4.0 million as of December 31, 2014.  In addition to the $4.0 million of cash and cash equivalents,
we also held MusclePharm common stock with a fair value of $2.0 million as of December 31, 2014, which are held in escrow pending resolution of the
matters discussed further below.

For  the  year  ended  December  31,  2014,  net  cash  used  in  operating  activities  was  $6,008,000,  compared  to  net  cash  used  in  operating  activities  of
$3,686,000 for 2013. The increase in cash used in operating activities from 2013 to 2014 was attributable to our increase in research and development
activities, including an increase in personnel, and increased general and administrative expenses associated with being a public company and with the
two mergers we entered into during 2014.  In 2014, net cash generated by investing activities was primarily due to the sale of marketable securities of
$7,900,000,  $589,000  of  cash  acquired  in  the  merger  with  Biozone  Laboratories,  Inc.,  $194,000  of  cash  acquired  in  the  acquisition  of  RFS  Pharma,
LLC, which were offset by the investment in a mortgage note receivable of $2,626,000.  Cash used in investing activities in 2013 of $4,000 consisted
only of insignificant capital expenditures.  For the year ended December 31, 2014, net cash provided by financing activities was $2,865,000, compared
to cash provided by financing activities of $7,000 for 2013.  In 2014, net cash generated by financing activities was primarily due to the proceeds from
the issuance of common stock and warrants of $2,750,000 in January 2014.

In March, 2015 we received commitments from investors to invest $15,000,000 in the Company.  As of March 31 we had received $11,800,000.  As
we  continue  to  incur  losses,  achieving  profitability  is  dependent  upon  the  successful  development,  approval  and  commercialization  of  our  product
candidates,  which  is  a  number  of  years  in  the  future.  Once  that  occurs,  we  will  have  to  achieve  a  level  of  revenues  adequate  to  support  our  cost
structure.  We  may  never  achieve  profitability,  and  unless  and  until  we  do,  we  will  continue  to  need  to  raise  additional  capital.  Over  the  next  12
months ending December 31, 2015, we estimate negative cash flow of approximately $11.0 million.  Management intends to fund future operations
through  additional  private  or  public  debt  or  equity  offerings,  and  may  seek  additional  capital  through  arrangements  with  strategic  partners  or  from
other sources. In addition we may, if appropriate or necessary, sell the MusclePharm common stock at such time as they are released from escrow,
which  is  dependent  on  resolution  of  the  contingency  described  in  Note  15  to  the  financial  statements.  There  can  be  no  assurances,  however,  that
additional funding will be available on terms acceptable to us, or at all.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements.

Cautionary Note Regarding Forward Looking Statements

This report includes forward-looking statements including statements regarding our future business development, regulatory compliance, generation of
revenues,  our  liquidity,  expectations  from  proposed  capital  raises,  and  the  issues  relating  to  the  potential  claims  relating  to  our  former  Pittsburg,
California lease and the related bank loan guarantee.

-11-

 
 
 
 
 
 
 
 
Table of Contents

The words “believe,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “could,” “target,” “potential,” “is likely,” “will,” “expect”
and  similar  expressions,  as  they  relate  to  us,  are  intended  to  identify  forward-looking  statements.  We  have  based  these  forward-looking  statements
largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of
operations, business strategy and financial needs.

The  results  anticipated  by  any  or  all  of  these  forward-looking  statements  might  not  occur.  Important  factors,  uncertainties  and  risks  that  may  cause
actual results to differ materially from these forward-looking statements are contained in the Risk Factors that follow. We undertake no obligation to
publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise. For more information
regarding some of the ongoing risks and uncertainties of our business, see the Risk Factors and our other filings with the SEC

Risk Factors

You should consider carefully the following risk factors, together with all of the other information included or incorporated in this Annual Report. Each
of these risk factors, either alone or taken together, could adversely affect our business, operating results and financial condition, and adversely affect
the value of an investment in our common stock. There may be additional risks that we do not know of or that we believe are immaterial that could also
impair our business and financial position.

 RISK FACTORS

Investing  in  our  common  stock  involves  a  high  degree  of  risk.    You  should  carefully  consider  the  following  risk  factors  before  deciding  whether  to
invest in the Company. If any of the events discussed in the risk factors below occur, our business, financial condition, results of operations or prospects
could be materially and adversely affected.  In such case, the value and marketability of the common stock could decline.

RISKS RELATED TO OUR FINANCIAL CONDITION AND NEED FOR ADDITIONAL CAPITAL

Because we have never generated revenue we expect that due to the regulatory constraints on a drug development company with products in
the pre-clinical stage, that we not generate revenue and continue to incur significant losses for the foreseeable future.

We  are  a  preclinical-stage,  biopharmaceutical  discovery  and  development  company.  Since  inception,  our  operations  have  been  limited  to  organizing
and  staffing  the  Company,  acquiring  and  developing  intellectual  property  rights,  developing  our  technology  platform,  undertaking  basic  research  on
viral replication enzyme targets and conducting preclinical studies for our initial programs

 Without revenue, we have incurred significant losses since inception of each of our operating subsidiaries, Cocrystal Discovery and RFS Pharma.  We
do not expect to file any new drug applications until late 2015. Thereafter, because of the need to complete clinical trials, establish safety and efficacy
and obtaining regulatory approval, we do not anticipate generating revenue for at least 5 years and will continue to sustain large losses.1

We have devoted most of our financial resources to research and development. We have financed our operations primarily through the sale of equity
securities. The results of our operations will depend, in part, on the rate of future expenditures and our ability to obtain funding through equity or debt
financings,  strategic  alliances  or  grants.  We  anticipate  our  expenses  will  increase  substantially  if  and  as  we  continue  our  research  and  preclinical
development of our product candidates.

Because we have yet to generate any revenue on which to evaluate our potential for future success and to determine if we will be able to execute
our business plan, it is difficult to evaluate our future prospects and the risk of success or failure of our business.

Our ability to generate revenue and achieve profitability depends on our ability, alone or with partners, to successfully complete the development of,
obtain  the  regulatory  approvals  for  and  commercialize  product  candidates.  We  have  no  product  candidates  that  have  generated  any  commercial
revenue, do not expect to generate revenues from the commercial sale of products in the near future, and might never generate revenues from the sale of
products. Our ability to generate revenue and achieve profitability will depend on, among other things, the following:

-12-

 
 
 
 
 
 
 
 
 
 
 
Table of Contents

· identifying and validating new therapeutic strategies;

· completing our research and preclinical development of product candidates;

· initiating and completing clinical trials for product candidates;

· seeking and obtaining marketing approvals for product candidates that successfully complete clinical trials;

· establishing and maintaining supply and manufacturing relationships with third parties;

· launching  and  commercializing  product  candidates  for  which  we  obtain  marketing  approval,  with  a  partner  or,  if  launched

independently, successfully establishing a sales force, marketing and distribution infrastructure;

· maintaining, protecting, enforcing, defending and expanding our intellectual property portfolio; and

· attracting, hiring and retaining qualified personnel.

Because  of  the  numerous  risks  and  uncertainties  associated  with  pharmaceutical  product  development,  we  cannot  predict  the  timing  or  amount  of
increased expenses and when we will be able to achieve or maintain profitability, if ever. Our expenses could increase beyond expectations if we are
required by the FDA or foreign regulatory agencies to perform unanticipated studies and trials.

Even if one or more product candidates we independently develop is approved for commercial sale, we anticipate incurring significant costs associated
with  commercializing  any  approved  product  candidate.  Moreover,  if  we  can  generate  revenues  from  the  sale  of  any  approved  products,  we  may  not
become profitable and may need to obtain additional funding to continue operations.

If we do not raise additional debt or equity capital, we may not be able to remain operational.

Developing  pharmaceutical  products,  including  conducting  preclinical  studies  and  clinical  trials,  is  very  expensive.  We  expect  our  research  and
development expenses to substantially increase as we advance our product candidates toward clinical programs.  In order to conduct these trials, we will
need to raise additional capital to support our operations and such funding may not be available to us on acceptable terms, or at all. In March 2015, we
raised $15,000,000 from the sale of common stock, including 58.3% to our directors.

As  we  move  lead  compounds  through  toxicology  and  other  preclinical  studies,  also  referred  to  as  nonclinical  studies,  we  will  be  required  to  file  an
Investigational New Drug application (“IND”) or its equivalent in foreign countries, and as we conduct clinical development of product candidates, we
may have adverse results that may cause us to consume additional capital. Our partners may not elect to pursue the development and commercialization
of our product candidates subject to our respective agreements with them. These events may increase our development costs more than we expect. We
may need to raise additional capital or otherwise obtain funding through strategic alliances if we initiate clinical trials for new product candidates other
than programs currently partnered. We will require additional capital to obtain regulatory approval for, and to commercialize, product candidates.

If  we  must  secure  additional  financing,  such  additional  fundraising  efforts  may  divert  our  management  from  our  day-to-day  activities,  which  may
adversely affect our ability to develop and commercialize product candidates. We cannot guarantee that future financing will be available in sufficient
amounts or on terms acceptable to us, if at all. If we cannot raise additional capital when required or on acceptable terms, we may be required to:

· significantly delay, scale back or discontinue the development or commercialization of any product candidates;

· seek strategic alliances for research and development programs at an earlier stage than otherwise would be desirable or on terms less

favorable than might otherwise be available; or

· relinquish or license on unfavorable terms, our rights to technologies or any product candidates we otherwise would seek to develop

or commercialize ourselves.

If we are unable to raise additional capital in sufficient amounts or on terms acceptable to us, we will be prevented from pursuing development and
commercialization  efforts,  which  will  have  a  material  adverse  effect  on  our  business,  operating  results  and  prospects  or  may  not  be  able  to  remain
operational.

-13-

 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
Table of Contents

RISKS RELATED TO THE DISCOVERY AND DEVELOPMENT OF PRODUCT CANDIDATES

Because the approach we are taking to discover and develop drugs is novel, it may never lead to marketable products.

We  are  concentrating  our  antiviral  therapeutic  product  research  and  development  efforts  using  our  proprietary  technology,  and  our  future  success
depends on the continued successful development of this technology and the products derived from it.  We have no products or product candidates. The
scientific discoveries that form the basis for our efforts to discover and develop product candidates are relatively new. The scientific evidence to support
the  feasibility  of  developing  product  candidates  based  on  our  approach  is  limited.  If  we  do  not  successfully  develop  and  commercialize  product
candidates based upon our technological approach, we may not become profitable and the value of our stock may decline.

Further, our focus on Cocrystal's technology for developing drugs, as opposed to relying entirely on more standard technologies for drug development,
increases  the  risks  associated  with  the  ownership  of  our  stock.  If  we  are  unsuccessful  in  developing  any  product  candidates  using  Cocrystal's
technology,  we  may  be  required  to  change  the  scope  and  direction  of  our  product  development  activities.  We  may  not  identify  and  implement
successfully an alternative product development strategy.

If we do not succeed in our efforts to identify or discover potential product candidates, your investment may be lost.

The success of our business depends primarily upon our ability to identify, develop and commercialize antiviral drug products. Our research programs
may initially show promise in identifying potential product candidates, yet fail to yield product candidates for clinical development for several reasons,
including:

· our research methodology or that of our partners may be unsuccessful in identifying potential product candidates;

· potential  product  candidates  may  have  harmful  side  effects  or  may  have  other  characteristics  that  may  make  the  products

unmarketable or unlikely to receive marketing approval; and

· we or our partners may change their development profiles for potential product candidates or abandon a therapeutic area.

Such events may force us to abandon our development efforts for a program or programs, which would have a material adverse effect on our business
and  could  cause  us  to  cease  operations.  Research  programs  to  identify  new  product  candidates  require  substantial  technical,  financial  and  human
resources. We may focus our efforts and resources on potential programs or product candidates that ultimately prove to be unsuccessful.

If  we  are  unable  to  successfully  complete  preclinical  testing  and  clinical  trials  of  our  product  candidates  or  experience  significant  delays  in
doing so, our business will be materially harmed.

We intend to invest a significant portion of our efforts and financial resources in the identification and preclinical development of product candidates
that target viral replication enzymes. Our ability to generate product revenues, which we do not expect will occur for many years, if ever, will depend
heavily on the successful development and eventual commercialization of our product candidates.

The commercial success of our product candidates will depend on several factors, including:

· successful completion of preclinical studies and clinical trials;

· receipt of marketing approvals from regulatory authorities;

· obtaining and maintaining patent and trade secret protection for product candidates;

· establishing and maintaining manufacturing relationships with third parties or establishing our own manufacturing capability; and

· commercializing our products, if and when approved, whether alone or in collaboration with others.

If we do not achieve one or more of these factors in a timely manner or at all, we could experience significant delays or an inability to successfully
complete development of, or to successfully commercialize, our product candidates, which would materially harm our business.

We may be unable to demonstrate safety and efficacy of our product candidates to the satisfaction of regulatory authorities or we may incur
additional  costs  or  experience  delays  in  completing,  or  ultimately  be  unable  to  complete,  the  development  and  commercialization  of  our
product candidates.

-14-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
Table of Contents

Before  obtaining  marketing  approval  from  regulatory  authorities  for  the  sale  of  product  candidates,  we  or  our  partners  must  conduct  extensive
preclinical studies and clinical trials to demonstrate the safety and efficacy of the product candidates in humans. Clinical testing is expensive, difficult
to design and implement, can take many years to complete and is uncertain as to outcome. A failure of one or more clinical trials can occur at any stage
of testing. The outcome of preclinical studies and early clinical trials may not be predictive of the success of later clinical trials, and interim results of a
clinical trial do not predict final results. Moreover, preclinical and clinical data are often susceptible to varying interpretations and analyses, and many
companies that have believed their product candidates performed satisfactorily in preclinical studies and clinical trials have nonetheless failed to obtain
marketing approval for their products.

Events that may cause a delay or unsuccessful completion of clinical development include:

· delays in agreeing with the FDA or other regulatory authorities on final clinical trial design;

· imposition  of  a  clinical  hold  following  an  inspection  of  our  clinical  trial  operations  or  trial  sites  by  the  FDA  or  other  regulatory

authorities;

· delays in agreeing on acceptable terms with prospective contract research organizations, or CROs, and clinical trial sites;

· delays in obtaining required institutional review board approval at each clinical trial site;

· delays in recruiting suitable patients to participate in a trial;

· delays in the testing, validation, manufacturing and delivery of the product candidates to the clinical sites;

· delays in having patients complete participation in a trial or return for post-treatment follow-up;

· delays caused by patients dropping out of a trial due to product side effects or disease progression;

· clinical sites dropping out of a trial to the detriment of enrollment;

· time required to add new clinical sites; or

· delays by our contract manufacturers in producing and delivering sufficient supply of clinical trial materials.

If we or our partners must conduct additional clinical trials or other testing of any product candidates beyond those that are contemplated, or are unable
to successfully complete clinical trials or other testing of any the product candidates, or if the results of these trials or tests are not positive or are only
modestly positive or if there are safety concerns, we or our partners may:

· be delayed in obtaining marketing approval for our product candidates;

· not obtain marketing approval at all;

· obtain approval for indications or patient populations not as broad as intended or desired;

· obtain approval with labeling that includes significant use or distribution restrictions or safety warnings;

· be subject to additional post-marketing testing requirements; or

· remove the product from the market after obtaining marketing approval.

Our product development costs will also increase if we experience delays in testing or in obtaining marketing approvals. We do not know whether any
clinical trials will begin as planned, will need to be restructured or will be completed on schedule if at all. Significant clinical trial delays also could
shorten any periods during which we may have the exclusive right to commercialize our product candidates or allow our competitors to bring products
to market before we do, which would impair our ability to successfully commercialize our product candidates and may harm our business and results of
operations.  Any  inability  to  successfully  complete  preclinical  and  clinical  development,  whether  independently  or  with  our  partners,  could  cause
additional costs to us or impair our ability to generate revenues from our product candidates, including product sales, milestone payments, profit sharing
or royalties.

Our product candidates may cause adverse effects or have other properties that could delay or prevent their regulatory approval or limit the
scope of any approved label or market acceptance.

-15-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Adverse events (“AEs”), that may be observed during clinical trials of our product candidates could cause us, other reviewing entities, clinical trial sites
or regulatory authorities to interrupt, delay or halt such trials and could cause denial of regulatory approval.  If AEs are observed in any clinical trials of
our  product  candidates,  including  those  our  partners  may  develop  under  our  alliance  agreements,  our  or  our  partners’  ability  to  obtain  regulatory
approval for product candidates may be negatively impacted.

Serious or unexpected side effects caused by an approved product could result in significant negative consequences, including:

· regulatory authorities may withdraw prior approval of the product or impose restrictions on its distribution in the form of a modified

risk evaluation and mitigation strategy;

· we may be required to add labeling statements, such as warnings or contraindications;

· we may be required to change the way the product is administered or conduct additional clinical trials;

· we could be sued and held liable for harm caused to patients; and

· our reputation may suffer.

These events could prevent us or our partners from achieving or maintaining market acceptance of the affected product and could substantially increase
the costs of commercializing our products and impair our ability to generate revenues from the commercialization of these products either by us or by
our partners.

Even if we complete the necessary preclinical studies and clinical trials, we cannot predict whether or when we will obtain regulatory approval
to commercialize a product candidate and we cannot, therefore, predict the timing of any revenue from a product.

Neither we nor any partners we may have can commercialize a product until the appropriate regulatory authorities, such as the FDA, have reviewed and
approved the product candidate. The regulatory agencies may not complete their review processes in a timely manner, or we may not be able to obtain
regulatory approval. Additional delays may result if an FDA Advisory Committee or foreign regulatory authority recommends restrictions on approval
or recommends non-approval.

Following  regulatory  approval  for  a  product  candidate,  we  will  still  face  extensive  regulatory  requirements  and  the  approved  product  may
face future development and regulatory difficulties.

Even if we obtain regulatory approval in the United States, the FDA may still impose significant restrictions on the indicated uses or marketing of our
product candidates, or impose ongoing requirements for potentially costly post-approval studies or post-market surveillance. The holder of an approved
New Drug Application (“NDA”), must monitor and report AEs and any failure of a product to meet the specifications in the NDA. The holder of an
approved  NDA  must  also  submit  new  or  supplemental  applications  and  obtain  FDA  approval  for  certain  changes  to  the  approved  product,  product
labeling or manufacturing process. Advertising and promotional materials must comply with FDA rules and other applicable federal and state laws, and
are subject to FDA review.

Drug product manufacturers and their facilities are subject to payment of user fees and continual review and periodic inspections by the FDA and other
regulatory authorities for compliance with current Good Manufacturing Practices (“cGMP”), and adherence to commitments made in the NDA. If we or
a regulatory agency discover previously unknown problems with a product such as AEs of unanticipated severity or frequency, or problems with the
facility  where  the  product  is  manufactured,  a  regulatory  agency  may  impose  restrictions  on  that  product  or  the  manufacturing  facility,  including
requiring recall or withdrawal of the product from the market or suspension of manufacturing.

If we or our partners fail to comply with regulatory requirements following approval of our product candidates, a regulatory agency may:

· issue a warning letter asserting we are in violation of the law;

· seek an injunction or impose civil or criminal penalties or monetary fines;

· suspend or withdraw regulatory approval;

· suspend any ongoing clinical trials;

· refuse to approve a pending NDA or supplements to an NDA submitted by us;

· seize product; or

· refuse to allow us to enter into supply contracts, including government contracts.

-16-

 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Our defense of any government investigation of alleged violations of law, or any lawsuit alleging such violations, could require us to expend significant
time and resources in response and could generate negative publicity. The occurrence of any event or penalty described above may prevent or inhibit
our ability to commercialize our products and generate revenues.

We  may  not  succeed  in  obtaining  or  maintaining  necessary  rights  to  drug  compounds  and  processes  for  our  development  pipeline  through
acquisitions and in-licenses.

We  may  be  unable  to  acquire  or  in-license  any  compositions,  methods  of  use,  processes  or  other  third-party  intellectual  property  rights  from  third
parties we identify. The licensing and acquisition of third-party intellectual property rights is a competitive area, and more established companies are
also pursuing strategies to license or acquire third-party intellectual property rights we may consider attractive. These established companies may have a
competitive advantage over us due to their size, cash resources and greater clinical development and commercialization capabilities.

Companies that perceive us to be a competitor may be unwilling to assign or license rights to us. We also may be unable to license or acquire third-party
intellectual property rights on terms that would allow us to make an appropriate return on our investment. If we are unable to successfully obtain rights
to required third-party intellectual property rights, our business, financial condition and prospects for growth could suffer.

If we fail to comply with environmental, health and safety laws and regulations, we could become subject to fines or penalties or incur costs
that could have a material adverse effect on the success of our business.

We are subject to numerous environmental, health and safety laws and regulations, including those governing laboratory procedures and the handling,
use,  storage,  treatment  and  disposal  of  hazardous  materials  and  wastes.  Our  operations  involve  using  hazardous  and  flammable  materials,  including
chemicals and biological materials. Our operations also produce hazardous waste products. We generally contract with third parties for the disposal of
these materials and wastes. We cannot eliminate the risk of contamination or injury from these materials. If contamination occurs or injury results from
our use of hazardous materials, we could be held liable for any resulting damages, and any liability could exceed our resources. We also could incur
significant costs associated with civil or criminal fines and penalties.

Although our workers’ compensation insurance may cover us for costs and expenses we may incur due to injuries to our employees resulting from the
use of hazardous materials or other work-related injuries, this insurance may not provide adequate coverage against other potential liabilities. We may
incur  substantial  costs  to  comply  with  current  or  future  environmental,  health  and  safety  laws  and  regulations.  These  current  or  future  laws  and
regulations may impair our research, development or production efforts. Failure to comply with these laws and regulations also may cause substantial
fines, penalties or other sanctions.

Compliance  with  governmental  regulations  regarding  the  treatment  of  animals  used  in  research  could  increase  our  operating  costs,  which
would adversely affect the commercialization of our technology.

The Animal Welfare Act (“AWA”), is the federal law that covers the treatment of certain animals used in research.  The AWA imposes a wide variety
of  specific  regulations  that  govern  the  humane  handling,  care,  treatment  and  transportation  of  certain  animals  by  producers  and  users  of  research
animals, most notably relating to personnel, facilities, sanitation, cage size, feeding, watering and shipping conditions.  Third parties with whom we
contract  are  subject  to  registration,  inspections  and  reporting  requirements.    Some  states  have  their  own  regulations,  including  general  anti-cruelty
legislation, which establish certain standards in handling animals.  If we or our contractors fail to comply with regulations concerning the treatment of
animals used in research, we may be subject to fines and penalties and adverse publicity, and our operations could be adversely affected.

Public perception of ethical and social issues may limit or discourage the type of research we conduct.

Our clinical trials will involve people, and we and third parties with whom we contract also do research using animals.  Governmental authorities could,
for  public  health  or  other  purposes,  limit  the  use  of  human  or  animal  research  or  prohibit  the  practice  of  our  technology.    In  addition,  animal  rights
activists  could  protest  or  make  threats  against  our  facilities,  which  may  cause  property  damage  and  delay  our  research.    Ethical  and  other  concerns
about our methods, such as our use of human subjects in clinical trials or our use of animal testing, could adversely affect our market acceptance.

We have limited experience in conducting and managing the preclinical development activities and clinical trials necessary to obtain approvals
for marketing our product candidates, including approval by the FDA.

Our efforts to develop our product candidates are at an early stage. We may be unable to progress our product candidates undergoing preclinical testing
into clinical trials.  Success in preclinical testing and early clinical trials does not ensure that later clinical trials will succeed, and favorable initial results
from a clinical trial do not determine outcomes in subsequent clinical trials.  The indications of use for which we are pursuing development may have
clinical effectiveness endpoints not previously reviewed or validated by the FDA or foreign regulatory authorities, which may complicate or delay our
effort to obtain marketing approval.  We cannot guarantee that our clinical trials will succeed.

-17-

 
 
 
 
 
 
 
 
 
  
 
 
 
 
Table of Contents

We have not obtained marketing approval or commercialized any of our product candidates.  We may not successfully design or implement clinical
trials required for marketing approval to market our product candidates. If we are unsuccessful in conducting and managing our preclinical development
activities or clinical trials or obtaining marketing approvals, we might not be able to commercialize our product candidates, or might be significantly
delayed in doing so, which will materially harm our business.

RISKS RELATED TO OUR RELIANCE ON THIRD PARTIES

If  we  form  strategic  alliances  which  are  unsuccessful  or  are  terminated,  we  may  be  unable  to  develop  or  commercialize  certain  product
candidates and we may be unable to generate revenues from our development programs.

We are likely to use third party alliance partners for financial, scientific, manufacturing, marketing and sales resources for the clinical development and
commercialization of certain of our product candidates. See “Collaborations” under Item 1, of this Report. These strategic alliances will likely constrain
our  control  over  development  and  commercialization  of  our  product  candidates,  especially  once  a  candidate  has  reached  the  stage  of  clinical
development. Our ability to recognize revenues from successful strategic alliances may be impaired by several factors including:

· a partner may shift its priorities and resources away from our programs due to a change in business strategies, or a merger, acquisition,

sale or downsizing of its company or business unit;

· a partner may cease development in therapeutic areas which are the subject of our strategic alliances;

· a  partner  may  change  the  success  criteria  for  a  program  or  product  candidate  delaying  or  ceasing  development  of  such  program  or

candidate;

· a  significant  delay  in  initiation  of  certain  development  activities  by  a  partner  could  also  delay  payment  of  milestones  tied  to  such

activities, impacting our ability to fund our own activities;

· a partner could develop a product that competes, either directly or indirectly, with an alliance product;

· a partner with commercialization obligations may not commit sufficient financial or human resources to the marketing, distribution or

sale of a product;

· a  partner  with  manufacturing  responsibilities  may  encounter  regulatory,  resource  or  quality  issues  and  be  unable  to  meet  demand

requirements;

· a partner may exercise its rights under the agreement to terminate a strategic alliance;

· a  dispute  may  arise  between  us  and  a  partner  concerning  the  research,  development  or  commercialization  of  a  program  or  product
candidate resulting in a delay in milestones, royalty payments or termination of a program and possibly resulting in costly litigation or
arbitration which may divert management attention and resources; and

· a  partner  may  use  our  proprietary  information  or  intellectual  property  to  invite  litigation  from  a  third  party  or  fail  to  maintain  or

prosecute intellectual property rights possibly jeopardizing our rights in such property.

Termination  of  a  strategic  alliance  may  require  us  to  seek  out  and  establish  alternative  strategic  alliances  with  third-party  partners;  this  may  not  be
possible, or we may not be able to do so on terms acceptable to us, in which case it may be necessary for us to limit the size or scope of one or more of
our programs or increase our expenditures and seek additional funding by other means.  Such events would likely have a material adverse effect on our
results of operations and financial condition.

We  expect  to  rely  on  third  parties  to  conduct  some  aspects  of  our  compound  formulation,  research  and  preclinical  testing,  and  those  third
parties may not perform satisfactorily.

We do not expect to independently conduct all aspects of our drug discovery activities, compound formulation research or preclinical testing of product
candidates. We rely and expect to continue to rely on third parties to conduct some aspects of our preclinical testing.

If  these  third  parties  terminate  their  engagements,  we  will  need  to  enter  into  alternative  arrangements  which  would  delay  our  product  development
activities. Our reliance on these third parties for research and development activities will reduce our control over these activities but will not relieve us
of  our  responsibilities.  For  product  candidates  we  develop  and  commercialize  on  our  own,  we  will  remain  responsible  for  ensuring  that  each  of  our
IND-enabling preclinical studies and clinical trials are conducted under the respective study plans and trial protocols.

-18-

 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
Table of Contents

If these third parties do not successfully carry out their contractual duties, meet expected deadlines or conduct our studies under regulatory requirements
or our stated study plans and protocols, we will not be able to complete, or may be delayed in completing, the necessary preclinical studies to enable us
or our partners to select viable product candidates for IND submissions and will not be able to, or may be delayed in our efforts to, successfully develop
and commercialize such product candidates.

We intend to rely on third-party manufacturers to produce our preclinical supplies, and we intend to rely on third parties to produce clinical
supplies of any product candidates we advance into clinical trials and commercial supplies of any approved product candidates.

Reliance on third-party manufacturers entails risks to which we would not be subject if we manufactured the product candidates ourselves, including:

· the inability to meet any product specifications and quality requirements consistently;

· a delay or inability to procure or expand sufficient manufacturing capacity;

· manufacturing and product quality issues related to scale-up of manufacturing;

· costs and validation of new equipment and facilities required for scale-up;

· a failure to comply with cGMP and similar foreign standards;

· the inability to negotiate manufacturing agreements with third parties under commercially reasonable terms;

· termination or nonrenewal of manufacturing agreements with third parties in a manner or that is costly or damaging to us;

· the reliance on a few sources, and sometimes, single sources for raw materials, such that if we cannot secure a sufficient supply of
these product components, we cannot manufacture and sell product candidates in a timely fashion, in sufficient quantities or under
acceptable terms;

· the lack of qualified backup suppliers for any raw materials currently purchased from a single source supplier;

· operations  of  our  third-party  manufacturers  or  suppliers  could  be  disrupted  by  conditions  unrelated  to  our  business  or  operations,

including the bankruptcy of the manufacturer or supplier;

· carrier disruptions or increased costs beyond our control; and

· failing to deliver products under specified storage conditions and in a timely manner.

These  events  could  lead  to  clinical  study  delays  or  failure  to  obtain  regulatory  approval,  or  impact  our  ability  to  successfully  commercialize  future
products. Some of these events could be the basis for FDA action, including injunction, recall, seizure or total or partial suspension of production.

Because we expect to rely on limited sources of supply for the drug substance and drug product of product candidates, any disruption in the
chain of supply may cause a delay in developing and commercializing these product candidates.

We intend to establish manufacturing relationships with a limited number of suppliers to manufacture raw materials, the drug substance, and the drug
product  of  any  product  candidate  for  which  we  are  responsible  for  preclinical  or  clinical  development.  Each  supplier  may  require  licenses  to
manufacture  such  components  if  such  processes  are  not  owned  by  the  supplier  or  in  the  public  domain.  As  part  of  any  marketing  approval,  a
manufacturer and its processes must be qualified by the FDA or foreign regulatory authorities prior to commercialization. If supply from the approved
vendor is interrupted, there could be a significant disruption in commercial supply. An alternative vendor would need to be qualified through an NDA
or marketing authorization supplement, which could cause further delay. The FDA or other regulatory agencies outside of the United States may also
require additional studies if a new supplier is relied upon for commercial production.

These factors could cause the delay of clinical trials, regulatory submissions, required approvals or commercialization of our product candidates, cause
us  to  incur  higher  costs  and  prevent  us  from  commercializing  our  products  successfully.  Furthermore,  if  our  suppliers  fail  to  deliver  the  required
commercial quantities of drug substance or drug product on a timely basis and at commercially reasonable prices, and we are unable to secure one or
more  replacement  suppliers  capable  of  production  at  a  substantially  equivalent  cost,  our  clinical  trials  may  be  delayed  or  we  could  lose  potential
revenue.

-19-

 
 
 
 
 
 
 
 
 
 
Table of Contents

Manufacturing issues may arise that could increase product and regulatory approval costs or delay commercialization.

As we scale up manufacturing of product candidates and conduct required stability testing, product, packaging, equipment and process-related issues
may  require  refinement  or  resolution  to  proceed  with  any  clinical  trials  and  obtain  regulatory  approval  for  commercial  marketing.  We  may  identify
significant  impurities  or  stability  problems,  which  could  cause  increased  scrutiny  by  regulatory  agencies,  delays  in  clinical  programs  and  regulatory
approval, increases in our operating expenses, or failure to obtain or maintain approval for product candidates or any approved products.

We expect to rely on third parties to conduct, supervise and monitor our clinical trials, and if those third parties perform in an unsatisfactory
manner, it may harm our business.

We  expect  to  rely  on  CROs  and  clinical  trial  sites  to  ensure  the  proper  and  timely  conduct  of  our  clinical  trials.  While  we  will  have  agreements
governing  their  activities,  we  and  our  partners  will  have  limited  influence  over  their  actual  performance.  Nevertheless,  we  or  our  partners  will  be
responsible for ensuring that each of our clinical trials is conducted in accordance with its protocol, and all legal, regulatory and scientific standards. Our
reliance on the CROs does not relieve us of our regulatory responsibilities.

We, our partners and our CROs must comply with current Good Clinical Practices (“cGCPs”), as defined by the FDA and the International Conference
on  Harmonization,  for  conducting,  recording  and  reporting  the  results  of  IND-enabling  preclinical  studies  and  clinical  trials,  to  ensure  that  data  and
reported results are credible and accurate and that the rights, integrity and confidentiality of clinical trial participants are protected. The FDA enforces
these cGCPs through periodic inspections of trial sponsors, principal investigators and clinical trial sites. If we or our CROs fail to comply with cGCPs,
the  clinical  data  generated  in  our  clinical  trials  may  be  deemed  unreliable  and  the  FDA  may  require  us  to  perform  additional  clinical  trials  before
approving any marketing applications. Our clinical trials will require a sufficiently large number of test subjects to evaluate the safety and effectiveness
of  a  product  candidate.  If  our  CROs  fail  to  comply  with  these  regulations  or  fail  to  recruit  a  sufficient  number  of  patients,  fail  to  recruit  properly
qualified patients or fail to properly record or maintain patient data, we may be required to repeat such clinical trials, which would delay the regulatory
approval process.

Our CROs will not be our employees, and we cannot control whether they devote sufficient time and resources to our clinical and nonclinical programs.
These  CROs  may  also  have  relationships  with  other  commercial  entities,  including  our  competitors,  for  whom  they  may  also  be  conducting  clinical
trials, or other drug development activities that could harm our competitive position. If our CROs do not successfully carry out their contractual duties
or obligations, fail to meet expected deadlines, or if the quality or accuracy of the clinical data they obtain is compromised due to failing to adhere to our
clinical protocols or regulatory requirements, or for any other reasons, our clinical trials may be extended, delayed or terminated, and we may not obtain
regulatory approval for, or successfully commercialize our product candidates. Our financial results and the commercial prospects for such products and
any product candidates we develop would be harmed, our costs could increase, and our ability to generate revenues could be delayed.

We also expect to rely on other third parties to store and distribute drug products for any clinical trials we may conduct. Any performance failure by our
distributors  could  delay  clinical  development  or  marketing  approval  of  our  product  candidates  or  commercialization  of  our  products,  if  approved,
producing additional losses and depriving us of potential product revenue.

RISKS RELATED TO OUR INTELLECTUAL PROPERTY

If  we  cannot  obtain  or  protect  intellectual  property  rights  related  to  our  future  products  and  product  candidates,  we  may  not  be  able  to
compete effectively in our markets.

We rely upon a combination of patents, trade secret protection and confidentiality agreements to protect the intellectual property related to our future
products and product candidates. The strength of patents in the biotechnology and pharmaceutical field involves complex legal and scientific questions
and can be uncertain. The patent applications we own or in-license may fail to result in patents with claims that cover the products in the United States
or in other countries. There is no assurance that all of the potentially relevant prior art relating to our patents and patent applications has been found;
such prior art can invalidate a patent or prevent a patent from issuing based on a pending patent application. Even if patents do successfully issue, third
parties may challenge their validity, enforceability or scope, which may cause such patents to be narrowed or invalidated. Even if unchallenged, our
patents and patent applications may not adequately protect our intellectual property or prevent others from designing around our claims.

If  the  patent  applications  we  hold  or  have  in-licensed  regarding  our  programs  or  product  candidates  fail  to  issue  or  if  their  breadth  or  strength  of
protection  is  threatened,  it  could  dissuade  companies  from  collaborating  with  us  to  develop  product  candidates,  and  threaten  our  ability  to
commercialize  products.  We  cannot  offer  any  assurances  about  which  patents  will  issue  or  whether  any  issued  patents  will  be  found  invalid  and
unenforceable or will be threatened by third parties. Since patent applications in the United States and most other countries are confidential for a period
after filing, and some remain so until issued, we cannot be certain that we were the first to invent a patent application related to a product candidate. In
certain  situations,  if  we  and  one  or  more  third  parties  have  filed  patent  applications  in  the  United  States  and  claiming  the  same  subject  matter,  an
administrative proceeding can be initiated to determine which applicant is entitled to the patent on that subject matter. Patents have a limited lifespan. In
the  United  States,  the  natural  expiration  of  a  patent  is  20  years  after  it  is  filed,  although  various  extensions  may  be  available.  However  the  life  of  a
patent, and the protection it affords, is limited. Once the patent life has expired for a product, we may be open to competition from generic medications.
Further, if we encounter delays in regulatory approvals, the time during which we could market a product candidate under patent protection could be
reduced.

-20-

 
 
 
 
 
 
 
  
 
 
 
 
Table of Contents

Besides the protection afforded by patents, we rely on trade secret protection and confidentiality agreements to protect proprietary know-how that is not
patentable, processes for which patents are difficult to enforce and any other elements of our drug discovery and development processes that involve
proprietary  know-how,  information  or  technology  not  covered  by  patents. Although  each  of  our  employees  agrees  to  assign  their  inventions  to  us
through an employee inventions agreement, and all of our employees, consultants, advisors and any third parties who have access to our proprietary
know-how, information or technology to enter into confidentiality agreements, we cannot provide any assurances that all such agreements have been
duly executed or our trade secrets and other confidential proprietary information will not be disclosed or that competitors will not otherwise gain access
to our trade secrets or independently develop substantially equivalent information and techniques. The FDA, as part of its Transparency Initiative, is
considering whether to make additional information publicly available on a routine basis, including information we may consider to be trade secrets or
other proprietary information, and it is not clear how the FDA’s disclosure policies may change, if at all.

The laws of some foreign countries do not protect proprietary rights to the same extent or in the same manner as the laws of the United States. We may
encounter significant problems in protecting and defending our intellectual property both in the United States and abroad. If we are unable to prevent
material disclosure of the non-patented intellectual property related to our technologies to third parties, and there is no guarantee we will have any such
enforceable  trade  secret  protection,  we  may  not  be  able  to  establish  or  maintain  a  competitive  advantage  in  our  market,  which  could  materially
adversely affect our business, results of operations and financial condition.

Third-party claims of intellectual property infringement may prevent or delay our development and commercialization efforts.

Our  commercial  success  depends  in  part  on  our  avoiding  infringement  of  the  patents  and  proprietary  rights  of  third  parties.  There  is  substantial
litigation,  both  within  and  outside  the  United  States,  involving  patent  and  other  intellectual  property  rights  in  the  biotechnology  and  pharmaceutical
industries,  including  patent  infringement  lawsuits,  interferences,  oppositions,  and  reexaminations  and  other  post-grant  proceedings  before  the  U.S.
Patent and Trademark Office (“U.S. PTO”), and corresponding foreign patent offices. Numerous U.S. and foreign issued patents and pending patent
applications, which are owned by third parties, exist in the fields in which we and our partners are pursuing product candidates.  As the biotechnology
and  pharmaceutical  industries  expand  and  more  patents  are  issued,  the  risk  increases  that  our  product  candidates  may  be  subject  to  claims  of
infringement of the patent rights of third parties.

Third parties may assert we are employing their proprietary technology without authorization. There may be third-party patents or patent applications
with claims to materials, formulations, methods of manufacture or methods for treatment related to the use or manufacture of our product candidates.
Because patent applications can take many years to issue, there may be patent applications currently pending that may later result in patents that our
product candidates may infringe. Third parties may obtain patents in the future and claim that use of our technologies infringes these patents. If any
third-party  patents  were  to  be  held  by  a  court  of  competent  jurisdiction  to  cover  the  manufacturing  process  of  any  of  our  product  candidates,  any
molecules  formed  during  the  manufacturing  process  or  any  final  product  itself,  the  holders  of  any  such  patents  may  be  able  to  block  our  ability  to
commercialize such product candidate unless we obtained a license under the applicable patents, or until such patents expire. Similarly, if any third-
party patents were to be held by a court of competent jurisdiction to cover aspects of our formulations, processes for manufacture or methods of use,
including combination therapy, the holders of any such patents may be able to block our ability to develop and commercialize the applicable product
candidate unless we obtained a license or until such patent expires. In either case, such a license may not be available on commercially reasonable terms
or at all.

Parties making intellectual property claims against us may obtain injunctive or other equitable relief, which could block our ability to further develop
and commercialize one or more of our product candidates. Defense of these claims, regardless of their merit, involve substantial litigation expense and
would  be  a  substantial  diversion  of  employee  resources  from  our  business.  If  a  claim  of  infringement  against  us  succeeds,  we  may  have  to  pay
substantial damages, possibly including treble damages and attorneys’ fees for willful infringement, pay royalties, redesign our infringing products or
obtain one or more licenses from third parties, which may be impossible or require substantial time and monetary expenditure.

We may need to obtain licenses to intellectual property rights from third parties.

We may need to obtain licenses from third parties to advance our research or allow commercialization of our product candidates. We may fail to obtain
these licenses at a reasonable cost or on reasonable terms, if at all. In that event, we would be unable to further develop and commercialize one or more
of  our  product  candidates,  which  could  harm  our  business  significantly.  We  cannot  provide  any  assurances  that  third-party  patents  do  not  exist  that
might  be  enforced  against  our  products,  resulting  in  either  an  injunction  prohibiting  our  sales,  or,  with  respect  to  our  sales  and  other  activities,  an
obligation on our part to pay royalties and/or other forms of compensation to third parties.

-21-

 
 
 
 
  
 
 
 
 
Table of Contents

We may be involved in lawsuits to protect or enforce our patents or the patents of our licensors, which could be expensive, time-consuming and
unsuccessful.

Competitors  may  infringe  our  patents  or  the  patents  of  our  licensors.  To  counter  such  infringement  or  unauthorized  use,  we  may  be  required  to  file
infringement claims, or we may be required to defend the validity or enforceability of such patents, which can be expensive and time-consuming. In an
infringement proceeding, a court may decide that a patent of ours or our licensors is not valid or is unenforceable, or may refuse to stop the other party
from using the technology at issue because our patents do not cover that technology. An adverse result in any litigation or defense proceedings could
put one or more of our patents at risk of being invalidated or interpreted narrowly and could put our patent applications at risk of not issuing.

Interference proceedings provoked by third parties or brought by us may be necessary to determine the priority of inventions regarding our patents or
patent applications or those of our partners or licensors. An unfavorable outcome could require us to cease using the related technology or to license
rights to it from the prevailing party. Our business could be harmed if the prevailing party does not offer us a license on commercially reasonable terms.
Our  defense  of  litigation  or  interference  proceedings  may  fail  and,  even  if  successful,  may  cause  substantial  costs  and  distract  our  management  and
other  employees.  We  may  not  be  able  to  prevent,  alone  or  with  our  licensors,  misappropriation  of  our  intellectual  property  rights,  particularly  in
countries where the laws may not protect those rights as fully as in the United States.

Because of the substantial amount of discovery required in intellectual property litigation, there is a risk that some of our confidential information could
be  compromised  by  disclosure  during  this  type  of  litigation.  There  could  also  be  public  announcements  of  the  results  of  hearings,  motions  or  other
interim proceedings or developments. If securities analysts or investors perceive these results to be negative, it could have a material adverse effect on
the price of our securities.

We may be subject to claims our employees, consultants or independent contractors have wrongfully used or disclosed confidential information
of third parties.

We employ individuals previously employed at other biotechnology or pharmaceutical companies. We may be subject to claims we or our employees,
consultants or independent contractors have inadvertently or otherwise used or disclosed confidential information of our employees’ former employers
or other third parties. We may also be subject to claims that former employers or other third parties have an ownership interest in our patents. Litigation
may be necessary to defend against these claims. There is no guarantee of success in defending these claims, and if we succeed, litigation could cause
substantial cost and be a distraction to our management and other employees.

RISKS RELATED TO COMMERCIALIZATION OF PRODUCT CANDIDATES

If  strategic  alliances  are  terminated  and  we  elect  to  continue  product  development  alone,  we  may  sustain  adverse  consequences  including
increased costs, reduction of other programs and the dilution from additional financing.

If  any  of  our  strategic  alliances  our  unsuccessful  or  are  terminated,  we  may  be  forced  to  continue  development  at  our  own  expense. Assuming  sole
responsibility for further development will increase our expenditures, and may requires us to limit the size and scope of one or more of our programs,
seek additional funding and/or stop work altogether on one or more product candidates.

Because we face significant competition from other biotechnology and pharmaceutical companies,  our operating results will suffer if we fail to
compete effectively.

The  biotechnology  and  pharmaceutical  industries  are  intensely  competitive.  We  have  competitors  both  in  the  United  States  and  internationally,
including  major  multinational  pharmaceutical  companies,  biotechnology  companies  and  universities  and  other  research  institutions.  Our  competitors
may have substantially greater financial, technical and other resources, such as larger research and development staff and experienced marketing and
manufacturing organizations. Additional mergers and acquisitions in the biotechnology and pharmaceutical industries may cause even more resources
being  concentrated  in  our  competitors.  Competition  may  increase  further  because  of  advances  in  the  commercial  applicability  of  technologies  and
greater availability of capital for investment in these industries. Our competitors may develop, acquire or license drug products that are more effective
or less costly than any product candidate we may develop.

-22-

 
 
 
 
 
 
 
 
 
 
 
Table of Contents

All of our programs are in a preclinical development stage and are targeted toward indications for which there are approved products on the market or
product candidates in clinical development. We will face competition from other drugs that are or will be approved for the same therapeutic indications.
Our ability to compete successfully will depend largely on our ability to leverage our experience in drug discovery and development to:

· discover and develop therapeutics superior to other products in the market;

· attract qualified scientific, product development and commercial personnel;

· obtain patent and/or other proprietary protection for our technology platform and product candidates;

· obtain required regulatory approvals; and

· successfully collaborate with pharmaceutical companies in the discovery, development and commercialization of new therapeutics.

The  availability  of  our  competitors’  products  could  limit  the  demand,  and  the  price  we  can  charge,  for  any  products  we  may  develop  and
commercialize.  We  will  not  achieve  our  business  plan  if  the  acceptance  of  these  products  is  inhibited  by  price  competition  or  the  reluctance  of
physicians to switch from existing drug products to our products, or if physicians switch to other new drug products or reserve our products for use in
limited circumstances. The inability to compete with existing or subsequently introduced drug products would have a material adverse impact on our
business, financial condition and prospects.

Established  pharmaceutical  companies  may  invest  heavily  to  accelerate  discovery  and  development  of  novel  compounds  or  to  in-license  novel
compounds  that  could  make  our  product  candidates  less  competitive.  Any  new  product  that  competes  with  an  approved  product  must  typically
demonstrate advantages, such as in efficacy, convenience, tolerability or safety, to overcome price competition and to succeed. Our competitors may
obtain  patent  protection,  receive  approval  by  FDA  and/or  foreign  regulatory  authorities  or  discover,  develop  and  commercialize  product  candidates
before we do, which would have a material adverse impact on our business.

The commercial success of our product candidates will depend upon the acceptance of these product candidates by the medical community,
including physicians, patients and healthcare payors.

Assuming  one  or  more  product  candidates  achieve  regulatory  approval  and  we  commence  marketing  such  products,  the  market  acceptance  of  any
product candidates will depend on several factors, including:

· demonstration of clinical safety and efficacy compared to other products;

· the relative convenience, ease of administration and acceptance by physicians, patients and healthcare payors;

· the prevalence and severity of any AEs;

· limitations or warnings in the label approved by FDA and/or foreign regulatory authorities for such products;

· availability of alternative treatments;

· pricing and cost-effectiveness;

· the effectiveness of our or any collaborators’ sales and marketing strategies;

· our ability to obtain hospital formulary approval; and

· our ability to obtain and maintain sufficient third-party payor coverage or reimbursement.

If our current product candidates are approved, we expect sales to generate substantially all of our product revenues for the foreseeable future, and as
such, the failure of these products to find market acceptance would harm our business.

If  coverage  and  adequate  reimbursement  are  not  available  for  our  product  candidates,  it  could  make  it  difficult  for  us  to  sell  products
profitably.

Market acceptance and sales of any product candidates we develop will depend on coverage and reimbursement policies and may be affected by future
healthcare  reform  measures.  Government  authorities  and  third-party  payors,  such  as  private  health  insurers,  hospitals  and  health  maintenance
organizations, decide which drugs they will pay for and establish reimbursement levels. We cannot be sure that coverage and adequate reimbursement
will be available for any product candidates. Also, inadequate reimbursement amounts may reduce the demand for, or the price of, our future products.
If  reimbursement  is  not  available,  or  is  available  only  at  limited  levels,  we  may  not  be  able  to  successfully  commercialize  product  candidates  we
develop.

-23-

 
 
 
 
 
 
 
 
 
 
Table of Contents

We cannot be certain if and when we will obtain formulary approval to allow us to sell any products we may develop and commercialize into our target
markets.  Obtaining  formulary  approval  from  hospitals  and  from  payors  can  be  an  expensive  and  time-consuming  process.  Failure  to  obtain  timely
formulary approval will limit our commercial success.

 There have been numerous legislative and regulatory proposals to change the healthcare system in the United States and in some foreign jurisdictions
that could affect our ability to sell products profitably. These legislative and/or regulatory changes may negatively impact the reimbursement for drug
products, following approval. The availability of generic treatments may also substantially reduce reimbursement for our future products. The potential
application of user fees to generic drug products may expedite approval of additional generic drug treatments. We expect to experience pricing pressures
in  connection  with  sale  of  any  of  our  products,  due  to  the  trend  toward  managed  healthcare,  the  increasing  influence  of  health  maintenance
organizations and additional legislative changes. If we fail to successfully secure and maintain reimbursement coverage for our future products or are
significantly delayed in doing so, we will have difficulty achieving market acceptance of our products and our business will be harmed.

In some non-U.S. jurisdictions, the proposed pricing for a drug must be approved before it may be lawfully marketed. The requirements governing drug
pricing  vary  widely  from  country  to  country.  The  European  Union,  or  EU,  provides  options  for  its  member  states  to  restrict  the  range  of  medicinal
products  for  which  their  national  health  insurance  systems  provide  reimbursement  and  to  control  the  prices  of  medicinal  products  for  human  use. A
member state may approve a specific price for the medicinal product or it may instead adopt a system of direct or indirect controls on the profitability of
Cocrystal placing the medicinal product on the market. There can be no assurance that any country that has price controls or reimbursement limitations
for pharmaceutical products will allow favorable reimbursement and pricing arrangements for our products. Historically, products launched in the EU
do not follow price structures of the U.S. and tend to be priced significantly lower.

If  we  are  unable  to  establish  sales  and  marketing  capabilities  or  enter  into  agreements  with  third  parties  to  market  and  sell  our  product
candidates, we may be unable to generate any revenues.

We do not have an organization for the sales, marketing and distribution of pharmaceutical products and the cost of establishing and maintaining such an
organization  may  exceed  the  cost-effectiveness  of  doing  so.  To  market  any  products  that  may  be  approved,  we  must  build  our  sales,  marketing,
managerial and other non-technical capabilities or arrange with third parties to perform these services.

Our current and future partners may not dedicate sufficient resources to the commercialization of our product candidates or may otherwise fail in their
commercialization due to factors beyond our control. If we are unable to establish effective alliances to enable the sale of our  product  candidates  to
healthcare professionals and in geographical regions, including the United States, that will not be covered by our own marketing and sales force, or if
our potential future strategic partners do not successfully commercialize the product candidates, our ability to generate revenues from product sales will
be adversely affected.

If we are unable to establish adequate sales, marketing and distribution capabilities, whether independently or with third parties, we may not be able to
generate sufficient product revenue and may not become profitable. We will be competing with many companies that have extensive and well-funded
marketing and sales operations. Without an internal team or the support of a third party to perform marketing and sales functions, we may be unable to
compete successfully against these more established companies.

If  we  obtain  approval  to  commercialize  any  approved  products  outside  of  the  United  States,  a  variety  of  risks  associated  with  international
operations could materially adversely affect our business.

If any of our product candidates are approved for commercialization, we may enter into agreements with third parties to market them on a worldwide
basis  or  in  more  limited  geographical  regions.  We  expect  we  will  be  subject  to  additional  risks  related  to  entering  into  international  business
relationships, including:

· different regulatory requirements for drug approvals in foreign countries;

· reduced protection for intellectual property rights;

· unexpected changes in tariffs, trade barriers and regulatory requirements;

· economic weakness, including inflation, or political instability in foreign economies and markets;

· compliance with tax, employment, immigration and labor laws for employees living or traveling abroad;

· foreign taxes, including withholding of payroll taxes;

· foreign currency fluctuations, which could cause increased operating expenses and reduced revenues, and other obligations incident to

doing business in another country;

· workforce uncertainty in countries where labor unrest is endemic;

· production shortages resulting from any events affecting raw material supply or manufacturing capabilities abroad; and

· business  interruptions  resulting  from  geopolitical  actions,  including  war  and  terrorism,  or  natural  disasters  including  earthquakes,

typhoons, floods and fires.

-24-

 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

RISKS RELATED TO OUR BUSINESS OPERATIONS AND INDUSTRY

If  we  lose  key  management  or  scientific  personnel,  cannot  recruit  qualified  employees,  directors,  officers,  or  other  personnel  or  experience
increases in our compensation costs, our business may materially suffer.

We  depend  on  principal  members  of  our  executive  and  research  teams,  the  loss  of  whose  services  may  adversely  impact  the  achievement  of  our
objectives.    We  are  highly  dependent  on  our  management  team  and  our  Chairman  of  the  Board,  Dr.  Raymond  Schinazi,  who  is  a  part-time
consultant.    We  do  not  carry  “key-man”  life  insurance  on  the  lives  of  any  of  our  employees  or  advisors.  Furthermore,  our  future  success  will  also
depend in part on the continued service of our key scientific and management personnel and our ability to identify, hire, and retain additional personnel.
We may not be able to attract and retain personnel on acceptable terms the competition among numerous pharmaceutical companies for individuals with
similar skill sets.  Because of this competition, our compensation costs may increase significantly.  If we lose key employees, our business may suffer.

If we expand our organization, we may experience difficulties in managing growth, which could disrupt our operations.

We  have  22  full-time  employees.  As  our  company  matures,  we  expect  to  expand  our  employee  base  to  increase  our  managerial,  scientific  and
operational, commercial, financial and other resources and to hire more consultants and contractors. Future growth would impose significant additional
responsibilities  on  our  management,  including  the  need  to  identify,  recruit,  maintain,  motivate  and  integrate  additional  employees,  consultants  and
contractors. Also, our management may need to divert a disproportionate amount of its attention away from our day-to-day activities and to managing
these growth activities. We may not be able to effectively manage the expansion of our operations, which may cause weaknesses in our infrastructure,
and  give  rise  to  operational  mistakes,  loss  of  business  opportunities,  loss  of  employees  and  reduced  productivity  among  remaining  employees.  Our
expected  growth  could  require  significant  capital  expenditures  and  may  divert  financial  resources  from  other  projects,  such  as  developing  additional
product candidates. If our management cannot effectively manage our growth, our expenses may increase more than expected, our ability to generate
and/or grow revenues could be reduced, and we may not be able to implement our business strategy. Our future financial performance and our ability to
commercialize product candidates and compete will depend, in part, on our ability to manage any future growth.

Any relationships with customers and third party payors may be subject, directly or indirectly, to federal and state healthcare fraud and abuse
laws, false claims laws and health information privacy and security laws. If we are unable to comply, or have not fully  complied,  with  such
laws, we could face criminal sanctions, civil penalties, contractual damages, reputational harm and diminished profits and future earnings.

If we obtain FDA approval for any of our product candidates and commercialize those products in the United States, our operations may be directly, or
indirectly  through  our  customers,  subject  to  various  federal  and  state  fraud  and  abuse  laws,  including,  without  limitation,  the  federal Anti-Kickback
Statute and the federal False Claims Act. These laws may impact, among other things, our proposed sales, marketing and education programs. We may
be subject to patient privacy regulation by the federal government and by the U.S. states and foreign jurisdictions in which we conduct our business.
The laws that may affect our ability to operate include:

· the federal Anti-Kickback Statute, which prohibits, among other things, persons from knowingly and willfully soliciting, receiving,
offering or paying remuneration, directly or indirectly, to induce, or in return for, either the referral of an individual, or the purchase
or recommendation of an item or service for which payment may be made under a federal healthcare program, such as the Medicare
and Medicaid programs;

· federal civil and criminal false claims laws and civil monetary penalty laws, which prohibit, among other things, individuals or entities
from knowingly presenting, or causing to be presented, claims for payment from Medicare, Medicaid, or other third party payers that
are false or fraudulent;

· the federal Health Insurance Portability and Accountability Act of 1996, or HIPAA, which created new federal criminal statutes that

prohibit executing a scheme to defraud any healthcare benefit program and making false statements relating to healthcare matters;

· HIPAA,  as  amended  by  the  Health  Information  Technology  and  Clinical  Health Act  of  2009,  or  HITECH,  and  its  implementing
regulations, which imposes certain requirements relating to the privacy, security and transmission of individually identifiable health
information; and

· state and foreign law equivalents of each of the above federal laws, such as anti-kickback and false claims laws which may apply to
items  or  services  reimbursed  by  any  third  party  payer,  including  commercial  insurers,  and  state  and  foreign  laws  governing  the
privacy and security of health information in certain circumstances, many of which differ from each other in significant ways and may
not have the same effect, thus complicating compliance efforts.

If our operations are found to violate any of the laws described above or any other governmental regulations that apply to us, we may be subject to
penalties, including, without limitation, civil and criminal penalties, damages, fines, possible exclusion from Medicare, Medicaid and other government
healthcare programs, and curtailment or restructuring of our operations, which could adversely affect our ability to operate our business and our results
of operations.

-25-

  
 
 
 
 
 
 
Table of Contents

We face potential product liability, and, if successful claims are brought against us, we may incur substantial liability and costs.

Using our product candidates in clinical trials and the sale of any products for which we obtain marketing approval exposes us to the risk of product
liability claims. Product liability claims might be brought against us by consumers, healthcare providers, pharmaceutical companies or others selling or
otherwise coming into contact with our products. If we cannot successfully defend against product liability claims, we could incur substantial liability
and costs. Regardless of merit or eventual outcome, product liability claims may cause:

· impairment of our business reputation;

· withdrawal of clinical trial participants;

· costs due to related litigation;

· distraction of management’s attention from our primary business;

· substantial monetary awards to patients or other claimants;

· the inability to commercialize our product candidates; and

· decreased demand for our product candidates, if approved for commercial sale.

We do not have any product liability insurance coverage. We anticipate obtaining such insurance prior to the commencement of any clinical trials but
any such insurance coverage we obtain may not reimburse us for all expenses or losses we may suffer. Insurance coverage is becoming increasingly
expensive  and  we  may  not  be  able  to  maintain  insurance  coverage  at  a  reasonable  cost  or  in  sufficient  amounts  to  protect  us  against  losses  due  to
liability.  If  and  when  we  obtain  marketing  approval  for  product  candidates,  we  intend  to  expand  our  insurance  coverage  to  include  the  sale  of
commercial  products;  however,  we  may  be  unable  to  obtain  product  liability  insurance  on  commercially  reasonable  terms  or  in  adequate  amounts.
Occasionally, large judgments have been awarded in class action lawsuits based on drugs that had unanticipated adverse effects. A successful product
liability  claim  or  series  of  claims  brought  against  us  could  cause  our  stock  price  to  decline  and,  if  judgments  exceed  our  insurance  coverage,  could
adversely affect our results of operations and business.

Business interruptions could delay us in developing our future products.

We have locations in Washington and Georgia. We are vulnerable to natural disasters such as earthquakes, =s and other events that could disrupt our
operations. We do not carry insurance for natural disasters and we may not carry sufficient business interruption insurance to compensate us for losses
that may occur. Any losses or damages we incur could have a material adverse effect on our business operations.

If  our  information  technology  systems  are  hacked,  a  third  party  may  misappropriate  our  trade  secrets  which  could  harm  our  business  and
future results of operations.

We keep some of our intellectual property, including trade secrets and results of our preclinical research on a central server,  and our employees email
such information to each other and  to third parties outside of our offices.  In addition, since we do not encrypt all of this information, there is a risk that
hackers could misappropriate our intellectual property.  Any such misappropriation could harm our business and future results of operations.

RISKS RELATED TO OUR COMMON STOCK

Because we are subject to the “penny stock” rules, brokers cannot generally solicit the purchase of our common stock which adversely affects
its liquidity and market price.

The Securities and Exchange Commission (“SEC”) has adopted regulations which generally define “penny stock” to be an equity security that has a
market  price  of  less  than  $5.00  per  share,  subject  to  specific  exemptions.    The  market  price  of  our  common  stock  on  the  Bulletin  Board  has  been
substantially less than $5.00 per share and therefore we are currently considered a “penny stock” according to SEC rules.  This designation requires any
broker-dealer  selling  these  securities  to  disclose  certain  information  concerning  the  transaction,  obtain  a  written  agreement  from  the  purchaser  and
determine that the purchaser is reasonably suitable to purchase the securities.

-26-

 
 
 
 
 
 
 
 
Table of Contents

Due to factors beyond our control, our stock price may be volatile.

Companies trading in the stock market in general, and particularly the over-the-counter markets, including the OTCQB, have experienced extreme price
and volume fluctuations that have often been unrelated or disproportionate to the operating performance of these companies. Our common stock price
recently has experienced significant gains even though there has been no disclosure by us of any positive factors. Broad market and industry factors
may negatively affect the market price of our common stock, regardless of our actual operating performance.

Our principal stockholders and management own a significant percentage of our stock and will be able to exert significant control over matters
which require stockholder approval.

As of March 10, 2015, our executive officers, directors, 5% stockholders and their affiliates beneficially owned approximately 69.4% of our common
stock. Therefore, these stockholders will have the ability to influence us through this ownership position. These stockholders may be able to determine
all  matters  requiring  stockholder  approval.  These  stockholders,  acting  together,  may  be  able  to  control  elections  of  directors,  amendments  of  our
organizational documents, or approval of any merger, sale of assets, or other major corporate transaction. This may prevent or discourage unsolicited
acquisition proposals or offers for our common stock you may believe are in your best interest as one of our stockholders.

Future sales and issuances of our common stock or rights to purchase common stock, including under our equity incentive plan, could cause
additional dilution of the percentage ownership of our stockholders and could cause our stock price to fall.

We  expect  that  significant  additional  capital  will  be  needed  to  continue  our  planned  operations.  To  the  extent  we  raise  additional  capital  by  issuing
equity securities, our stockholders may experience substantial dilution. We may sell common stock, convertible securities or other equity securities in
one  or  more  transactions  at  prices  and  in  a  manner  we  determine  from  time  to  time.  If  we  sell  common  stock,  convertible  securities  or  other  equity
securities in more than one transaction, investors may be materially diluted by subsequent sales. These sales may also result in material dilution to our
existing stockholders, and new investors could gain rights superior to our existing stockholders.

Under  our  2007  Equity  Incentive  Plan,  our  management  may  grant  stock  options  and  other  equity-based  awards  to  our  employees,  directors  and
consultants. The number of shares available for future grant under the 2007 Plan is approximately 34 million.

If we are subject to securities class action litigation, we may sustain material costs.

In the past, securities class action litigation has often been brought against a company following a decline in the market price of its securities. This risk
is  especially  relevant  for  us  because  pharmaceutical  companies  have  experienced  significant  stock  price  volatility  in  recent  years.  If  we  face  such
litigation, it could cause substantial costs and a diversion of management’s attention and resources, which could harm our business.

Our ability to use our net operating loss carry forwards and certain other tax attributes may be limited.

Under Section 382 of the Internal Revenue Code of 1986 if a corporation undergoes an “ownership change,” generally defined as a greater than 50%
change  (by  value)  in  its  equity  ownership  over  a  three  year  period,  the  corporation’s  ability  to  use  its  pre-change  net  operating  loss  carry  forwards
(“NOLs”), and other pre-change tax attributes (such as research tax credits) to offset its post-change income may be limited. We believe that, with the
RFS Pharma and Cocrystal Discovery mergers and other transactions that have occurred over the past three years, we may have triggered an “ownership
change” limitation. We may also experience ownership changes in the future because of subsequent shifts in our stock ownership. If we earn net taxable
income, our ability to use our pre-change net operating loss carry forwards to offset U.S. federal taxable income may be subject to limitations, which
could  result  in  increased  future  tax  liability  to  us. At  the  state  level,  there  may  be  periods  during  which  the  use  of  NOLs  is  suspended  or  otherwise
limited, which could accelerate or permanently increase state taxes owed.

We do not intend to pay dividends on our common stock so any returns will be limited to the value of our stock.

We have never declared or paid any cash dividends on our common stock. We anticipate we will retain future earnings for the development, operation
and expansion of our business and do not anticipate declaring or paying any cash dividends for the foreseeable future. Any return to stockholders will
therefore be limited to the appreciation of their stock.

Because we may not attract the attention of major brokerage firms, it could have a material impact upon the price of our common stock.

It  is  not  likely  that  securities  analysts  of  major  brokerage  firms  will  provide  research  coverage  for  our  common  stock  since  the  firm  itself  cannot
recommend the purchase of our common stock under the penny stock rules referenced in the previous risk factor.  The absence of such coverage limits
the likelihood that an active market will develop for our common stock.  It may also make it more difficult for us to attract new investors when we
acquire additional capital.

-27-

 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Because many of our outstanding shares are freely tradable, sales of these shares could cause the market price of our common stock to drop
significantly, even if our business is performing well.

As of March 10, 2015, we had approximately 674 million shares of common stock outstanding, approximately 141 million of which may be publicly
sold under Rule 144. In connection with the RFS Pharma merger, certain stockholders of the Company entered a Stockholder Rights Agreement under
which the shareholders, who collectively hold approximately 470 million shares of common stock, or approximately 70% of the Company’s outstanding
shares as of March 10, 2015, are generally prohibited from transferring their shares until November 25, 2015. Following that date, these shares may be
sold publicly, although our officers, directors and other affiliates will be subject to Rule 144 limitations as described below. 

In general, Rule 144 provides that any non-affiliate of Cocrystal, who has held restricted common stock for at least six months, is entitled to sell their
restricted stock freely, provided that we stay current in our SEC filings. After one year, a non-affiliate may sell without any restrictions.

 An affiliate of the Company may sell after six months (subject to contractual restrictions as described above) with the following restrictions:

(i)

we are current in our filings,

(ii)

certain manner of sale provisions, and

(iii)

filing of Form 144.

Future sales of our common stock could cause the market price of our common stock to drop significantly, even if our business is performing well.

We may issue preferred which could make it more difficult for a third party to acquire us and could depress our stock price.

In accordance with the provisions of our Certificate of Incorporation and the Stockholder Rights Agreement described above, our Board may issue one
or more additional series of preferred stock that have more than one vote per share, so long as the Board obtains the majority approval of each of the
groups of shareholders who formerly held our Series A and Series B. This could permit our Board to issue preferred stock to investors who support our
management and give effective control of our business to our management. Issuance of preferred stock could block an acquisition resulting in both a
drop in our stock price and a decline in interest of our common stock. This could make it more difficult for shareholders to sell their common stock.
This could also cause the market price of our common stock shares to drop significantly, even if our business is performing well.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 8.  Financial Statements and Supplementary

-28-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

COCRYSTAL PHARMA, INC.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Report of Independent Registered Public Accounting Firm

 Consolidated Balance Sheets

 Consolidated Statements of Operations and Comprehensive Income (Loss)

 Consolidated Statements of Convertible Preferred Stock and Stockholders’ Equity (Deficit)

 Consolidated Statements of Cash Flows

Notes to  Consolidated Financial Statements

F-1

Page

F-2

F-3

F-4

F-5

F-6

F-7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Stockholders
Cocrystal Pharma, Inc.
Bothell, Washington

We have audited the accompanying consolidated balance sheets of Cocrystal Pharma, Inc. (the “Company”) as of December 31, 2014 and 2013 and the
related consolidated statements of operations and comprehensive income (loss), stockholders’ equity (deficit), and cash flows for the years then ended.
These  financial  statements  are  the  responsibility  of  the  Company’s  management.    Our  responsibility  is  to  express  an  opinion  on  these  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  the  standards  of  the  Public  Company Accounting  Oversight  Board  (United  States).    Those  standards
require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  The
Company  is  not  required  to  have,  nor  were  we  engaged  to  perform,  an  audit  of  its  internal  control  over  financial  reporting.    Our  audits  included
consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for
the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such
opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the
accounting  principles  used  and  significant  estimates  made  by  management,  as  well  as  evaluating  the  overall  presentation  of  the  financial
statements.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Cocrystal Pharma,
Inc.  at  December  31,  2014  and  2013,  and  the  results  of  its  operations  and  its  cash  flows  for  the  years  then  ended,  in  conformity  with  accounting
principles generally accepted in the United States of America.

/s/ BDO USA, LLP

Seattle, Washington
March 31, 2015

F-2

 
 
 
 
Table of Contents

Assets
Current assets:

COCRYSTAL PHARMA, INC.
(a development stage company)

 CONSOLIDATED BALANCE SHEETS
(in thousands)

Cash and cash equivalents
Accounts receivable
Marketable securities
Prepaid and other current assets
Mortgage note receivable, current portion

Total current assets

Property and equipment, net
Deposits
Mortgage note receivable, long-term portion
In process research and development
Goodwill
Total assets

Liabilities and stockholders' equity (deficit)
Current liabilities:

Accounts payable
Accrued expenses
Derivative liabilities

Total current liabilities
Long-term liabilities

Deferred rent
Deferred tax liability

Total long-term liabilities

Total liabilities

Commitments and contingencies
Cocrystal Discovery, Inc. Series A convertible preferred stock, $0.001 par value; 7,150 shares authorized; 0 and
7,046 shares issued and outstanding at December 31, 2014 and December 31, 2013, respectively; liquidation
preference of $14,000 as of December 31, 2013, owned by Cocrystal Discovery shareholders, converted in the
merger with Biozone.

Series A convertible preferred stock, $0.001 par value; 1,000 shares authorized,
issued and outstanding at December 31, 2014, issued in the merger with RFS Pharma, LLC

Stockholders' equity (deficit):

Series B convertible preferred stock, $.001 par value; 5,000 shares authorized; 1,000 and 279
shares issued and outstanding at December 31, 2014 and December 31, 2013, respectively
Common stock, $.001 par value; 200,000 and 262,186 shares authorized, 122,494 and 0 shares
issued and outstanding as of December 31, 2014 and December 31, 2013, respectively
Additional paid-in capital
Accumulated other comprehensive income, net of tax
Accumulated deficit

Total stockholders' equity (deficit)

December 31,
2014

December 31,
2013

 $

 $

 $

3,970 
122 
1,975 
144 
165 
6,376 

284 
31 
2,431 
184,966 
65,195 
259,283 

 $

299 
394 
8,464 
9,157 

62 
65,195 
65,257 

74,414 

1,034 
- 
- 
139 
- 
1,173 

469 
19 
- 
- 
- 
1,661 

224 
139 
23 
386 

- 
- 
- 

386 

- 

10,108 

178,218 

1 

123 
18,725 
236 
(12,434)   
6,651 

- 

- 

- 
3,502 
- 
(12,335)
(8,833)

Total liabilities and stockholders' equity (deficit)

 $

259,283 

 $

1,661 

See accompanying notes to consolidated financial statements.

F-3

 
 
 
 
 
   
 
 
 
   
     
 
 
   
     
 
 
   
     
 
 
 
  
  
 
  
  
 
  
  
 
  
  
  
  
 
 
   
      
  
  
  
 
  
  
  
  
  
  
 
  
  
 
 
 
   
      
  
   
      
  
   
      
  
 
  
  
 
  
  
 
  
  
  
  
   
      
  
 
  
  
 
  
  
  
  
 
 
   
      
  
 
  
  
 
 
   
      
  
   
      
  
  
  
 
 
   
      
  
  
  
 
 
   
      
  
   
      
  
 
  
  
 
  
  
 
  
  
 
  
  
 
  
  
  
 
 
   
      
  
 
 
Table of Contents

COCRYSTAL PHARMA, INC.
(a development stage company)

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(in thousands)

Grant revenues

Operating expenses

Research and development
General and administrative

Total operating expenses

Loss from operations

Interest income
Realized gain on sale of marketable securities
Other expense
Fair value of warrant liabilities in excess of proceeds from financing
Loss on return of escrowed shares
Change in fair value of derivative liabilities

Total other income, net

Loss before income taxes

Income tax benefit

Net loss

Comprehensive income (loss):

Net loss
Unrealized gain on marketable securities, net of tax

Total comprehensive income (loss)

Net loss per common share:

Net loss per share, basic
Net loss per share, diluted
Weighted average common shares outstanding, basic
Weighted average common shares outstanding, diluted

See accompanying notes to consolidated financial statements.

F-4

2014

2013

 $

9 

 $

- 

4,071 
1,737 
5,808 

3,862 
219 
4,081 

(5,799)   

(4,081)

96 
1,359 

(7)   
(946)   
(584)   
5,730 
5,648 

2 
- 
- 
- 
- 
192 
194 

(151)   

(3,887)

52 

- 

(99)  $

(3,887)

(99)  $
236 
137 

 $

(3,887)
- 
(3,887)

(0.00)  $
(0.01)    

326,779 
327,753 

(0.07)
(0.07) 
57,255 
57,255 

 $

 $

 $

 $

 
 
 
 
   
 
 
 
   
     
 
 
 
   
      
  
   
      
  
 
  
  
 
  
  
  
  
 
 
   
      
  
  
 
 
   
      
  
 
  
  
 
  
  
 
  
 
  
 
  
 
  
  
  
  
 
 
   
      
  
  
 
 
   
      
  
  
  
 
 
   
      
  
 
 
 
   
      
  
   
      
  
 
 
  
  
 
 
   
      
  
   
      
  
 
 
  
 
  
  
 
  
  
 
 
Table of Contents

COCRYSTAL PHARMA, INC.

CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)
(in thousands)

Cocrystal
Discovery, Inc.
Series A
Convertible
Preferred Stock   
Preferred Stock    Common Stock   
 Shares  Amount  Shares  Amount   Shares  Amount   Shares   Amount   

Series A
Convertible
Preferred Stock   

Series B
Convertible

Additional
Paid-in
capital

Accumulated
other
comprehensive
income

Accumulated
Deficit

Total
Stockholders'
Equity
(Deficit)

   7,046  $ 10,108   

Balance as of
December 31,
2012
  Issuance of
common stock   
  Issuance of
series A
preferred stock   
  Stock based
compensation
  Exercise of
stock options
  Net loss

-  $

-   

279  $

-   

-  $

-  $

3,440   

  $

(8,448) $

(5,008)

- 

- 

55 

(3,887)  

7 
(3,887)

55   

7   

Balance as of
December 31,
2013
Conversion of
series A
convertible
stock
Merger between
Biozone
Pharmaceuticals,
Inc. and
Cocrystal
Discovery, Inc.
Exercise of
common stock
options
Stock-based
compensation
Issuance of
common stock
and warrants in
January 2014
Unrealized gain
on marketable
securities, net of
tax
Series A
preferred stock
issued in the
merger with
RFS Pharma,
LLC
Stock options
issued in the
merger with
RFS Pharma,
LLC
Net loss

   7,046    10,108   

-   

-   

279   

-   

-   

-   

3,502   

(12,335)  

(8,833)

  (7,046)   (10,108)  

721   

1   

10,107   

10,108 

    115,907   

116   

(1,596)  

(1,480)

1,087   

1   

115   

38   

5,500   

6   

(6)  

236   

116 

38 

- 

236 

- 

     1,000    178,218   

-  $

-    1,000  $178,218    1,000  $

1   122,494  $

123  $

18,725  $

236  $

See accompanying notes to consolidated financial statements.

6,565   

(99)  
(12,434) $

6,565 
(99)
6,651 

F-5

 
 
 
  
  
  
 
 
   
   
   
 
    
    
    
    
    
    
    
    
    
   
    
    
    
    
    
    
    
    
    
    
   
    
  
    
    
    
    
    
    
    
    
   
    
  
    
    
    
    
    
    
    
    
   
    
  
    
    
    
    
    
    
    
    
    
   
 
  
    
    
    
    
    
    
    
    
    
   
    
  
   
    
    
    
    
   
    
  
    
    
    
    
    
   
    
  
    
    
    
    
    
    
   
    
  
    
    
    
    
    
    
    
    
   
    
  
    
    
    
    
    
    
   
    
  
    
    
    
    
    
    
    
    
    
    
  
    
    
    
    
    
    
    
    
  
    
    
    
    
    
    
    
    
    
    
  
    
    
    
    
    
    
    
    
    
    
 
  
 
 
Table of Contents

COCRYSTAL PHARMA, INC.

 CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

Operating activities:
Net loss
Adjustments to reconcile net loss to net cash used in operating activities:

Depreciation
Stock-based compensation
Fair value of warrant liabilities in excess of proceeds from financing
Change in fair value of derivative liabilities
Deferred income tax
Loss on return of escrowed shares
Realized gain on sale of marketable securities
Loss on sale of equipment
Changes in operating assets and liabilities, net of effects of reverse merger with
Biozone Pharmaceuticals, Inc. and the merger with RFS Pharma, LLC:

Prepaid expenses and other current assets
Accounts payable and accrued expenses

Net cash used in operating activities

Investing activities

Cash acquired in acquisition of Biozone Pharmaceuticals, Inc.
Cash acquired in acquisition of RFS Pharma, Inc.
Purchase of property and equipment
Long term deposits
Proceeds from sale of marketable securities
Investment in mortgage note receivable
Principal payments received on mortgage note receivable

Net cash provided by (used in) investing activities

Financing activities

Proceeds from exercise of stock options
Proceeds from issuance of common stock and warrants

Net cash provided by financing activities

Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents at beginning of period
Cash and cash equivalents at end of period

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

Unrealized gain on marketable securities net of tax
Fair value of assets acquired and liabilities assumed in reverse merger with Biozone
Pharmaceuticals, Inc.

Prepaid expenses and other current assets
Marketable securities
Accounts payable and accrued expenses
Derivative liabilities

Fair value of Series A preferred stock issued in acquisition of RFS Pharma, LLC
Fair value of stock options issued in acquisition of RFS Pharma, LLC
Fair value of assets acquired and liabilities assumed in acquisition of RFS Pharma, LLC

In-process research and development
Goodwill
Deferred tax liabilities
Prepaid expenses and other current assets
Accounts payable and accrued expenses
Property and equipment
Other long term assets

See accompanying notes to consolidated financial statements.

F-6

2014

2013

 $

(99)  $

(3,887)

199 
38 
946 
(5,730)   
(52)   
584 
(1,359)   
6 

9 
(551)   
(6,009)   

589 
194 

(5)   
(3)   

7,900 
(2,626)   
30 
6,079 

116 
2,750 
2,866 

2,936 
1,034 
3,970 

 $

236 

 $

 $

5 
8,811 
(410)   
(10,475)   

178,218 
6,565 

184,966 
65,195 
(65,195)   
132 
(532)   
14 
10 

 $

 $

 $

236 
55 
- 
(192)
- 
- 
- 
- 

(1)
103 
(3,686)

- 
- 
(4)
- 
- 
- 
- 
(4)

7 
- 
7 

(3,683)
4,717 
1,034 

- 

- 
- 
- 
- 

- 
- 

- 
- 
- 
- 
- 
- 
- 

 
 
 
 
 
 
 
 
 
 
   
     
 
   
     
 
 
   
      
  
 
  
  
 
  
  
 
  
  
 
  
 
  
 
  
  
 
  
 
  
  
 
 
 
  
  
 
  
  
 
 
   
      
  
   
      
  
 
  
  
 
  
  
 
  
 
  
 
  
  
 
  
 
  
  
  
  
 
 
   
      
  
   
      
  
 
  
  
 
  
  
  
  
 
 
   
      
  
  
  
  
  
 
 
   
      
  
   
      
  
 
 
   
      
  
 
 
  
  
 
  
 
  
 
 
   
      
  
 
  
  
 
  
  
 
   
      
  
 
  
  
 
  
  
 
  
 
  
  
 
  
 
  
  
 
  
  
 
 
COCRYSTAL PHARMA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.           Organization and Basis of Presentation

Cocrystal Pharma, Inc. (the “Company”) is a biopharmaceutical company focused on developing antiviral therapeutics for human diseases.

On January 2, 2014, Biozone Pharmaceuticals, Inc. merged with Cocrystal Discovery, Inc. (as further described below).  The Company was previously
incorporated  in  Nevada  under  the  name  Biozone  Pharmaceuticals,  Inc.  ("Biozone").  On  March  18,  2014,  the  Company  reincorporated  in  Delaware
under the name Cocrystal Pharma, Inc. ("we", the "Company", or "Cocrystal").

Our primary business going forward is to develop novel medicines for use in the treatment of human viral diseases.  Cocrystal has been developing
novel  technologies  and  approaches  to  create  antiviral  drug  candidates  since  its  initial  funding  in  2008.  Our  focus  is  to  pursue  the  development  and
commercialization  of  broad-spectrum  antiviral  drug  candidates  that  will  transform  the  treatment  and  prophylaxis  of  viral  diseases  in  humans.  By
concentrating our research and development efforts on viral replication inhibitors, we plan to leverage our infrastructure and expertise in these areas.

Effective  January  2,  2014,  Biozone,  Biozone  Acquisitions  Co.,  Inc.,  a  wholly-owned  subsidiary  of  Biozone  (the  “Merger  Sub”),  and  Cocrystal
Discovery entered into and closed an Agreement and Plan of Merger (the “Biozone Merger Agreement”). Pursuant to the Biozone Merger Agreement,
Merger Sub merged with and into Cocrystal Discovery (the “Merger”), with Cocrystal Discovery continuing as the surviving corporation and a wholly-
owned subsidiary of Biozone. Cocrystal Discovery is considered the accounting acquirer as its shareholders own 60% of the combined entity after the
Merger. In connection with the Biozone Merger Agreement, all of the Company’s shares of Series A preferred stock were first converted to common
stock, and Biozone then issued to Cocrystal Discovery’s security holders a total of 1,000,000 shares of the Company’s Series B Convertible Preferred
Stock (“Series B”) (at a ratio of 0.07454 Series B stock for each common share of Cocrystal Discovery). The Series B shares: (i) automatically convert
into shares of the Company’s common stock at a rate of 205.08308640 shares for each share of Series B at such time that the Company has sufficient
authorized capital, (ii) are entitled to vote on all matters submitted to shareholders of the Company and vote on an as converted basis and (iii) have a
nominal liquidation preference. Additionally, the Company assumed all of the outstanding stock options under the Cocrystal Discovery 2007 Equity
Incentive Plan. Subsequent to the Merger, Biozone changed its name to Cocrystal Pharma, Inc.

The Merger is being treated as a reverse merger and recapitalization effected by a share exchange for financial accounting and reporting purposes since
substantially all of Biozone’s operations were disposed of immediately prior to the consummation of the Merger as reported on a Form 8-K filed by
Biozone on January 2, 2014. Cocrystal Discovery is treated as the accounting acquirer as its shareholders control the Company after the Merger, even
though Biozone was the legal acquirer. As a result, the assets and liabilities and the historical operations that are reflected in these financial statements
are  those  of  Cocrystal  Discovery  as  if  Cocrystal  Discovery  had  always  been  the  reporting  company  and,  on  the  Merger  date,  changed  its  name  and
reorganized  its  capital  stock.  Since  Biozone  had  no  operations  upon  the  Merger  taking  place,  the  transaction  was  treated  as  a  recapitalization  for
accounting  purposes  and  no  goodwill  or  other  intangible  assets  were  recorded  by  the  Company  as  a  result  of  the  Merger.    Historical  common  stock
amounts and additional paid-in capital have been retroactively adjusted using the exchange ratio of 0.07454 Series B shares for each one common share
of Cocrystal Discovery.

Effective November 25, 2014, Cocrystal, Cocrystal Holdings, Inc., a Delaware corporation and wholly-owned subsidiary of Cocrystal, Cocrystal Merger
Sub,  Inc.,  a  Delaware  corporation  and  wholly-owned  subsidiary  of  the  Company  (the  “Cocrystal  Merger  Sub”),  RFS  Merger  Sub,  LLC,  a  Delaware
limited liability company and wholly-owned subsidiary of the Company (the “RFS Merger Sub”) and RFS Pharma, LLC, a Georgia limited liability
company (“RFS Pharma”), entered into and closed an Agreement and Plan of Merger (the “RFS Merger Agreement”).

The consideration paid by the Company was approximately $184.8 million, consisting of the issuance of 1,000,000 shares of Series A Preferred stock
(“Series A”) with an estimated fair value of approximately $178.2 million and the issuance of 16,542,538 options to purchase the Company’s common
stock as replacements of awards previously issued to employees of RFS Pharma with an estimated fair value of approximately $6.6 million.  The Series
A shares automatically converted into 340,760,802 shares of the Company’s common stock upon the approval of the Company’s shareholders on March
3, 2015 to increase the total number of the Company’s authorized common shares to 800,000,000 shares. Prior to the Series A shares being converted to
common stock, the Series A shares contained a provision that they could be redeemed at each holder’s option based on a defined conversation price
beginning on November 25, 2015 if not previously converted to common stock. The Series A shares were therefore classified as mezzanine equity in the
Company’s balance sheet as of December 31, 2014, because at that time such shares could potentially have been redeemed by its holders for events that
were outside the Company’s control. No accretion to redemption value was required, as redemption was not probable.  

Basis of Presentation

The financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”).

Principles of Consolidation

The consolidated financial statements include the accounts of Cocrystal Pharma, Inc. and its wholly owned subsidiaries: RFS Pharma, LLC, Cocrystal
Discovery, Inc., Cocrystal Merger Sub, Inc., Baker Cummins Corp. and Biozone Laboratories, Inc. Intercompany transactions and balances have been
eliminated.

F-7

    
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Liquidity

The Company has no products approved for sale, has not generated any revenues to date from product sales, and has incurred significant operating
losses since inception. The Company has never been profitable and has incurred losses from operations of $5.8 million and $4.1 million in the years
ended December 31, 2014 and 2013, respectively.   Subsequent to December 31, 2014, the Company received commitments for a $15,000,000 private
stock  placement,  of  which  $11,800,000  has  been  received.    The  Company  believes  that  its  cash  and  cash  equivalents  of  $4.0  million  as  of
December 31, 2014, and funds received in this financing will be sufficient to allow the Company to fund its current operating plan for at least the next
12  months      As  the  Company  continues  to  incur  losses,  achieving  profitability  is  dependent  upon  the  successful  development,  approval  and
commercialization of its product candidates, and achieving a level of revenues adequate to support the Company’s cost structure. The Company may
never achieve profitability, and unless and until it does, the Company will continue to need to raise additional capital. Management intends to fund
future operations through additional private or public debt or equity offerings, and may seek additional capital through arrangements with strategic
partners or from other sources. There can be no assurances, however, that additional funding will be available on terms acceptable to the Company, or
at all.

2.           Summary of Significant Accounting Policies

Segments

The  Company  operates  in  only  one  segment.  Management  uses  cash  flow  as  the  primary  measure  to  manage  its  business  and  does  not  segment  its
business for internal reporting or decision-making.

Use of Estimates

The  preparation  of  financial  statements  in  conformity  with  GAAP  requires  management  to  make  estimates  and  assumptions  that  affect  the  reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of
expenses during the reporting period. Actual results could differ from those estimates.

Concentrations of Credit Risk

Financial instruments that potentially subject the Company to significant concentrations of credit risk consist primarily of cash and cash equivalents.
The Company maintains deposits in federally insured financial institutions in excess of federally insured limits. The Company has not experienced any
losses in such accounts and believes it is not exposed to significant risk on its cash.

The Company’s future results of operations involve a number of risks and uncertainties. Factors that could affect the Company’s future operating results
and  cause  actual  results  to  vary  materially  from  expectations  include,  but  are  not  limited  to,  rapid  technological  change,  regulatory  approvals,
competition from current treatments and therapies and larger companies, protection of proprietary technology, strategic relationships and dependence on
key individuals.

Products developed by the Company require clearances from the U.S. Food and Drug Administration (the “FDA”) and other international regulatory
agencies prior to commercial sales in their respective markets. The Company’s products may not receive the necessary clearances and if they are denied
clearance, clearance is delayed or the Company is unable to maintain clearance the Company’s business could be materially adversely impacted.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity from the date of purchase of three months or less to be cash equivalents.
Cash and cash equivalents include cash in a readily available checking account.

Marketable securities

Marketable  securities  consist  of  equity  securities  of  publicly  traded  entities,  and  are  classified  as  available-for-sale  and  carried  at  fair  value  on  the
balance sheet. Changes in the fair value of marketable securities are recorded as other comprehensive income.

Property and Equipment

Property  and  equipment,  which  consists  of  lab  equipment,  computer  equipment,  and  office  equipment,  are  stated  at  cost  and  depreciated  over  the
estimated useful lives of the assets (three to five years) using the straight-line method.

Goodwill and In-Process Research and Development

Goodwill  and  an  intangible  asset  for  in-process  research  and  development  were  recorded  in  connection  with  the  acquisition  of  RFS  Pharma  in
November  2014.    In-process  research  and  development  represents  a  series  of  awarded  patents,  filed  patent  applications  and  an  in-process  research
program acquired in the acquisition of RFS Pharma that are integral to the development of the Company’s planned future products.  In-process research
and development represents an indefinite-lived intangible asset.  As a result, both goodwill and in-process research and development are not amortized
but are tested for impairment annually at the reporting unit level on November 30 or more frequently if events and circumstances indicate impairment
may have occurred. Factors the Company considers important that could trigger an interim review for impairment include, but are not limited to, the
following:

• Significant changes in the manner of its use of acquired assets or the strategy for its overall business;

• Significant negative industry or economic trends;

• Significant decline in stock price for a sustained period; and

• Significant decline in market capitalization relative to net book value.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
F-8

Table of Contents

Goodwill  and  in-process  research  and  development  are  evaluated  for  impairment  first  by  a  qualitative  assessment  to  determine  the  likelihood  of
impairment. If it is determined that impairment is more likely than not, the Company will then proceed to the two step impairment test. For goodwill,
the first step is to compare the fair value of the reporting unit to the carrying amount of the reporting unit and for in-process research and development
to compare the fair value of the in-process research and development asset to its carrying amount (the “First Step”). If the carrying amount exceeds the
fair value, a second step must be followed to calculate impairment (the “Second Step”). Otherwise, if the fair value exceeds the carrying amount, the
goodwill or indefinite-lived research and development asset is not considered to be impaired as of the measurement date. In its review of the carrying
value of the goodwill for its single reporting unit and its in-process research and development, the Company determines fair values of its goodwill using
the market approach, and its in-process research and development asset using the income approach.

In performing the preliminary purchase price allocation for the RFS Pharma acquisition, the Company considered, among other factors, the Company’s
intention for future use of acquired assets, analyses of historical financial performance and estimates of future performance of RFS Pharma’s product
candidates. The fair values of intangible assets were calculated primarily using a discounted cash flow analysis of future development costs and exit
values under a number of different scenarios.  Company management estimated the probabilities of occurrence of each scenario and prepared forecast
balance sheets and income statements for the combined company.  The rates utilized to discount net cash flows to their present values were based on a
range of discount rates from 4.7% (rate during the active periods) to 15.6% (terminal rate).

No impairment of goodwill or in-process research and development assets was recorded during the year ended December 31, 2014.  The Company had
no goodwill or in-process research and development assets as of December 31, 2013.

Long-Lived Assets

The Company regularly reviews the carrying value and estimated lives of all of its long-lived assets, including property and equipment, to determine
whether  indicators  of  impairment  may  exist  which  warrant  adjustments  to  carrying  values  or  estimated  useful  lives.  The  determinants  used  for  this
evaluation include management’s estimate of the asset’s ability to generate positive income from operations and positive cash flow in future periods as
well  as  the  strategic  significance  of  the  assets  to  the  Company’s  business  objective.  Should  an  impairment  exist,  the  impairment  loss  would  be
measured  based  on  the  excess  of  the  carrying  amount  over  the  asset’s  fair  value.  The  Company  has  not  recognized  any  impairment  losses  through
December 31, 2014.

Mortgage Note Receivable

The Company records its mortgage note receivable at the amount advanced to the borrower, which includes the stated principal amount and certain loan
origination  and  commitment  fees  that  are  recognized  over  the  term  of  the  mortgage  note.  Interest  income  is  accrued  as  earned  over  the  term  of  the
mortgage note. The Company evaluates the collectability of both interest and principal of the note to determine whether it is impaired. The note would
be  considered  to  be  impaired  if,  based  on  current  information  and  events,  the  Company  determined  that  it  was  probable  that  it  would  be  unable  to
collect all amounts due according to the existing contractual terms. If the note were considered to be impaired, the amount of loss would be calculated
by comparing the recorded investment to the value determined by discounting the expected future cash flows at the note’s effective interest rate or to
the fair value of the Company’s interest in the underlying collateral, less the cost to sell. No impairment loss has been recognized in connection with the
mortgage note receivable.

Grant Revenue and Accounts Receivable

Research  and  development  grants  are  recorded  as  revenue  when  there  is  reasonable  assurance  that  the  Company  has  complied  with  all  conditions
necessary to achieve the grants, collectability is reasonably assured, and as the expenditures are incurred.  Accounts receivable represents amounts due
under research and development grants that has not yet been received.

Research and Development Expenses

All research and development costs are expensed as incurred.

Income Taxes

The  Company  accounts  for  income  taxes  under  the  asset  and  liability  method.  Under  this  method,  deferred  tax  assets  and  liabilities  are  determined
based  on  differences  between  financial  reporting  and  tax  bases  of  assets  and  liabilities  and  are  measured  using  enacted  tax  rates  and  laws  that  are
expected to be in effect when the differences are expected to be recovered or settled. Realization of deferred tax assets is dependent upon future taxable
income. A valuation allowance is recognized if it is more likely than not that some portion or all of a deferred tax asset will not be realized based on the
weight of available evidence, including expected future earnings. The Company recognizes an uncertain tax position in its financial statements when it
concludes that a tax position is more likely than not to be sustained upon examination based solely on its technical merits. Only after a tax position
passes  the  first  step  of  recognition  will  measurement  be  required.  Under  the  measurement  step,  the  tax  benefit  is  measured  as  the  largest  amount  of
benefit that is more likely than not to be realized upon effective settlement. This is determined on a cumulative probability basis. The full impact of any
change in recognition or measurement is reflected in the period in which such change occurs. The Company elects to accrue any interest or penalties
related to income taxes as part of its income tax expense.

F-9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Stock-Based Compensation

The Company recognizes compensation expense using a fair-value-based method for costs related to  stock-based  payments,  including  stock  options.
The fair value of options awarded to employees is measured on the date of grant using the Black-Scholes option pricing model and is recognized as
expense, net of a forfeiture rate, over the requisite service period on a straight-line basis.

Use of the Black-Scholes option pricing model requires the input of subjective assumptions including expected volatility, expected term, and a risk free
interest rate. The Company estimates volatility using market comparable entities since the Company’s common stock has limited trading history and
limited observable volatility of its own. The expected term of the options is estimated by using the Securities and Exchange Commission Staff Bulletin
No. 107’s Simplified Method for Estimate Expected Term.  The risk free interest rate is estimated using comparable published federal funds rates.

The Company accounts for equity instruments issued to parties, other than employees, for acquiring goods or services under the guidance of Subtopic
505-50 of the Accounting Standards Codification (“ASC”),  Equity-Based Payments to Non-Employees. Transactions in which goods or services are the
consideration  received  for  the  issuance  of  equity  instruments  are  accounted  for  based  on  the  fair  value  of  the  equity  instrument  issued.  The
measurement date used to determine the fair value of the equity instrument issued is the earlier of the date on which the performance is complete or the
date on which a performance commitment is reached.

Common Stock Purchase Warrants and Other Derivative Financial Instruments

We classify as equity any contracts that require physical settlement or net-share settlement or provide us a choice of net-cash settlement or settlement in
our  own  shares  (physical  settlement  or  net-share  settlement)  provided  that  such  contracts  are  indexed  to  our  own  stock  as  defined  in ASC  815-40
("Contracts in Entity's Own Equity"). We classify as assets or liabilities any contracts that require net-cash settlement (including a requirement to net
cash settle the contract if an event occurs and if that event is outside our control) or give the counterparty a choice of net-cash settlement or settlement in
shares (physical settlement or net-share settlement). We assess classification of our common stock purchase warrants and other free standing derivatives
at each reporting date to determine whether a change in classification between assets and liabilities is required.

Our derivative instruments consisting of warrants to purchase our common stock were valued using the Black-Scholes option pricing model, using the
following assumptions at December 31, 2014:

·  

·  

·  

·  

Estimated dividends:  

Expected volatility:  

None

79 - 103%

Risk-free interest rate:      

0.25 - 2.11%

Expected term: 

1.16 – 9.05 years

Recent Accounting Pronouncements

In  June  2014,  the  Financial  Accounting  Standards  Board  (FASB)  issued  Accounting  Standards  Update  (ASU)  No.  2014-10 ,  Development  Stage
Entities:  Elimination  of  Certain  Financial  Reporting  Requirements,  Including  an  Amendment  to  Variable  Interest  Entities  Guidance  in  Topic  810,
Consolidation, which eliminates the concept of a development stage entity, or DSE, in its entirety from GAAP. Under previous guidance, DSEs were
required to report incremental information, including inception-to-date financial information, in their financial statements. A DSE is an entity devoting
substantially  all  of  its  efforts  to  establishing  a  new  business  and  for  which  either  planned  principal  operations  have  not  yet  commenced  or  have
commenced  but  there  has  been  no  significant  revenues  generated  from  that  business.  Entities  classified  as  DSEs  are  no  longer  subject  to  these
incremental reporting requirements after adopting ASU No. 2014-10. ASU No. 2014-10 is effective for fiscal years beginning after December 15, 2014,
with  early  adoption  permitted.  Prior  to  the  issuance  of ASU  No.  2014-10,  the  Company  had  met  the  definition  of  a  DSE  since  its  inception.  The
Company elected to adopt this ASU early, and therefore it has eliminated the incremental disclosures previously required of DSEs.

In August 2014, the FASB issued ASU No. 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern (ASU 2014-
15).  ASU  2014-15  requires  management  to  determine  whether  substantial  doubt  exists  regarding  the  entity’s  going  concern  presumption,  which
generally refers to an entity’s ability to meet its obligations as they become due. If substantial doubt exists but is not alleviated by management’s plan,
the footnotes must specifically state that “there is substantial doubt about the entity’s ability to continue as a going concern within one year after the
financial  statements  are  issued”.  In  addition,  if  substantial  doubt  exists,  regardless  of  whether  such  doubt  was  alleviated,  entities  must  disclose  (a)
principal  conditions  or  events  that  raise  substantial  doubt  about  the  entity’s  ability  to  continue  as  a  going  concern  (before  consideration  of
management’s plans, if any); (b) management’s evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its
obligations;  and  (c)  management’s  plans  that  are  intended  to  mitigate  the  conditions  or  events  that  raise  substantial  doubt,  or  that  did  alleviate
substantial doubt, about the entity’s ability to continue as a going concern. If substantial doubt has not been alleviated, these disclosures should become
more extensive in subsequent reporting periods as additional information becomes available. In the period that substantial doubt no longer exists (before
or after considering management’s plans), management should disclose how the principal conditions and events that originally gave rise to substantial
doubt have been resolved. The ASU applies prospectively to all entities for annual periods ending after December 15, 2016, and to annual and interim
periods thereafter. Early adoption is permitted. The Company has not adopted the provisions of this ASU.  Upon adoption, the Company will use this
guidance to evaluate going concern.

F-10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

3.           RFS Pharma, LLC Acquisition

On November 25, 2014, the Company entered into and closed an Agreement and Plan of Merger with RFS Pharma. At the closing of the merger, the
Company issued to RFS Pharma’s members 1,000,000 shares of the Company’s Series A preferred shares to purchase all of the outstanding member
interests in RFS Pharma, and also issued 16,542,538 options to purchase the Company’s common stock as replacements of awards previously issued to
employees of RFS Pharma.  The Series A shares automatically converted into 340,760,802 shares of the Company’s common stock upon the approval
of the Company’s shareholders on March 3, 2015 to increase the total number of the Company’s authorized common shares to 800,000,000 shares.

The goodwill associated with the acquisition is not deductible for tax purposes.

The  fair  value  of  the  Series A  shares  was  based  on  the  quoted  market  price  of  the  Company’s  common  stock  into  which  the  Series A  shares  were
convertible and the fair value of the replacement options issued was based on the Black-Scholes option pricing model.

The  purchase  price  consideration  was  allocated  based  on  the  estimated  fair  value  of  the  tangible  and  identifiable  intangible  assets  acquired  and
liabilities  assumed  from  RFS  Pharma.  Based  upon  the  estimated  fair  values  determined  by  the  Company,  the  total  purchase  price  was  allocated  as
follows (in thousands):

Purchased in-process research and development
Net book value of tangible assets acquired
Goodwill
Deferred tax liability
Total purchase price

4.           Property and Equipment

Property and equipment consist of the following (in thousands):

Lab equipment
Computer and office equipment

Total equipment
Less accumulated depreciation

Property and equipment, net

 $

 $

184,966 
(183)
65,195 
(65,195)
184,783 

December 31,

2014

2013

 $

 $

 $

 $

1,146 
87 

1,233 
(949)   

1,113 
92 

1,205 
(736)

284 

 $

469 

Depreciation expense for the years ended December 31, 2014 and 2013 was $199,000 and $236,000, respectively.

5.           Marketable Securities

 As of December 31, 2014, the Company owns 260,000 shares of MusclePharm, Inc. (“MusclePharm”) common stock. The 260,000 shares were part of
600,000 shares originally issued to the Company related to the Company’s sale of assets to MusclePharm that were required to be held in escrow until
October 2014 to satisfy any breaches of representations under the Biozone Merger Agreement.  The 600,000 shares received by the Company that were
not required to be held in escrow were sold for $5,400,000 in June 2014.  On September 29, 2014, the Company signed a Memo of Understanding in
which it agreed to release 90,000 shares of MusclePharm stock out of the original balance of 600,000 shares held in escrow in exchange for a release
from all claims which MusclePharm had made concerning assets which it acquired in its purchase of assets from the Company in January 2014. The
Company  recognized  a  net  loss  on  the  return  of  these  MusclePharm  shares  of  $584,000  in  the  year  ended  December  31,  2014.    In  October  2014,
MusclePharm exercised its right to repurchase 250,000 shares of MusclePharm shares at $10.00 per share.   MusclePharm did not withdraw the portion
of its claim that relates to the pending eviction proceedings (See note 14) and will continue to hold in escrow 260,000 shares of its stock pending such
time as MusclePharm and the Company can reach a mutually agreeable arrangement with respect to the MusclePharm lease; however, it no longer has
the option to repurchase such shares at $10.00 per share.  As of December 31, 2014, the Company owned 260,000 MusclePharm shares which were
recorded at their estimated fair value of $1,975,000.

F-11

 
 
  
  
  
 
 
 
 
 
 
 
 
   
 
 
   
     
 
  
  
 
   
      
  
  
  
 
   
      
  
 
 
 
 
Table of Contents

6.           Mortgage Note Receivable

In June 2014, the Company acquired a mortgage note from a bank for $2,626,290 which is collateralized by, among other things, the underlying real
estate and related improvements.  The property subject to the mortgage is owned by Daniel Fisher, one of the founders of Biozone, and is currently
under  lease  to  MusclePharm.    At  December  31,  2014,  the  carrying  amount  of  the  mortgage  note  receivable  was  $2,596,000,  which  consisted  of
$2,478,000 of principal, $91,000 of interest and $27,000 of fees paid to the selling bank.  The mortgage note has a maturity date of August 1, 2032 and
bears an interest rate of 7.24%.  The Company records its mortgage note receivable at the amount advanced to the borrower, which includes the stated
principal amount and certain loan origination and commitment fees that are recognized over the term of the mortgage note. Interest income is accrued
as earned over the term of the mortgage note. The Company evaluates the collectability of both interest and principal of the note to determine whether
it is impaired. The note would be considered to be impaired if, based on current information and events, the Company determined that it was probable
that it would be unable to collect all amounts due according to the existing contractual terms. If the note were considered to be impaired, the amount of
loss  would  be  calculated  by  comparing  the  recorded  investment  to  the  value  determined  by  discounting  the  expected  future  cash  flows  at  the  note’s
effective  interest  rate  or  to  the  fair  value  of  the  Company’s  interest  in  the  underlying  collateral,  less  the  cost  to  sell.  No  impairment  loss  has  been
recognized in connection with the mortgage note receivable.

7.           Convertible Preferred Stock

Series A Convertible Preferred Stock

As  of  December  31,  2013,  Cocrystal  Discovery,  Inc.  had  outstanding  shares  of  its  Series A  Preferred  Stock  (“Cocrystal  Discovery  Series A”).    The
holders of Cocrystal Discovery Series A preferred stock were entitled to receive cumulative dividends at a rate of $0.1153 per share per annum. The
preferred stock dividends were payable when and if declared by the Company’s Board of Directors.  No dividends were ever declared on the Cocrystal
Discovery Series A. 

In connection with the merger with Biozone, the Company exchanged the above Cocrystal Discovery Series A for a new Series B Convertible Preferred
Stock.  See below for more information.

The Company has authorized up to 5,000,000 shares of preferred stock, $0.001 par value per share, for issuance.  In connection with the merger with
RFS  Pharma  in  November  2014,  the  Company  created  a  new  series  of  Series A  Preferred  Stock  (“Series A”).    The  Series A  shares  automatically
converted into 340,760,802 shares of the Company’s common stock on March 3, 2015 as a result of the Company’s shareholders approving an increase
in the number of the Company’s authorized common shares to 800,000,000.  The Series A shares were classified as mezzanine equity in the Company’s
balance  sheet  as  of  December  31,  2014,  because  at  that  date  such  shares  could  potentially  have  been  redeemed  by  its  holders  for  events  that  were
outside the Company’s control. No accretion to redemption value was required, as redemption was not probable.  

Series B Convertible Preferred Stock

In connection with the merger with Biozone, the Company issued to Cocrystal Discovery’s Series A and Common security holders 1,000,000 shares of
the  Company’s  Series  B  Convertible  Preferred  Stock  (“Series  B”).    The  Series  B  shares  automatically  converted  into  205,083,086  shares  of  the
Company’s  common  stock  on  March  3,  2015  as  a  result  of  the  Company’s  shareholders  approving  an  increase  in  the  number  of  the  Company’s
authorized common shares to 800,000,000.

8.           Common Stock

As of December 31, 2014, the Company had 200,000,000 shares of authorized common stock, $0.001 par value per share, and had 122,493,690 shares
issued and outstanding.  As discussed above, on March 3, 2015, the Company’s shareholders approved an increase in the number of authorized shares to
800,000,000, which automatically resulted in the conversion of all outstanding Series A and Series B shares to common stock and thereby increased the
number of outstanding shares of common stock by 545,844,608.

On January 21, 2014, the Company completed the sale of 5,500,000 shares of its common stock in a private placement in exchange for $2,750,000.
Also, 5,500,000 warrants to purchase common stock at an exercise price of $0.50 for a period of ten years were issued in conjunction with this sale.
These warrants were recorded as liabilities upon issuance due to potential cash settlement provisions, as discussed in Note 10. The fair value of these
warrants  was  estimated  to  be  $3,696,000  at  issuance. As  this  exceeds  total  proceeds  received  of  $2,750,000,  the  excess  of  $946,000  was  expensed
during 2014.

The holders of common stock are entitled to one vote for each share of common stock held.

9.     Stock Based Awards

2007 Equity Incentive Plan

The  Company  adopted  an  equity  incentive  plan  (the  “2007  Plan”)  in  2007  under  which  53,599,046  shares  of  common  stock  have  been  reserved  for
issuance  to  employees,  nonemployee  directors  and  consultants  of  the  Company.  Recipients  of  incentive  stock  options  shall  be  eligible  to  purchase
shares of the Company’s common stock at an exercise price equal to no less than the estimated fair market value of such stock on the date of grant. The
maximum term of options granted under the 2007 Plan is ten years. The options generally vest 25% after one year, with the balance vesting monthly
over the remaining three years. As of December 31, 2014, 32,822,534 shares of common stock remain available for future grant under the 2007 Plan.

F-12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

The following table summarizes stock option transactions for the 2007 Plan for the years ended December 31, 2013 and 2014:

Balance at December 31, 2012
Granted
Exercised
Cancelled
Balance at December 31, 2013
Increase in option pool
Options granted to merger employees
Exercised
Cancelled
Balance at December 31, 2014

Number of
shares
available for
grant
1,773,390 
(229,318)   

103,560 
1,647,632 
47,459,195     
(16,542,538)   

258,245 
32,822,534 

Total options
outstanding    
4,326,461 
229,318 
(49,319)   
(103,560)   
4,402,900 

Weighted
Average
Exercise Price  
0.11 
 $
0.16 
0.10 
0.10 
0.12 

16,542,538 
(1,087,081)   
(258,245)   
 $

19,600,112 

0.10 
0.11 
0.11 
0.10 

The Company recognizes compensation expense using a fair-value-based method for costs related to  stock-based  payments,  including  stock  options.
The fair value of options awarded to employees is measured on the date of grant using the Black-Scholes option pricing model and is recognized as
expense  over  the  requisite  service  period  on  a  straight-line  basis.    The  Black-Scholes  option  pricing  model  includes  the  following  weighted  average
assumptions:

Assumptions:
Risk-free interest rate
Expected dividend yield
Expected volatility
Expected term (in years)

Year Ended December 31,
2013

2014

1.08 – 2.51%    
0%    
108%    
6.08 

1.11%
0%
108%
6.08 

In the merger with RFS Pharma, the Company issued 16,542,538 options with a weighted average exercise price of $0.10 per share in exchange for RFS
options then outstanding.  These were the only options issued in 2014.  The weighted average fair value of options granted during 2014 and 2013 was
$0.45 and $0.17, respectively.

The Company uses historical data to estimate forfeitures at the time of grant and is required to record stock-based compensation only for those awards
that  are  expected  to  vest.  The  Company  recorded  employee  stock-based  compensation  expense  of  $37,578  and  $55,483  for  the  years  ended
December 31, 2014 and 2013, respectively.

As  of  December  31,  2014,  there  was  $885,325  of  total  unrecognized  compensation  expense  related  to  non-vested  employee  stock  options  that  is
expected to be recognized over a weighted average period of 1.8 years.

As of December 31, 2014, options to purchase 19,600,112 shares of common stock, with an aggregate intrinsic value of $6,272,000, were outstanding
that  were  fully  vested  or  expected  to  vest  with  a  weighted  average  remaining  contractual  term  of  4.9  years. As  of  December  31,  2014,  options  to
purchase 17,125,790 shares of common stock, with an aggregate intrinsic value of $5,549,000, were exercisable with a weighted-average exercise price
of $0.10 per share and a weighted-average remaining contractual term of 4.4 years. The aggregate intrinsic value of outstanding and exercisable options
at December 31, 2014 was calculated based on the closing price of the Company’s common stock as reported on the Over-the-Counter Bulletin Board
and the OTCQx markets on December 31, 2014 of $0.42 per share less the exercise price of the options. The aggregate intrinsic value is calculated
based  on  the  positive  difference  between  the  closing  fair  market  value  of  the  Company’s  common  stock  and  the  exercise  price  of  the  underlying
options.

In 2008 and 2009, the Company granted options to purchase 1,941,544 shares of common stock to nonemployees at an exercise price of $0.10 per share.
The  assumptions  used  to  calculate  the  fair  value  of  nonemployee  options  were  the  same  as  the  employee  assumptions  except  the  expected  life  is
considered to be 6.02 years. The Company recorded stock-based compensation expense related to these options of $0 and $4,395 in 2014 and 2013,
respectively. As of December 31, 2014, there were 1,941,112 outstanding nonemployee options at an exercise price of $0.10 per share and all of these
options were fully vested.

Common Stock Reserved for Future Issuance

Conversion of preferred stock
Stock options issued and outstanding
Authorized for future option grants
Warrants outstanding

Total

10.            Warrants

   December 31,      December 31,   

 2014

- 
19,600,112 
32,822,534 
26,669,000     

2013

148,494,693 
4,402,900 
1,647,632 

79,091,646 

154,545,225 

The following is a summary of activity in the number of warrants outstanding to purchase the Company’s common stock for the year ended December
31, 2014 (in thousands):

Warrants accounted for as:
Equity

Warrants accounted for as:
Liabilities

October

 
 
 
 
   
  
  
  
  
   
  
  
  
  
  
  
  
  
      
  
  
  
   
  
  
  
  
  
  
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
   
   
   
   
 
 
 
 
 
 
 
 
 
   
 
  
  
  
  
  
  
  
  
 
   
      
  
  
  
 
 
 
 
   
 
January
2012
warrants

March 2013
warrants

April 2013
warrants

February
2012

August
2013

October
2013

warrants    

warrants    

warrants    

2013
Series A
warrants    

January
2014

warrants    

Total

Outstanding,
January 1,
2014
Warrants
acquired in
merger with
Biozone
Warrants
issued
Outstanding,
December 31,
2014

- 

- 

- 

- 

- 

- 

- 

650 

- 

455 

- 

1,864 

1,000 

10,000 

200 

7,000 

- 

- 

- 

- 

- 

5,500 

5,500 

650 

455 

1,864 

1,000 

10,000 

200 

7,000 

5,500 

26,669 

- 

- 

- 

21,169 

Expiration
date

January 11,
2016

March 1,
2016

April 25,
2018

February
28, 2016    

August 26,
2023

October
18, 2018    

October
24, 2023    

January 16,
2024

Warrants consist of warrants potentially settleable in cash, which are liability-classified warrants, and equity-classified warrants.

F-13

 
 
   
   
   
 
 
   
     
     
     
     
     
     
     
     
 
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
 
   
      
      
      
      
      
      
      
      
  
 
   
   
   
   
     
  
 
 
Table of Contents

Warrants classified as liabilities

Liability-classified warrants consist of warrants issued by Biozone in connection with equity financings in February 2012, August 2013, October 2013
and  January  2014,  which  were  assumed  by  the  Company  in  connection  with  its  merger  with  Biozone  in  January  2014.   As  of  December  31,  2014,
23,700,000 warrants are accounted for as liabilities and 2,969,000 warrants are accounted for as equity.  Warrants accounted for as liabilities are either
potentially settleable in cash or not indexed to the Company’s own stock because they contain contingencies under which the Company could be forced
to settle them for cash or because they contain potential adjustments to their exercise price.  As such, they  are therefore accounted for as liabilities.

The estimated fair value of outstanding warrants accounted for as liabilities is determined at each balance sheet date. Any decrease or increase in the
estimated  fair  value  of  the  warrant  liability  since  the  most  recent  balance  sheet  date  is  recorded  in  the  consolidated  statement  of  operations  and
comprehensive income (loss) as changes in fair value of derivative liabilities. The fair value of the warrants classified as liabilities is estimated using
the Black-Scholes option-pricing model with the following inputs as of December 31, 2014:

Strike price

Expected term (years)
Cumulative volatility %
Risk-free rate %

February 2012
warrants

August 2013
warrants

October 2013
warrants

October 2013
warrants

January 2014
warrants

 $

0.60 

 $

0.40 

 $

0.50 

 $

0.50 

 $

0.50 

1.2 
79%   
0.25%   

8.7 
103%   
2.08%   

3.8 
81%   
1.32%   

8.8 
103%   
2.09%   

9.1 
103%
2.11%

The  Company’s  expected  volatility  is  based  on  a  combination  of  implied  volatilities  of  similar  publicly  traded  entities  given  that  the  Company  has
limited history of its own observable stock price. The expected life assumption is based on the remaining contractual terms of the warrants. The risk-
free  rate  is  based  on  the  zero  coupon  rates  in  effect  at  the  balance  sheet  date.  The  dividend  yield  used  in  the  pricing  model  is  zero,  because  the
Company has no present intention to pay cash dividends.

Subsequent  to  December  31,  2014,  12,689,000  warrants  have  been  converted  into  4,991,331  common  shares  using  the  warrants’  cashless  exercise
provision.

11.           Licenses and Collaborations

Agreements with Teva Pharmaceuticals-

On September 13, 2011, the Company signed a Share Purchase Agreement with Teva Pharmaceuticals Industries Limited (“Teva”). Under the terms of
this agreement, Teva purchased at an initial closing 687,442 shares of the Company’s common stock for $7.5 million and, concurrent with the purchase
of the common stock, obtained options to purchase up to an additional $37.5 million of the Company’s common stock. Teva never exercised any options
to purchase additional common stock, and all options have expired as of December 31, 2014.

Contemporaneously  with  the  signing  of  the  Share  Purchase Agreement,  the  Company  also  signed  a  Research  and  Collaboration Agreement  and  an
Exclusive License Option Agreement with Teva. Under the terms of the Research and Collaboration Agreement, the Company carried out a research
and  development  program  (“R&D  Program”)  to  develop  novel  therapeutics  for  Hepatitis  C  that  target  the  viral  polymerase  enzyme  involved  in
replication of the virus. The R&D Program has been concluded. Teva's options to extend the R&D Program or to receive a license to the technology
developed by the Company under the R&D Program have expired. The Company retains all rights to the technology.

Accounting Treatment

The Company determined that Teva’s options to purchase additional shares of common stock were freestanding instruments that were required to be
classified as liabilities and carried at fair value under the provisions of ASC 480-10,  Distinguishing Liabilities from Equity. Accordingly, the Company
allocated the proceeds from the initial $7.5 million investment between the common stock and the options to purchase additional shares of common
stock under the terms outlined in the Share Purchase Agreement. The Company recorded a liability of $4.2 million for the initial fair value of Teva’s
options in 2011, and allocated the remainder of the proceeds to common stock issued for $3.1 million, net of transaction costs of $172,000.

The liability representing the fair value of the options was included on the accompanying balance sheets as “Derivative liability” and was required to be
remeasured at fair value at each reporting date. The fair value of the options to purchase additional common stock was estimated using a probability-
weighted  Black-Scholes-Merton  model. As  of  December  31,  2013,  the  fair  value  of  the  liability  was  approximately  $23,000,  which  represented  a
reduction in fair value during the year ended December 31, 2013 of approximately $192,000.  As of December 31, 2014, all such options had expired
and the liability had been reduced to zero.

F-14

 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
   
 
 
   
  
   
  
   
  
   
  
   
  
  
  
  
  
  
  
  
 
 
 
 
 
 
 
 
Table of Contents

12.  Fair Value Measurement

ASC 820 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles and enhances disclosures
about  fair  value  measurements.  Fair  value  is  defined  under ASC  820  as  the  exchange  price  that  would  be  received  for  an  asset  or  paid  to  transfer  a
liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the
measurement date. Valuation techniques used to measure fair value under ASC 820 must maximize the use of observable inputs and minimize the use of
unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and
the last unobservable, that may be used to measure fair value which are the following:

Level 1 — quoted prices in active markets for identical assets or liabilities.
Level 2 — other significant observable inputs for the assets or liabilities through corroboration with market data at the measurement date.
Level 3 — significant unobservable inputs that reflect management’s best estimate of what market participants would use to price the assets or liabilities
at the measurement date.

The Company categorized its cash equivalents as Level 1  fair  value  measurements. As  further  discussed  in  Note  5  above,  certain  of  the  Company’s
marketable  securities  were  subject  to  restrictions  on  sale  as  of  December  31,  2014  because  they  are  held  in  escrow  pending  resolution  of  the  lease
dispute  discussion  in  Note  5.  They  are  considered  to  be  a  Level  2  fair  value  measurement.    The  valuation  for  the  260,000  marketable  securities
categorized as Level 2 was based on applying a discount for lack of marketability to the quoted market price of the issuer’s unrestricted securities.  The
Company categorized its warrants potentially settleable in cash and its options issued to Teva Pharmaceuticals, Inc. as Level 3 fair value measurements.
The warrants potentially settleable in cash are measured at fair value on a recurring basis and are being marked to fair value at each reporting date until
they  are  completely  settled  or  meet  the  requirements  to  be  accounted  for  as  component  of  stockholders’  equity.  The  warrants  are  valued  using  the
Black-Scholes option-pricing model as discussed in Note 10 above.

The  following  table  presents  a  summary  of  fair  values  of  assets  and  liabilities  that  are  remeasured  at  fair  value  at  each  balance  sheet  date  as  of
December 31, 2014 and 2013, and their placement within the fair value hierarchy as discussed above (in thousands):

Description

Assets:
Cash and cash equivalents
Marketable securities
Total assets

Liabilities:
Warrants potentially settleable in cash
Total liabilities

Description

Assets:
Cash and cash equivalents
Total assets

Liabilities:
Derivative liability
Total liabilities

Quoted Prices
in Active
Markets
(Level 1)

Significant
Other
Observable
Inputs
(Level 2)

Unobservable
Inputs
(Level 3)

December 31,
2014

 $

 $

 $
 $

3,970 
1,975 
5,945 

 $

 $

8,464 
8,464 

 $
 $

3,970 
- 
3,970 

 $

 $

- 
1,975 
1,975 

 $

 $

- 
- 
- 

- 
- 

 $
 $

- 
- 

 $
 $

8,464 
8,464 

Quoted Prices
in Active
Markets
(Level 1)

Significant
Other
Observable
Inputs
(Level 2)

Unobservable
Inputs
(Level 3)

December 31,
2013

 $
 $

 $
 $

1,034 
1,034 

 $
 $

1,034 
1,034 

 $
 $

23 
23 

 $
 $

- 
- 

 $
 $

- 
- 

 $
 $

- 
- 

 $
 $

- 
- 

23 
23 

The  Company  has  not  transferred  any  financial  instruments  into  or  out  of  Level  3  classification  during  the  year  ended  December  31,  2014.  A
reconciliation of the beginning and ending Level 3 liabilities for the years ended December 31, 2014 and 2013, is as follows (in thousands):

Balance , January 1,
Change in fair value of Teva option
Estimated fair value of warrants assumed in merger on January 2, 2014
Estimated fair value of warrants issued in January common stock sale
Change in fair value of warrants for the year ended December 31, 2014
Balance at December 31,

13.            Net Loss per Share

Fair Value Measurements Using
Significant Unobservable Inputs
(Level 3)

2014

2013

 $

 $

23 
 $
(23)   

10,475 
3,696 
(5,707)   
 $
8,464 

215 
(192)
- 
- 
- 
23 

The Company accounts for and discloses net loss per common share in accordance with FASB ASC Topic 260,  Earnings Per Share. Basic net loss per
common share is computed by dividing net loss attributable to common stockholders by the weighted average number of common shares outstanding
(which includes the common share equivalents of the outstanding Series B preferred shares). The common share equivalents of the Series A preferred
shares are not included in the calculation of the weighted average number of common shares outstanding for 2014 because they were not convertible
into common stock as of December 31, 2014. Diluted net loss per common share is computed by dividing net loss attributable to common stockholders

 
 
 
 
   
   
   
 
   
     
     
     
 
  
  
  
  
 
   
      
      
      
  
   
      
      
      
  
 
   
      
      
      
  
 
   
   
   
 
   
      
      
      
  
 
   
      
      
      
  
   
      
      
      
  
 
 
 
 
 
 
 
 
 
  
  
  
  
  
  
 
by the weighted average number of common shares that would have been outstanding during the period assuming the issuance of common shares for all
potential dilutive common shares outstanding. Potential common shares consist of shares issuable upon the exercise of stock options and warrants and
the conversion of the Cocrystal Discovery, Inc. Series A preferred stock in 2013.

F-15

 
Table of Contents

The following table sets forth the computation of basic and diluted net loss per share (amounts in thousands, except per share amounts): 

Numerator:
Net loss attributable to shareholders
Adjustment for change in fair value of derivative liability
Net loss attributable to shareholders adjusted for assumed exercises

Denominator:
Weighted average shares outstanding used to compute net loss per share:
  Basic
    Adjustment for dilutive effects of warrants
  Diluted

Net loss per share
Basic
Diluted

For the year ended:

2014

2013

(99)  $
(2,228)  $
(2,327)  $

(3,887)
- 
(3,887)

326,799 
954 
327,753 

57,255 
- 
57,255 

(0.00)  $
(0.01)  $

(0.07)
(0.07)

 $
 $
 $

 $
 $

The  following  table  sets  forth  the  number  of  potential  common  shares  excluded  from  the  2014  and  2013  calculations  of  net  loss  per  diluted  share
because their inclusion would be anti-dilutive (in thousands):

Options to purchase common stock
Warrants to purchase common stock
Cocrystal Discovery, Inc. Series A convertible preferred stock
Total

14.           Income Taxes

For the year ended December
31,

2014

2013

19,600 
16,669 

36,269 

4,403 
21,169 
9,670 
35,242 

In accordance with the authoritative guidance for income taxes under ASC 740, a deferred tax asset or liability is determined based on the difference
between  the  financial  statement  and  the  tax  basis  of  assets  and  liabilities  as  measured  by  the  enacted  tax  rates,  which  will  be  in  effect  when  these
differences reverse. The Company provides a valuation allowance against net deferred tax assets unless, based upon the available evidence, it is more
likely than not that the deferred tax assets will be realized.

The Company recognizes the impact of a tax position in the financial statements only if that position is more likely than not of being sustained upon
examination by taxing authorities, based on the technical merits of the position. The Company’s practice is to recognize interest and/or penalties related
to income tax matters in income tax expense.

The Company is subject to taxation in the U.S. and various state jurisdictions.  Currently no years are under examination. All tax years are subject to
examination by the U.S. and state tax authorities due to the carry-forward of unutilized net operating losses and research and development credits.

A reconciliation of income tax expense (benefit) for the years ended December 31, 2014 and 2013 is as follows:

Federal
State

Total current income tax expense

Deferred: 

Federal
State

Total deferred income tax expense (benefit)
Total income tax expense (benefit)

  Year Ended December 31,

2014

2013

 $

 $

 $

- 
2 
2 

(51)   
(3)   
(54)   
(52)  $

- 
- 
- 

- 
- 
- 
- 

Significant components of the Company’s deferred income taxes at December 31, 2014 and 2013 are shown below (in thousands):

Deferred Tax Assets:

Net operating loss carryforwards

Compensation

Research and development tax credits

Other

Total gross deferred tax assets

Deferred Tax Liabilities

Unrealized gain on marketable securities

Property and equipment

Acquired in-process research and development

2014

2013

 $

 $

7,276 
14 
835 
65 

8,190 

(185)   
(18)   
(65,195)   

5,802 
56 
840 
1 

6,699 

- 
(15)
- 

 
 
 
 
 
 
 
 
 
 
   
     
 
 
   
      
  
   
      
  
 
  
  
  
  
  
  
 
   
      
  
   
      
  
 
 
 
 
 
 
   
 
  
  
  
  
   
  
  
  
  
 
 
 
 
 
 
 
 
 
 
   
 
 
 
  
  
  
  
 
 
   
      
  
   
      
  
 
  
 
  
  
 
 
 
 
   
 
   
     
 
  
  
  
  
  
  
 
   
      
  
  
  
 
   
      
  
   
      
  
  
  
  
 
   
      
  
Total Deferred Tax Liabilities

Net deferred tax assets

Valuation allowance

Net Deferred Tax Liability

(65,398)   

(15)

(57,208)   
(7,987)   

6,684 
(6,684)

 $

(65,195)  $

- 

The  Company  has  established  a  valuation  allowance  against  net  deferred  tax  assets  due  to  the  uncertainty  that  such  assets  will  be  realized.  The
Company periodically evaluates the recoverability of the deferred tax assets. At such time as it is determined that it is more likely than not that deferred
tax assets will be realizable, the valuation allowance will be reduced.  The Company has not considered the deferred tax liability related to acquired in-
process research and development to be a future source of taxable income in evaluating the need for a valuation allowance against its deferred tax assets
due to the in-process research and development asset being considered an indefinite-lived intangible asset.

At December 31, 2014, the Company had federal and California net operating losses, or NOL, carryforwards of approximately $20.5 million and $5.4
million,  respectively.  The  federal  NOL  carryforwards  begin  to  expire  in  2027,  and  the  California  NOL  carryforwards  begin  to  expire  in  2029. At
December 31, 2014, the Company also had federal and California research tax credit carryforwards of approximately $631,000 and $309,000 thousand,
respectively. The federal research tax credit carryforwards begin to expire in 2029, and the California research tax credit carryforwards do not expire
and can be carried forward indefinitely until utilized.

The  above  NOL  carryforwards  and  the  research  tax  credit  carryforwards  may  be  subject  to  an  annual  limitation  under  Section  382  and  383  of  the
Internal  Revenue  Code  of  1986,  and  similar  state  provisions  if  the  Company  experienced  one  or  more  ownership  changes,  which  would  limit  the
amount of NOL and tax credit carryforwards that can be utilized to offset future taxable income and tax, respectively. In general, an ownership change,
as  defined  by  Section  382  and  383,  results  from  transactions  increasing  ownership  of  certain  stockholders  or  public  groups  in  the  stock  of  the
corporation by more than 50 percentage points over a three-year period. The Company has not completed an IRC Section 382/383 analysis.  If a change
in  ownership  were  to  have  occurred,  NOL  and  tax  credit  carryforwards  could  be  eliminated  or  restricted.  If  eliminated,  the  related  asset  would  be
removed  from  the  deferred  tax  asset  schedule  with  a  corresponding  reduction  in  the  valuation  allowance.  Due  to  the  existence  of  the  valuation
allowance, limitations created by future ownership changes, if any, will not impact the Company’s effective tax rate.

F-16

  
 
   
      
  
  
  
 
   
      
  
 
 
Table of Contents

A reconciliation of the federal statutory income tax rate to the Company’s effective income tax rate is as follows:

Statutory federal income tax rate
Change in fair value of warrant liability
State income taxes, net of federal benefit
Tax credits
Change in valuation allowance
Permanent differences
Other

Effective rate

15.           Commitments and Contingencies

Commitments

  Year Ended December 31,

2014

2013

34.0%   
10.7 
0.4 
0.9 
(11.2)
(0.7)
(0.1)

34.0%
2.0 
3.0 
3.0 
(42.0)
- 
- 

34.0%   

0.0%

The  Company  leases  office  and  laboratory  space  in  Bothell,  Washington;  Tucker,  Georgia;  and  Princeton,  New  Jersey,  under  operating  leases  that
expire in January 2019, December 2016, and September 2016, respectively. Future minimum lease payments, by year and in aggregate, are as follows
(in thousands):

Year ending December 31
2015
2016
2017
2018
2019
Total minimum Lease Payments

 $

 $

369 
358 
159 
168 
14 
1,068 

The minimum lease payments above do not include common area maintenance (CAM) charges, which are contractual obligations under some of the
Company’s operating leases, but are not fixed and can fluctuate from year to year.

The minimum lease payments above include the amounts that would be paid if the Company maintains its Bothell lease for the five year term.  The
Company has the right to terminate this lease after three years, by giving prior notice at least 180 days prior to such early termination date and by paying
a termination fee equal to the sum of three months’ rent plus the unamortized balance of the sum of (a) all brokerage commissions paid by the landlord
of the property in connection with the lease and (b) the abated free base rent related to the five months of the lease, treating items (a) and (b) as being
amortized on a level basis over the five year base term of the lease.

Rent expense for 2014 and 2013, totaled $295,000 and $196,000, respectively.

Contingencies

From time to time, we are a party to, or otherwise involved in, legal proceedings arising in the normal course of business.  As of the date of this report,
except  as  described  below,  we  are  not  aware  of  any  proceedings,  threatened  or  pending,  against  us  which,  if  determined  adversely,  would  have  a
material effect on our business, results of operations, cash flows or financial position.

The Company is named in two legal proceedings involving Daniel Fisher.

The  first  proceeding  was  an  action  filed  in  Contra  Costa  County,  California    by  the  landlord,  which  is  an  entity  managed  by  Mr.  Fisher,  to  evict
MusclePharm as a tenant from real property our now inactive subsidiary, Biozone Laboratories, Inc. (“Biozone Labs”) previously leased.

On  March  27,  2014,  the  landlord  filed  suit  in  the  Contra  Costa  County  Court  against  us  and  Biozone  Labs,  as  well  as  MusclePharm,  alleging  an
assignment of the lease to MusclePharm in January 2014 was a violation of the lease and its provision requiring the landlord’s consent for a change of
control.  As indicated above, the landlord failed to either approve or reject the proposed assignment when requested in December 2013.  

On February 24, 2015, Mr. Fisher agreed to withdraw this lawsuit in exchange for an agreement that all parties would be responsible for their own legal
fees.

In the second proceeding, the Company has been named as a party to a lawsuit filed on April 15, 2014 in Contra Costa County, California by the same
entity managed by Mr. Fisher. Also named in this action are two of the Company’s subsidiaries – BioZone Labs and Cocrystal Discovery.   The action
seeks recovery on a promissory note purportedly executed by BioZone Labs in the principal amount of $295,000 in 2007.   Motions challenging the
sufficiency of the allegations in the complaint were filed in the third quarter, 2014, the motions were granted and plaintiff was given an opportunity to
amend the complaint, and plaintiff has filed an amended complaint. The Company intends to vigorously defend the action.

16.           Subsequent Events

On March 25, 2015, the Company entered into binding Securities Purchase Agreements with each of its directors and a number of other accredited
investors who agreed to purchase 16,304,350 shares of the Company’s common stock at $0.92 per share for a total of $15,000,000. The Company’s
principal shareholders and two of its directors, Dr. Raymond Schinazi and Dr. Phillip Frost, each purchased $3,187,667 of common stock although
Dr. Schinazi’s Agreement is subject to the expiration or early termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements
Act of 1976, as amended.  As of March 31, 2015, the Company has received approximately $11,800,000 related to these sales of common stock.

 
 
 
 
 
 
 
 
 
 
   
 
   
 
  
  
  
  
  
  
  
  
  
  
  
  
  
 
   
  
   
  
  
 
 
 
   
 
  
  
  
  
 
 
 
 
 
  
 
 
 
 
 
F-17

Table of Contents

Subsequent  to  December  31,  2014,  13,189,000  warrants  have  been  converted  into  5,281,313  common  shares  using  the  warrants’  cashless  exercise
provision.

Item 9.  Changes in and Disagreements With Accountants on Accounting and Financial Disclosures

Not applicable.

Item 9A.  Controls and Procedures

As  required  by  Rule  13a-15  under  the  Securities  Exchange Act  of  1934,  as  of  December  31,  2014,  the  fiscal  year  end  covered  by  this  report,  our
management concluded its evaluation of the effectiveness of the design and operation of our disclosure controls and procedures.

Disclosure controls and procedures refer to controls and other procedures designed to ensure that information required to be disclosed in the reports we
file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules
and forms of the SEC and that such information is accumulated and communicated to our management, including our chief executive officer and chief
financial  officer,  as  appropriate,  to  allow  timely  decisions  regarding  required  disclosure.  In  designing  and  evaluating  our  disclosure  controls  and
procedures,  management  recognizes  that  any  controls  and  procedures,  no  matter  how  well  designed  and  operated,  can  provide  only  reasonable
assurance  of  achieving  the  desired  control  objectives,  and  management  is  required  to  apply  its  judgment  in  evaluating  and  implementing  possible
controls and procedures.

Our management does not expect that our disclosure controls and procedures will prevent all error and all fraud. A control system, no matter how well
designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. Further, the design of a
control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of
the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if
any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur
because of simple error or mistake. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events,
and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

With  respect  to  the  fiscal  year  ended  December  31,  2014,  under  the  supervision  and  with  the  participation  of  our  management,  we  conducted  an
evaluation  of  the  effectiveness  of  the  design  and  operations  of  our  disclosure  controls  and  procedures,  as  defined  in  Rules  13a-15(e)  and  15d-15(e)
promulgated  under  the  Securities  Exchange Act  of  1934.  Based  upon  our  evaluation  regarding  the  fiscal  year  ending  December  31,  2014,  our  Chief
Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective due to insufficient personnel to
properly prepare, implement and monitor adequate controls and procedures.

Management’s Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and
15d-15(f) under the Securities Exchange Act. Our management is also required to assess and report on the effectiveness of our internal control over
financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 (“Section 404”). Management assessed the effectiveness of our
internal  control  over  financial  reporting  as  of  December  31,  2014.  In  making  this  assessment,  we  used  the  criteria  set  forth  by  the  Committee  of
Sponsoring  Organizations  of  the  Treadway  Commission  (COSO)  in Internal  Control  -  Integrated  Framework  (1992).  During  our  assessment  of  the
effectiveness of internal control over financial reporting as of December 31, 2014, we identified the following material weakness:

Financial Reporting Process

Description of Material Weakness as of December 31, 2014

Cocrystal  did  not  maintain  an  effective  financial  reporting  process  to  prepare  financial  statements  in  accordance  with  U.S.  GAAP.  Specifically,  our
process lacked timely and complete financial statement reviews and procedures to ensure all required disclosures were made in our financial statements.
Also,  Cocrystal  lacked  documented  procedures  including  documentation  related  to  testing  of  internal  controls  and  entity-level  controls,  disclosure
review, and other analytics. Furthermore, Cocrystal lacked sufficient personnel to properly segregate duties.

-29-

 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Therefore, our internal controls over financial reporting were not effective as of December 31, 2014.

A material weakness (within the meaning of PCAOB Auditing Standard No. 5) is a deficiency, or a combination of deficiencies, in internal control over
financial  reporting,  such  that  there  is  a  reasonable  possibility  that  a  material  misstatement  of  our  annual  or  interim  financial  statements  will  not  be
prevented  or  detected  on  a  timely  basis. A  significant  deficiency  is  a  deficiency,  or  a  combination  of  deficiencies,  in  internal  control  over  financial
reporting that is less severe than a material weakness; yet important enough to merit attention by those responsible for oversight of Cocrystal’s financial
reporting.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of
effectiveness  to  future  periods  are  subject  to  the  risk  that  controls  may  become  inadequate  because  of  changes  in  conditions,  or  that  the  degree  of
compliance with the policies and procedures may deteriorate.

Changes in Internal Control over Financial Reporting

There  were  no  changes  in  our  internal  control  over  financial  reporting  during  the  fourth  quarter  of  the  year  ended  December  31,  2014  that  have
materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, except for the following:

In  the  fourth  quarter  of  the  year  ended  December  31,  2014,  we  implemented  procedures  to  remediate  our  previously  reported  material  weakness
relating to our accounting for complex financial instruments. We previously reported that we did not maintain effective controls over the identification
and proper accounting treatment of certain terms and conditions in agreements that contained complex financial instruments, including derivatives.
During the fourth quarter of the year ended December 31, 2014, we implemented processes to utilize outside consultants, where necessary, to assist us
in  our  evaluation  of  the  accounting  for  complex  transactions  containing  complex  financial  instruments  or  derivatives.  When  we  enter  into  such
agreements, we consult with such specialists and use their expertise to help us evaluate the appropriate accounting treatment for these transactions.
We believe implementation of these processes has remediated our previously reported material weakness.

Item 9B.  Other Information

Not applicable.

Item 10.  Directors, Executive Officers and Corporate Governance

PART III

The information required by Item 10 will be included in the Proxy Statement to be filed relating to our 2015 Annual Meeting of Stockholders and is
incorporated herein by reference.

Item 11.  Executive Compensation

The information required by Item 11 will be included in the Proxy Statement to be filed relating to our 2015 Annual Meeting of Stockholders and is
incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information required by Item 12 will be included in the Proxy Statement to be filed relating to our 2015 Annual Meeting of Stockholders and is
incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions, and Director Independence

The information required by Item 13 will be included in the Proxy Statement to be filed relating to our 2015 Annual Meeting of Stockholders and is
incorporated herein by reference.

Item 14.  Principal Accountant Fees and Services

The information required by Item 14 will be included in the Proxy Statement to be filed relating to our 2015 Annual Meeting of Stockholders and is
incorporated herein by reference.

-30-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Item 15. Exhibits, Financial Statement Schedules

PART IV

EXHIBIT INDEX

Exhibit
No.

Exhibit Description

  Incorporated by Reference

  Form  

Date

  Number

Filed or
Furnished
  Herewith

1/8/14
8-K  
8-K  
12/1/14  
8-K   11/13/13  

8-K  
8-K  
8-K  
8-K  
8-K  
8-K  

12/1/14  
 12/1/14  
1/21/14  
1/21/14  
1/8/14
1/8/14

3/17/15  
1/2/14

8-K  
S-8
8-K   10/31/13  
8-K   10/31/13  
8/30/13  
8-K  
8/30/13  
8-K  
8/30/13  
8-K  
4/18/13  
8-K  
4/18/13  
8-K  
4/4/14
10-K/A  
8/14/14  
10-Q/A  
8/14/14  
10-Q/A  

2.1
2.1
2.1

3.4
 4.1
10.1
10.2
10.1
10.2

10.1
10.1
10.1
10.2
10.1
10.2
10.3
10.1
10.2
3.9
10.20
10.21

10-Q/A  

8/14/14  

10.22

10-Q   11/14/14  

10.1

2.1
2.2
2.3
3.1  
3.2  
4.1
10.1  
10.2  
10.3  
10.4  
10.5
10.6
10.7
10.8  
10.9  
10.10  
10.11  
10.12  
10.13  
10.14
10.15
10.16
10.17
10.18

10.19

10.20
21.1  
23.1
31.1
31.2
32.1
101.INS
101.SCH
101.CAL
101.DEF
101.LAB
101.PRE

Agreement and Plan of Merger – Cocrystal Discovery
Agreement and Plan of Merger – RFS Pharma
Asset Purchase Agreement – MusclePharm Corporation
Certificate of Incorporation, as amended
Bylaws
Stockholders Rights Agreement, dated as of November 25, 2014
Form of Securities Purchase Agreement - January 2014 Offering
Form of Warrant - January 2014 Offering
Employment Agreement – Gary Wilcox*
Employment Agreement – Sam Lee*
Termination of Employment Agreement – Gary Wilcox*
Amendment of Employment Agreement – Sam Lee*
Employment Agreement, as amended – Jeffrey Meckler*
2007 Equity Incentive Plan - Cocrystal Discovery
Form of Securities Purchase Agreement – October 2013 Offering
Form of Warrant – October 2013 Offering
Form of Securities Purchase Agreement –2013 Note Offering
Form of Note – 2013 Note Offering
Form of Warrant – 2013 Note Offering
Form of Subscription Agreement – 2013 Unit Offering
Form of Warrant – 2013 Unit Offering
Form of Indemnification Agreement
Share Purchase Agreement+
Research and Collaboration Agreement Between Teva Pharmaceutical Industries
Limited and Cocrystal Discovery, Inc.+
Exclusive License Agreement Between Teva Pharmaceutical Industries Limited and
Cocrystal Discovery, Inc.+
Memorandum of Understanding regarding MusclePharm Corporation
Subsidiaries
Principal Accountant Consent
Certification of Principal Executive Officer (302)
Certification of Principal Financial Officer (302)
Certification of Principal Executive and Principal Financial Officer (906)
XBRL Instance Document
XBRL Taxonomy Extension Schema Document
XBRL Taxonomy Extension Calculation Linkbase Document
XBRL Taxonomy Extension Definition Linkbase Document
XBRL Taxonomy Extension Label Linkbase Document
XBRL Taxonomy Extension Presentation Linkbase Document

* Management contract or compensatory plan or arrangement.

Filed

Filed
Filed

Filed
Filed
Filed
Filed
  Furnished** 
Filed
Filed
Filed
Filed
Filed
Filed

** This exhibit is being furnished rather than filed and shall not be deemed incorporated by reference into any filing, in accordance with Item 601 of
Regulation S-K.

+ Filed pursuant to a confidential treatment request for certain portions of this document.

Copies of this report (including the financial statements) and any of the exhibits referred to above will be furnished at no cost to our shareholders who
make a written request to our Corporate Secretary at Cocrystal Pharma, Inc., 19805 North Creek Parkway, Bothell, Washington, 98011.

-31-

 
 
 
 
 
 
 
 
   
   
   
 
   
   
   
 
   
   
 
   
   
   
   
 
   
 
   
 
   
   
 
 
   
   
 
   
 
 
   
   
   
 
   
 
   
 
   
 
   
 
   
 
 
   
 
   
 
   
 
   
 
   
 
 
   
   
 
 
 
   
   
 
 
 
   
   
 
 
 
   
   
 
 
 
   
   
 
   
   
 
 
 
   
   
 
 
 
   
   
 
 
 
   
   
 
 
 
   
   
 
 
 
   
   
 
 
 
 
 
 
Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed

on its behalf by the undersigned, thereunto duly authorized.

March 31, 2015

COCRYSTAL PHARMA, INC.
By:  

/s/ Gary Wilcox
Gary Wilcox
Chief Executive Officer
(Principal Executive Officer)

Pursuant  to  the  requirements  of  the  Securities  Exchange Act  of  1934,  this  report  has  been  signed  below  by  the  following  persons  on  behalf  of  the
registrant and in the capacities and on the dates indicated.

SIGNATURE

TITLE

DATE

/s/ Gary Wilcox
Gary Wilcox

/s/ Raymond F. Schinazi
Raymond F. Schinazi

David Block

/s/ Phillip Frost
Phillip Frost

/s/ Jane Hsiao
Jane Hsiao

/s/ Jeffrey Meckler
Jeffrey Meckler

/s/ Steven Rubin
Steven Rubin

/s/ Gerald McGuire
Gerald McGuire

Chief Executive Officer (Principal Executive Officer)

  March 31, 2015

Chairman

Director

Director 

Director 

Director 

Director

  March 31, 2015

  March 31, 2015

  March 31, 2015

  March 31, 2015

  March 31, 2015

  March 31, 2015

Chief Financial Officer (Principal Financial and Accounting Officer)

  March 31, 2015

-32-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                              
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CERTIFICATE OF INCORPORATION
OF
COCRYSTAL HOLDINGS, INC.

Exhibit 3.1

1.           The name of the corporation is Cocrystal Holdings, Inc. (the “Company”).

2.                      The  address  of  its  registered  office  in  the  State  of  Delaware,  County  of  New  Castle,  is  3411  Silverside  Road,  Rodney

Building #104, Wilmington, Delaware 19810.  The name of its registered agent at such address is Corporate Creations Network, Inc.

3.           The nature of the business or purposes to be conducted or promoted are to engage in any lawful act or activity for which

corporations may be organized under the Delaware General Corporation Law.

4.           The total number of shares of stock of all classes and series the Company shall have authority to issue is 205,000,000 shares
consisting of (i) 200,000,000 shares of common stock, par value of $0.001 per share and (ii) 5,000,000 shares of preferred stock, par value
$0.001 with such rights, preferences and limitations as may be set from time to time by resolution of the board of directors and the filing of a
certificate of designation as required by the Delaware General Corporation Law. Of the shares of preferred stock, a series of preferred stock is
hereby designated as Series B Convertible Preferred Stock (the “Series B Preferred Stock”).

( a )           Number of Shares. The number of shares constituting Series B Preferred Stock is fixed at 1,000,000 shares, par
value $0.001 per share (the “Stated Value”), and such amount may not be increased or decreased except with the written consent of the holders
of at least a majority of the issued and outstanding Series B Preferred Stock.

(b)           Liquidation.

(1)    Upon  the  liquidation,  dissolution  or  winding  up  of  the  business  of  the  Company,  whether  voluntary  or
involuntary, each holder of Series B Preferred Stock shall be entitled to receive, for each share thereof, out of assets of the Company legally
available  therefor,  a  preferential  amount  in  cash  equal  to  (and  not  more  than)  the  Stated  Value.   All  preferential  amounts  to  be  paid  to  the
holders of Series B Preferred Stock in connection with such liquidation, dissolution or winding up shall be paid before the payment or setting
apart for payment of any amount for, or the distribution of any assets of the Company to the holders of (i) any other class or series of capital
stock  whose  terms  expressly  provide  that  the  holders  of  Series  B  Preferred  Stock  should  receive  preferential  payment  with  respect  to  such
distribution (to the extent of such preference) and (ii) the Company's common stock.  If upon any such distribution the assets of the Company
shall be insufficient to pay the holders of the outstanding shares of Series B Preferred Stock (or the holders of any class or series of capital
stock ranking on a parity with the Series B Preferred Stock as to distributions in the event of a liquidation, dissolution or winding up of the
Company) the full amounts to which they shall be entitled, such holders shall share ratably in any distribution of assets in accordance with the
sums which would be payable on such distribution if all sums payable thereon were paid in full.

(2)           Any distribution in connection with the liquidation, dissolution or winding up of the Company, or any
bankruptcy or insolvency proceeding, shall be made in cash to the extent possible.  Whenever any such distribution shall be paid in property
other  than  cash,  the  value  of  such  distribution  shall  be  the  fair  market  value  of  such  property  as  determined  in  good  faith  by  the  Board  of
Directors of the Company.

( c )           Voting.    Except  as  otherwise  expressly  required  by  law  or  expressly  provided  herein,  the  holders  of  Series  B
Preferred Stock shall be entitled to vote on all matters submitted to shareholders of the Company and each share of Series B Preferred Stock
held  shall  be  entitled  to  the  number  of  votes  per  share  that  it  will  have  on  an  as  converted  basis.    Except  as  otherwise  required  by  law  or
expressly  provided  herein,  the  holders  of  shares  of  Series  B  Preferred  Stock  shall  vote  together  with  the  holders  of  common  stock  on  all
matters and shall not vote as a separate class.

(d)           Automatic Conversion.  Each share of Series B Preferred Stock shall automatically, and without any further action
on the part of the holder, convert into 205.08308640 shares of common stock, $0.001 par value per share, (with the total number of shares
issued to each holder rounded up to the nearest share) of the Company upon action by the Company to increase its authorized common stock
or combine its shares of common stock to permit full conversion of the Series B Preferred Stock.

 
 
 
 
(e)           Other Provisions:

permit automatic conversion as provided in Section 4(d).

( 1 )                      Best Efforts.  The Company shall use its best efforts to increase its authorized common stock to

(2)                      Record Holders.  The Company and its transfer agent, if any, for the Series B Preferred Stock may
deem and treat the record holder of any shares of Series B Preferred Stock as reflected on the books and records of the Company as the sole
true and lawful owner thereof for all purposes, and neither the Company nor any such transfer agent shall be affected by any notice to the
contrary.

( f )           Restriction and Limitations.  Except as required by law so long as any shares of Series B Preferred Stock remain
outstanding, the Company shall not, without the vote or written consent of the holders of at least a majority of the then outstanding shares of
the Series B Preferred Stock, take any action which would adversely and materially affect any of the preferences, limitations or relative rights
of the Series B Preferred Stock.

( g )           Stock Dividends and Stock Splits.  If the Company, at any time while the Series B Preferred Stock is outstanding:
(i) pays a stock dividend or otherwise make a distribution or distributions payable in shares of common stock or common stock equivalents,
(ii) subdivides outstanding shares of common stock into a larger number of shares, or (iii) combines (including by way of reverse stock split)
outstanding shares of common stock into a smaller number of shares, then the number of shares of common stock issuable upon conversion in
Section 4(d) shall be modified by multiplying such number (as it originally existed or has been subsequently modified by this Section 4(g) by
a fraction of which the numerator shall be the number of shares of common stock (excluding any treasury shares of the Company) outstanding
immediately after such event, and of which the denominator shall be the number of shares of common stock (excluding any treasury shares of
the  Company)  outstanding  immediately  before  such  event.  Any  adjustment  made  pursuant  to  this  Section  4(g)  shall  become  effective
immediately  after  the  record  date  for  the  determination  of  shareholders  entitled  to  receive  such  dividend  or  distribution  and  shall  become
effective immediately after the effective date in the case of a subdivision, combination or re-classification.

5.           The name and mailing address of the incorporator is as follows:

Michael D. Harris
1645 Palm Beach Lakes Blvd.
Suite 1200
West Palm Beach, FL 33401

6.           The name and mailing address of each person who is to serve as a director until the first annual meeting of the shareholders

or until a successor is elected and qualified, is as follows:

Name

Dr.  Gary Wilcox

Mailing Address

4018 Via Laguna
Santa Barbara, CA 93110

7.           The Company is to have perpetual existence.  In furtherance and not in limitation of the powers conferred by statute, the

board of directors is expressly authorized to make, amend, alter or repeal the bylaws of the Company.

8.           Elections of directors need not be by written ballot unless the bylaws of the Company shall so provide.

Meetings of shareholders may be held within or without the State of Delaware as the bylaws may provide.  The books of the Company may
be kept (subject to any provision contained in the statutes) outside the State of Delaware at such place or places as may be designated from
time to time by the board of directors or in the bylaws of the Company.

9.           The Company reserves the right to amend, alter, change or repeal any provision contained in this certificate of incorporation,

in the manner now or hereafter prescribed by statute, and all rights conferred upon shareholders herein are granted subject to this reservation.

 
 
 
 
 
 
 
 
 
 
 
10.           No director of this Company shall be personally liable to the Company or its shareholders for monetary damages for breach
of fiduciary duty as a director. Nothing in this paragraph shall serve to eliminate or limit the liability of a director (a) for any breach of the
director’s  duty  of  loyalty  to  this  Company  or  its  shareholders,  (b)  for  acts  or  omissions  not  in  good  faith  or  which  involves  intentional
misconduct or a knowing violation of law, (c) under Section 174 of the Delaware General Corporation Law, or (d) for any transaction from
which  the  director  derived  an  improper  personal  benefit.    If  the  Delaware  General  Corporation  Law  is  amended  after  approval  by  the
shareholders of this article to authorize corporate action further eliminating or limiting the personal liability of directors, then the liability of a
director  of  the  Company  shall  be  eliminated  or  limited  to  the  fullest  extent  permitted  by  the  Delaware  General  Corporation  Law,  as  so
amended.

Any repeal or modification of the foregoing paragraph by the shareholders of the Company shall not adversely affect any right or protection
of a director of the Company existing at the time of such repeal or modification.

11.           (a)           Each person who was or is made a party or is threatened to be made a party to or is otherwise involved in any
action, suit or proceeding (except as provided in Section 11 (f)) whether civil, criminal or administrative, (a “Proceeding”), or is contacted by
any governmental or regulatory body in connection with any investigation or inquiry (an “Investigation”), by reason of the fact that he or she is
or was a director or executive officer (as such term is utilized pursuant to interpretations under Section 16 of the Securities Exchange Act of
1934) of the Company or is or was serving at the request of the Company as a director, officer, employee or agent of another corporation or of
a partnership, joint venture, trust or other enterprise, including service with respect to employee benefit plans (an “Indemnitee”), whether the
basis  of  such  Proceeding  or  Investigation  is  alleged  action  in  an  official  capacity  or  in  any  other  capacity  as  set  forth  above  shall  be
indemnified and held harmless by the Company to the fullest extent authorized by the Delaware General Corporation Law, as the same exists
or  may  hereafter  be  amended  (but,  in  the  case  of  any  such  amendment,  only  to  the  extent  that  such  amendment  permits  the  Company  to
provide  broader  indemnification  rights  than  such  law  permitted  the  Company  to  provide  prior  to  such  amendment),  against  all  expense,
liability  and  loss  (including  attorneys’  fees,  judgments,  fines,  ERISA  excise  taxes  or  penalties  and  amounts  paid  in  settlement)  reasonably
incurred or suffered by such Indemnitee in connection therewith and such indemnification shall continue as to an Indemnitee who has ceased
to be a director, officer, employee or agent and shall inure to the benefit of the Indemnitee’s heirs, executors and administrators. The right to
indemnification conferred in this Section shall be a contract right and shall include the right to be paid by the Company the expenses incurred
in  defending  any  such  Proceeding  in  advance  of  its  final  disposition  (an  “Advancement  of  Expenses”); provided,  however,  that  an
Advancement of Expenses shall be made only upon delivery to the Company of an undertaking, by or on behalf of such Indemnitee, to repay
all amounts so advanced if it shall ultimately be determined by final judicial decision from which there is no further right to appeal that such
Indemnitee is not entitled to be indemnified for such expenses under this Section or otherwise (an “Undertaking”).

(b)           If a claim under paragraph (a) of this Section is not paid in full by the Company within 60 days after a written
claim has been received by the Company, except in the case of a claim for an Advancement of Expenses, in which case the applicable period
shall be 20 days, the Indemnitee may at any time thereafter bring suit against the Company to recover the unpaid amount of the claim.  If
successful in whole or in part in any such suit or in a suit brought by the Company to recover an Advancement of Expenses pursuant to the
terms of an Undertaking, the Indemnitee shall be entitled to be paid also the expense of prosecuting or defending such suit.  In

(i)           any suit brought by the Indemnitee to enforce a right to indemnification hereunder (but not in a suit brought by the Indemnitee to
enforce a right to an Advancement of Expenses) it shall be a defense that, and

(ii)           any suit by the Company to recover an Advancement of Expenses pursuant to the terms of an Undertaking the Company shall be
entitled to recover such expenses upon a final adjudication that,

the Indemnitee has not met the applicable standard of conduct set forth in the Delaware General Corporation Law.  Neither the failure of the
Company  (including  its  board  of  directors,  independent  legal  counsel,  or  its  shareholders)  to  have  made  a  determination  prior  to  the
commencement  of  such  suit  that  indemnification  of  the  Indemnitee  is  proper  in  the  circumstances  because  the  Indemnitee  has  met  the
applicable standard of conduct set forth in the Delaware General Corporation Law, nor an actual determination by the Company (including its
board of directors, independent legal counsel, or its shareholders) that the Indemnitee has not met such applicable standard of conduct or, in
the case of such a suit brought by the Indemnitee, be a defense to such suit.  In any suit brought by the Indemnitee to enforce a right hereunder,
or by the Company to recover an Advancement of Expenses pursuant to the terms of an undertaking, the burden of proving that the Indemnitee
is not entitled to be indemnified or to such Advancement of Expenses under this Section or otherwise shall be on the Company.

 
 
 
 
(c)           The rights to indemnification and to the Advancement of Expenses conferred in this Section shall not be exclusive
of any other right which any person may have or hereafter acquire under any statute, this certificate of incorporation, bylaw, agreement, vote
of shareholders or disinterested directors or otherwise.

(d)           The Company may maintain insurance, at its expense, to protect itself and any director, officer, employee or agent
of the Company or another corporation, partnership, joint venture, trust or other enterprise against any expense, liability or loss, whether or not
the Company would have the power to indemnify such person against such expense, liability or loss under the Delaware General Corporation
Law.

(e)                      The  Company  may,  to  the  extent  authorized  from  time  to  time  by  the  board  of  directors,  grant  rights  to
indemnification and to the Advancement of Expenses, to any employee or agent of the Company to the fullest extent of the provisions of this
Section with respect to the indemnification and Advancement of Expenses of directors, and executive officers of the Company.

(f)                      Notwithstanding  the  indemnification  provided  for  by  this  Section  11,  the  Company’s  bylaws,  or  any  written
agreement,  such  indemnity  shall  not  include  any Advancement  of  Expenses  incurred  by  such  Indemnitees  relating  to  or  arising  from  any
Proceeding in which the Company asserts a direct claim against an Indemnitee, or an Indemnitee asserts a direct claim against the Company,
whether  such  claim  is  termed  a  complaint,  counterclaim,  crossclaim,  third-party  complaint  or  otherwise.  Following  the  termination  of  any
Proceeding referred to in this Section 11(f), the Company may provide indemnification in accordance with this Section 11, the Company’s
bylaws,  any written agreement or the Delaware General Corporation Law.

12.           This Certificate of Incorporation and the internal affairs of the Company shall be governed by and interpreted under the
laws  of  the  State  of  Delaware,  excluding  its  conflict  of  laws  principles.    Unless  the  Company  consents  in  writing  to  the  selection  of  an
alternative  forum,  the  Court  of  Chancery  of  the  State  of  Delaware  shall  be  the  sole  and  exclusive  forum  for  (i)  any  derivative  action  or
proceeding brought on behalf of the Company, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director or officer
(or affiliate of any of the foregoing) of the Company to the Company or the Company’s shareholders, (iii) any action asserting a claim arising
pursuant  to  any  provision  of  the  Delaware  General  Corporation  Law  or  the  Company’s  Certificate  of  Incorporation  or  Bylaws,  or  (iv)  any
other action asserting a claim arising under, in connection with, and governed by the internal affairs doctrine.

I,  THE  UNDERSIGNED,  being  the  incorporator  hereinbefore  named,  for  the  purpose  of  forming  a  corporation  pursuant  to  the
Delaware General Corporation Law, do make this certificate, hereby declaring and certifying that this is my act and deed and the facts herein
stated are true, and accordingly have hereunto set my hand this 21st day of November, 2014.

/s/Michael Harris                                                                
Michael D. Harris

 
 
 
 
COCRYSTAL HOLDINGS, INC

CERTIFICATE OF DESIGNATION OF PREFERENCES,
RIGHTS AND LIMITATIONS
OF
SERIES A CONVERTIBLE PREFERRED STOCK

                I, Gary Wilcox, Chief Executive Officer of Cocrystal Holdings, Inc. (the “Corporation”), a corporation organized and existing under
the laws of the State of Delaware, DO HEREBY CERTIFY that pursuant to Section 151(g) of the Delaware General Corporation Law and the
provisions of the Corporation’s Certificate of Incorporation, the Board of Directors of the Corporation, on November 22, 2014, adopted the
following resolution:

        WHEREAS, the Certificate of Incorporation of the Corporation provides for a class of its authorized stock known as preferred stock,
consisting of 5,000,000 shares, $0.001 par value per share, issuable from time to time in one or more series;

              WHEREAS,  the  Certificate  of  Incorporation  of  the  Corporation  provides  for  1,000,000  shares  of  the  Corporation’s  authorized  but
unissued preferred stock as shares of Series B Convertible Preferred Stock;

        WHEREAS, the Board of Directors is authorized to fix the dividend rights, dividend rate, voting rights, conversion rights, rights and
terms of redemption and liquidation preferences of any wholly unissued series of preferred stock and the number of shares constituting any
series and the designation thereof, of any of them; and

        WHEREAS, it is the desire of the Board of Directors, pursuant to its authority as aforesaid, to fix the rights, preferences, restrictions and
other matters relating to a series of the preferred stock designated “Series A Convertible Preferred Stock,” which shall consist of 1,000,000
shares of the preferred stock which the Corporation has the authority to issue:

        NOW, THEREFORE, BE IT RESOLVED, that the Board of Directors does hereby provide for the issuance of a series of preferred stock
designated Series A Convertible Preferred Stock (“Series A”) for cash or exchange of other securities, rights or property and does hereby fix
and determine the rights, preferences, restrictions and other matters relating to the Series A as follows:

Definitions.

“Adjustment Event” shall have the meaning set forth in Section 8.

New York, New York are authorized or required by law, regulation or executive order to close.

“Business Day” shall mean each day, other than a Saturday or a Sunday, which is not a day on which banking institutions in

“Capital Increase” shall have the meaning set forth in Section 2(a).

    “Closing Date” means the date on which all parties have executed the Merger Agreement.

        “Common Stock”  means  the  Corporation’s  common  stock,  par  value  $0.001  per  share,  and  stock  of  any  other  class  of

securities into which such securities may hereafter be reclassified or changed.

“Conversion Amount”  shall  have  the  meaning  set  forth  in  Section  2(a)  and  shall  be  in  effect  for  all  purposes  herein

regardless of whether the Capital Increase has been effected.

“Conversion Price”  shall  mean  the  average  VWAP  of  the  30  days  immediately  preceding  the  Closing  Date,  subject  to

adjustment giving effect to any subsequently occurring Adjustment Event.

“Deemed Liquidation Event” shall have the meaning set forth in Section 4(c).

 
 
 
 
“Dividend Payment Date” shall have the meaning set forth in Section 6(a).

“Dividend Record Date” shall have the meaning set forth in Section 6(a).

“Initial Conversion Amount” shall have the meaning set forth in Section 2(b).

“Merger Agreement”  shall  mean  the  Agreement  and  Plan  of  Merger  entered  by  and  between  Cocrystal  Pharma,  Inc.,

Cocrystal Merger Sub, Inc., RFS Merger Sub, LLC and RFS Pharma, LLC.

“Notice of Redemption” shall have the meaning set forth in Section 3(b).

“Redemption Date” shall have the meaning set forth in Section 3(b).

“Redemption Price” shall have the meaning set forth in Section 3(a).

“RFSP” shall mean RFS Pharma, LLC.

“Series A” shall mean the Series A Convertible Preferred Stock of the Corporation.

“Series A Majority” shall mean the holders of a majority of the then outstanding shares of Series A.

“Series B” shall mean the Series B Convertible Preferred Stock of the Corporation.

    “Trading Market” means any of the following markets or exchanges on which the Common Stock is listed or quoted for
trading  on  the  date  in  question:  the  NYSE  MKT,  the  Nasdaq  Capital  Market,  the  Nasdaq  Global  Market,  the  Nasdaq  Global  Select
Market, the New York Stock Exchange, the OTC Bulletin Board, the OTCQX or OTCQB or any markets or exchanges maintained by
the OTC Markets Group, Inc. (or any successors to any of the foregoing).

    “VWAP” shall mean for any date, the price determined by the first of the following clauses that applies: (a) if the Common
Stock is then listed or quoted on a Trading Market, the daily volume weighted average price of the Common Stock for such date (or
the nearest preceding date) on the Trading Market on which the Common Stock is then listed or quoted as reported by Bloomberg L.P.
(based on a Trading Day from 9:30 a.m. (New York City time) to 4:02 p.m. (New York City time)), (b)  if the OTC Bulletin Board is
not a Trading Market, the volume weighted average price of the Common Stock for such date (or the nearest preceding date) on the
OTC Bulletin Board, (c) if the Common Stock is not then listed or quoted for trading on the OTC Bulletin Board and if prices for the
Common Stock are then reported on the OTCQX, OTCQB or OTC Pink Marketplace maintained by the OTC Markets Group, Inc. (or
a similar organization or agency succeeding to its functions of reporting prices), the volume weighted average price of the Common
Stock on the first such facility (or a similar organization or agency succeeding to its functions of reporting prices), or (d) in all other
cases,  the  fair  market  value  of  a  share  of  Common  Stock  as  determined  by  an  independent  appraiser  selected  in  good  faith  by  the
Corporation.

Conversion.

I.           Automatic Conversion.  Each one (1) share of Series A shall automatically, without any further action on the part of
the holder, and subject to adjustment in accordance with Section 2(b), below, convert into 340.760802 shares (the “ Conversion Amount”) of
Common Stock, $0.001 par value per share, of the Corporation upon action by the Corporation to increase its authorized Common Stock or
combine its shares of Common Stock to permit full conversion of all outstanding shares of the Series A and Series B into Common Stock
(such action, the “Capital Increase”). In lieu of fractional shares, the number of shares issued to each holder shall be rounded up to the next
whole number of shares.

then the Conversion Amount shall be adjusted as follows:

II.           Adjustments to Conversion Amount. If, prior to July 1, 2015, the Corporation has not effected the Capital Increase,

On July 1, 2015, the Conversion Amount as of the date of the Closing Date (the “ Initial Conversion Amount”, or
340.7608  shares,  will  be  increased  by  three  percent  (3%)  of  the  Initial  Conversion Amount,  or  10.2228  additional  shares,  such  that  the
Conversion Amount in effect on and after July 1, 2015, as subject to further adjustment in accordance with paragraph (ii) and paragraph (iii),
below, shall be 350.9836.

 
 
 
 
 
 
 
On August 1, 2015, and on the first day of each subsequent month, if the Corporation has not effected the Capital
Increase by such date, then the Conversion Amount shall be increased by an additional one-percent (1%) of the Initial Conversion Amount
(after  taking  into  account  the  adjustment  in  paragraph  (i)  above),  or  3.5098  shares,  as  subject  to  further  adjustment  in  accordance  with
paragraph (iii) below. For the purpose of illustration, if the Capital Increase has not been effected by August 1, 2015, the Conversion Amount
will be increased to a total of 354.4934 shares on August 1, 2015, and if the Capital Increase has not been effected by September 1, 2015, the
Conversion Amount will be increased to a total of 358.0032 shares on September 1, 2015.

  In  the  event  that,  prior  to  the  Capital  Increase  (A)  the  Corporation  grants  or  awards  any  stock  options,  stock
bonuses, stock purchase rights or any other form of stock or equity based compensation (“Stock Awards”) to any of the executive officers, as
detailed  on Schedule 2(b)(iii)  hereto,  and/or  (B)  the  actual  fully  diluted  capitalization  of  the  Corporation  (taking  into  account  all  shares,
convertible  securities,  and  all  other  commitments,  actual,  contingent    or  otherwise,  on  an  as-if  converted  to  Common  Stock  basis)  (“Fully
Diluted  Shares”)  as  of  the  Closing  Date  is  greater  than  the  capitalization  as  set  forth  in  Schedule  4.3  of  the  Merger Agreement,  the  Initial
Conversion Amount and the Conversion Amount (after giving effect to any adjustments pursuant to Section 2(b)(i) and (ii) above) shall be
increased by a factor of “X” (i.e. multiplied by the factor equal to “X”), where:

X = Y/Z;

Y  =  (i)  Z  +  (ii)  the  number  of  Stock Awards  issued  or  granted  to  the  persons  set  forth  on  Schedule 2(b)(iii)  +  (iii)  the
difference  between  the  Fully  Diluted  Shares  pursuant  to Section  2b(iii)(B)  and  the  Fully  Diluted  Shares  set  forth  in
Schedule 4.3 of the Merger Agreement;

Z  =  (i)  the  number  of  shares  of  Common  Stock  into  which  the  Series A  is  convertible  +  (ii)  the  number  of  shares  of
Common Stock issuable to employees of RFSP as of the Closing Date; and

further, all Conversion Amounts referenced in this Section 2 shall be adjusted accordingly based on the increased Initial Conversion Amount
after  giving  effect  to  this  paragraph  (iii)  of  this  Section  2.    For  the  avoidance  of  doubt,  the  Initial  Conversion Amount  and  any  adjusted
Conversion Amount thereafter shall continue to increase pursuant to this paragraph (iii) each time the Corporation grants Stock Awards to the
persons set forth on Schedule 2(b)(iii) hereto or the Fully Diluted Shares is determined to be greater than what is set forth in Schedule 4.3 of
the Merger Agreement.

Redemption

I.           Beginning on the date that is the first anniversary of the Closing Date, each holder of Series A shares shall have the
right to redeem each share of Series A for a cash payment equal to the product of (i) the Conversion Amount in effect on the date thereof,
multiplied by (ii) the Conversion Price (such product, the “Redemption Price”).

II.           Holders shall effect redemptions by providing the Corporation with the form of redemption notice attached hereto
as Annex A  (a “Notice of Redemption”).  Each  Notice  of  Redemption  shall  specify  the  number  of  shares  of  Series A  to  be  redeemed,  the
number of shares of Series A owned prior to the redemption at issue, the number of shares of Series A owned subsequent to the redemption at
issue  and  the  date  on  which  such  redemption  is  to  be  effected,  which  date  may  not  be  prior  to  thirty  (30)  days  subsequent  to  the  date  the
applicable holder delivers such Notice of Redemption to the Corporation (such date on which redemption is to be effected, the “Redemption
Date”). If no Redemption Date is specified in a Notice of Redemption, the Redemption Date shall be the date that is thirty (30) days after the
date such Notice of Redemption to the Corporation is deemed delivered hereunder. To effect redemptions of shares of Series A, a holder shall
not be required to surrender the certificate(s) representing the shares of Series A to the Corporation, (although the holder may surrender the
Series A certificate to, and receive a replacement certificate from the Corporation, at the holder’s election) unless all of the shares of Series A
represented  thereby  are  so  redeemed,  in  which  case  such  holder  shall  deliver  the  certificate  representing  such  shares  of  Series A  promptly
following the Redemption Date at issue.  Shares of Series A redeemed in accordance with the terms hereof shall be canceled and shall not be
reissued.

III.           The Redemption Price, in cash, shall be due and payable no later than ten (10) Business Days following  the
Redemption Date.  If the Corporation fails to pay in full the Redemption Price hereunder on the date such amount is due in accordance with
this Section 3, the Corporation will pay interest thereon at a rate equal to the lesser of 18% per annum or the maximum rate permitted by
applicable law, accruing daily from such date until the Redemption Price, plus all such interest thereon, is paid in full.

 
 
 
 
 
 
 
 
 
 
 
 
Liquidation.

I.                      Upon  the  liquidation,  dissolution  or  winding  up  of  the  business  of  the  Corporation,  whether  voluntary  or
involuntary, or Deemed Liquidation Event, each holder of Series A shall be entitled to receive, for each share thereof, out of assets of the
Corporation legally available therefor, a preferential amount in cash equal to the greater of (i) the Redemption Price or (ii) the amount that
would be received by the holder of the share of Series A if the share had been converted into Common Stock.  All preferential amounts to be
paid  to  the  holders  of  Series A  in  connection  with  such  liquidation,  dissolution  or  winding  up  or  Deemed  Liquidation  Event  shall  be  paid
before the payment or setting apart for payment of any amount for, or the distribution of any assets of the Corporation to the holders of any
other class or series of capital stock.  If upon any such distribution the assets of the Corporation shall be insufficient to pay the holders of the
outstanding shares of Series A (or the holders of any class or series of capital stock ranking on a parity with the  Series A as to distributions in
the event of a liquidation, dissolution or winding up of the Corporation or Deemed Liquidation Event) the full amounts to which they shall be
entitled, such holders shall share ratably in any distribution of assets in accordance with the sums which would be payable on such distribution
if all sums payable thereon were paid in full.

I.                     Any  distribution  in  connection  with  the  liquidation,  dissolution  or  winding  up  of  the  Corporation,  or  Deemed
Liquidation Event, or any bankruptcy or insolvency proceeding, shall be made in cash to the extent possible.  Whenever any such distribution
shall be paid in property other than cash, the value of such distribution shall be the fair market value of such property as determined in good
faith by the Board of Directors of the Corporation.

I.           Deemed Liquidation Events. Each of the following events shall be considered a “Deemed Liquidation Event”:

a change of control, merger or consolidation in which

the Corporation is a constituent party or

pursuant to such merger or consolidation,

a subsidiary of the Corporation is a constituent party and the Corporation issues shares of its capital stock

except  any  such  merger  or  consolidation  involving  the  Corporation  or  a  subsidiary  in  which  the  shares  of  capital  stock  of  the  Corporation
outstanding immediately prior to such merger or consolidation continue to represent, or are converted into or exchanged for shares of capital
stock that represent, immediately following such merger or consolidation, at least a majority, by voting power, of the capital stock of (1) the
surviving  or  resulting  corporation;  or  (2)  if  the  surviving  or  resulting  corporation  is  a  wholly  owned  subsidiary  of  another  corporation
immediately following such merger or consolidation, the parent corporation of such surviving or resulting corporation; or

the  sale,  lease,  transfer,  exclusive  license  or  other  disposition,  in  a  single  transaction  or  series  of  related
transactions, by the Corporation or any subsidiary of the Corporation of all or substantially all the assets of the Corporation and its subsidiaries
taken as a whole, or the sale or disposition (whether by merger, consolidation or otherwise) of one or more subsidiaries of the Corporation if
substantially all of the assets of the Corporation and its subsidiaries taken as a whole are held by such subsidiary or subsidiaries, except where
such sale, lease, transfer, exclusive license or other disposition is to a wholly owned subsidiary of the Corporation.

Voting.

I .           General. Except as otherwise expressly required by law or expressly provided herein, the holders of Series A shall
be entitled to vote on all matters submitted to stockholders of the Corporation, and each holder of Series A held shall be entitled to a total
number of votes per share that it would have on an as-converted basis; that is, each share of Series A shall entitle the holder to a number of
votes equal to the Conversion Amount in effect at the time of such vote.  Except as otherwise required by law or expressly provided herein,
the holders of shares of Series A shall vote together with the holders of Series B and holders of Common Stock on all matters and shall not
vote as a separate class.

 
 
 
 
 
 
 
 
 
 
I I .           Series A Protective Provisions .  At any time when shares of Series A are outstanding, the Corporation shall not,
either directly or indirectly by amendment, merger, consolidation or otherwise, do any of the following without (in addition to any other vote
required by law or the Corporation’s Certificate of Incorporation, as amended by certificates of designation or otherwise) the written consent
or affirmative vote of the Series A Majority, given in writing or by vote at a meeting, consenting or voting (as the case may be) separately as
a class, and any such act or transaction entered into without such consent or vote shall be null and void ab initio, and of no force or effect.

any action which would adversely affect any of the rights, preferences, privileges or limitations of the Series A;

amend,  alter  or  repeal  any  provision  of  the  Certificate  of  Incorporation  (including  whether  by  certificate  of
designation or otherwise) or Bylaws of the Corporation in a manner that adversely affects the powers, preferences or rights of the Series A
Preferred Stock;

change is a result of a stock split, stock dividend or combination in which all classes and series of capital stock are treated identically;

  any  change  to  either  of  the  Conversion Amount  or  Conversion  Price  with  respect  to  the  Series A,  unless  such

 create, or authorize the creation of, or issue, or authorize the issuance of, or sell, or authorize the sale of any (a)
capital  stock  (including  but  not  limited  to,  the  Corporation’s  preferred  stock  or  common  stock,  or  any  securities  conferring  the  right  to
purchase  the  Corporation’s  preferred  stock  or  common  stock  or  securities  convertible  into,  or  exchangeable  for  (with  or  without  additional
consideration), the Corporation’s preferred stock or common stock), (b) a royalty financing or royalty buyout arrangement, or (c) other form of
funding principally for financing purposes, excluding shares of common stock or options issued to employees or directors of, or consultants or
advisors to, the Corporation or any of its subsidiaries pursuant to a plan, agreement or arrangement approved by the Board of Directors of the
Corporation (each such event, a “Financing Event”); provided, however, that such approval of the Series A pursuant to this Section 5(b)(iii)
shall not be required following the date when the Corporation has raised cumulatively at least $70,000,000 in aggregate cash proceeds from
any one or more Financing Events which were previously approved by the Series A pursuant to this subsection b(iii); or

amend,  alter  or  repeal  any  provision  of  the  Certificate  of  Incorporation  (including  whether  by  certificate  of
designation or otherwise) or Bylaws of the Corporation or take any other action that affects the powers, preferences or rights (including any
adjustments  to  the  conversion  amount,  conversion  price  or  conversion  ratio)  of  any  of  the  Corporation’s  capital  stock  (including  but  not
limited to, the Corporation’s preferred stock or common stock, or any securities conferring the right to purchase the Corporation’s preferred
stock  or  common  stock  or  securities  convertible  into,  or  exchangeable  for  (with  or  without  additional  consideration),  the  Corporation’s
preferred stock or common stock).

Dividends.

I.            Beginning on July 1, 2015, subject to the preferential rights of the holders of any class or series of capital stock of
the Corporation ranking senior to the Series A as to dividends, the holders of shares of the Series A shall be entitled to receive, when, as and
if  authorized  by  the  Board  of  Directors  and  declared  by  the  Corporation,  out  of  funds  legally  available  for  the  payment  of  dividends,
cumulative  cash  dividends  at  the  rate  of  twelve  percent  (12.0%)  per  annum  of  the  Redemption  Price  in  effect  on  July  1,  2015,  subject  to
monthly  adjustment  as  the  Conversion Amount  is  adjusted  in  accordance  with  Section  2(b),  above.  Such  dividends  shall  accrue  and  be
cumulative  from  and  including  July  1,  2015  and  shall  be  payable  quarterly  in  arrears  on  each  Dividend  Payment  Date  (as  defined  below),
commencing August 15, 2015; provided, however, that if any Dividend Payment Date is not a Business Day, then the dividend which would
otherwise have been payable on such Dividend Payment Date may be paid on the next succeeding Business Day. Dividends will be payable
to holders of record as they appear in the stockholder records of the Corporation at the close of business on the applicable Dividend Record
Date (as defined below). Notwithstanding any provision to the contrary contained herein, each outstanding share of Series A shall be entitled
to receive a dividend with respect to any Dividend Record Date equal to the dividend paid with respect to each other share of Series A that is
outstanding on such date. “Dividend Record Date” shall mean the last Business Day of each quarter during which, for any period of time, the
Series A  was  outstanding.  With  respect  to  any  quarter  during  which  dividends  accrue  for  a  period  of  time  less  than  a  full  quarter  (i.e.  the
period from July 1, 2015 through July 30, 2015, and the quarter during which the Capital Increase is effected), the corresponding dividend
payment  shall  be  pro-rated  on  the  basis  of  a  90-day  quarter  in  accordance  with  the  number  of  days  during  the  prior  quarter  the  Series A
accrued dividends. “Dividend Payment Date” shall mean the 15th day of the first month in each quarter following a Dividend Record Date,
provided that if the 15th day is not a Business Day, then the Dividend Payment Date shall be the next subsequent Business Day.

 
 
 
 
 
 
 
 
 
 
 
II.           Notwithstanding anything contained herein to the contrary, dividends on the Series A shall accrue whether or not
the Corporation has earnings, whether or not there are funds legally available for the payment of such dividends, and whether or not such
dividends are authorized or declared.

In the event the holder elects to redeem shares of Series A while accrued but unpaid dividends are due and payable,
the amount of accrued but unpaid dividends payable per share of Series A being redeemed shall be added to the Redemption Price paid to
such holder in accordance with Section 3 herein.

In the event accrued but unpaid dividends are due and payable upon the liquidation, dissolution or winding up of
the business of the Corporation or Deemed Liquidation Event, the amount of accrued but unpaid dividends payable per share of Series A shall
be added to the Redemption Price paid to such holder in accordance with Section 4 herein.

  In  the  event  accrued  but  unpaid  dividends  are  due  and  payable  upon  the  occurrence  of  the  Capital  Increase,  the
amount  of  accrued  but  unpaid  dividends  payable  per  share  of  Series  A  shall  be  converted  without  further  action  of  the  holder  or  the
Corporation  into  debt  of  the  Corporation,  which  debt  will  bear  interest  at  the  Federal Applicable  Rate  then  in  effect  as  established  by  the
Internal Revenue Service, with such debt maturing on, and payment of all principal and interest due on, the first anniversary of the Capital
Increase.

 (c)            Except as provided in Section 6(d) below, no dividends shall be declared and paid or declared and set apart for payment,
and  no  other  distribution  of  cash  or  other  property  may  be  declared  and  made,  directly  or  indirectly,  on  or  with  respect  to,  any  shares  of
Common  Stock  or  shares  of  any  other  class  or  series  of  capital  stock  of  the  Corporation  (other  than  a  dividend  paid  in  shares  of  Common
Stock or in shares of any other class or series of capital stock ranking junior to the Series A as to payment of dividends and the distribution of
assets upon liquidation, dissolution or winding up of the Corporation or Deemed Liquidation Event) for any period, nor shall any shares of
Common  Stock  or  any  other  shares  of  any  other  class  or  series  of  capital  stock  of  the  Corporation  be  redeemed,  purchased  or  otherwise
acquired for any consideration, nor shall any funds be paid or made available for a sinking fund for the redemption of such shares, and no
other  distribution  of  cash  or  other  property  may  be  made,  directly  or  indirectly,  on  or  with  respect  thereto  by  the  Corporation  (except  by
conversion into or exchange for other shares of any class or series of capital stock of the Corporation ranking junior to the Series A Preferred
Stock  as  to  payment  of  dividends  and  the  distribution  of  assets  upon  liquidation,  dissolution  or  winding  up  of  the  Corporation  or  Deemed
Liquidation Event), unless full cumulative dividends on the Series A for all past periods shall have been or contemporaneously are (i) declared
and paid in cash or (ii) declared and a sum sufficient for the payment thereof in cash is set apart for such payment.

(d)            When dividends are not paid in full (and a sum sufficient for such full payment is not so set apart) on the Series A and the
shares of any other class or series of capital stock ranking, as to dividends, on parity with the Series A, all dividends declared upon the Series
A and each such other class or series of capital stock ranking, as to dividends, on parity with the Series A shall be declared pro rata so that the
amount of dividends declared per share of Series A and such other class or series of capital stock shall in all cases bear to each other the same
ratio that accrued dividends per share on the Series A and such other class or series of capital stock (which shall not include any accrual in
respect of unpaid dividends on such other class or series of capital stock for prior dividend periods if such other class or series of capital stock
does not have a cumulative dividend) bear to each other. No interest, or sum of money in lieu of interest, shall be payable in respect of any
dividend payment or payments on the Series A which may be in arrears.

(e)           Holders of shares of Series A shall not be entitled to any dividend, whether payable in cash, property or shares of stock, in
excess  of  full  cumulative  dividends  on  the  Series A  as  provided  herein. Any  dividend  payment  made  on  the  Series A  Stock  shall  first  be
credited  against  the  earliest  accrued  but  unpaid  dividends  due  with  respect  to  such  shares  which  remain  payable.  Accrued  but  unpaid
distributions on the Series A will accumulate as of the Dividend Payment Date on which they first become payable.

 
 
 
 
 
 
 
 
 
 
Other Provisions.

( a )           Best Efforts.    The  Corporation  shall  use  its  best  efforts  to  increase  its  authorized  Common  Stock  to  permit  automatic

conversion as provided in Section 2.

( b )           Record Holders.  The Corporation and its transfer agent, if any, for the Series A may deem and treat the record holder of
any shares of Series A as reflected on the books and records of the Corporation as the sole true and lawful owner thereof for all purposes, and
neither the Corporation nor any such transfer agent shall be affected by any notice to the contrary.

Stock  Dividends  and  Stock  Splits.    If  the  Corporation,  at  any  time  while  the  Series A  is  outstanding:  (i)  pays  a  stock  dividend  or
otherwise makes a distribution or distributions payable in shares of Common Stock or Common Stock equivalents, (ii) subdivides outstanding
shares of Common Stock into a larger number of shares, or (iii) combines (including by way of a reverse stock split) outstanding shares of
Common Stock into a smaller number of shares (each of the foregoing, an “Adjustment Event”), then

I.                      the  Conversion Amount  shall  be  modified  by  multiplying  such  number  (as  it  originally  existed  or  has  been
subsequently modified by this Section 8) by a fraction of which the numerator shall be the number of shares of Common Stock (excluding any
treasury shares of the Corporation) outstanding immediately after such event, and of which the denominator shall be the number of shares of
Common Stock (excluding any treasury shares of the Corporation) outstanding immediately before such event; and

II.                      the  Conversion  Price  shall  be  modified  by  multiplying  such  number  (as  it  originally  existed  or  has  been
subsequently modified by this Section 8) by a fraction of which the numerator shall be the number of shares of Common Stock (excluding any
treasury shares of the Corporation) outstanding immediately before such event, and of which the denominator shall be the number of shares
of Common Stock (excluding any treasury shares of the Corporation) outstanding immediately after such event.

Any adjustment made pursuant to this Section 8 shall become effective immediately after the record date for the determination of stockholders
entitled to receive such dividend or distribution and shall become effective immediately after the effective date in the case of a subdivision,
combination or re-classification.

*********************

RESOLVED,  FURTHER,  that  the  Chief  Executive  Officer,  the  president  or  any  vice-president,  and  the  secretary  or  any  assistant
secretary,  of  the  Corporation  be  and  they  hereby  are  authorized  and  directed  to  prepare  and  file  this  Certificate  of  Designation  of
Preferences, Rights and Limitations in accordance with the foregoing resolution and the provisions of Delaware law.

IN WITNESS WHEREOF, the undersigned has executed this Certificate this 24 th day of November 2014.

     /s/ Gary Wilcox
     Name:  Gary Wilcox
     Title:  Chief Executive Officer

 
 
 
 
 
 
 
 
 
 
The following individuals are parties to employment agreements which provide for the grant of options to purchase shares of Cocrystal
Pharma, Inc. common stock, but such options have not been granted by the Board of Directors and are not outstanding as of the date
hereof:

Schedule 2(b)(iii)

Executive

Dr. Sam Lee
Jerry McGuire
Dr. Gary Wilcox

 
 
 
 
 
 
ANNEX A

NOTICE OF REDEMPTION

(TO BE EXECUTED BY THE REGISTERED HOLDER IN ORDER TO REDEEM SHARES OF SERIES A CONVERTIBLE
PREFERRED STOCK)

The undersigned hereby elects to redeem the number of shares of Series A Convertible Preferred Stock indicated below of Cocrystal Pharma,
Inc., a Delaware corporation, according to the conditions hereof, as of the date written below.

Redemption calculations:

(a) Date to Effect Redemption: ____________________________________________________

(b) Number of shares of Preferred Stock owned prior to Redemption: ______________________

(c) Number of shares of Preferred Stock to be Redeemed: _______________________________

(d) Number of shares of Common Stock Issuable per share of Preferred Stock:______________

(e)  Total  Number  of  shares  of  Common  Stock 
(d)]:____________________________________________________________

issuable  upon  Conversion  of  Preferred  Shares  being  Redeemed  [(c)  x

(f) Conversion Price per share of Common Stock:_$____________________________________

(g) Redemption Payment Due [(e) x (f)]:_$___________________________________________

(g) Number of shares of Preferred Stock subsequent to Redemption [(b)-(c)]: ________________

(h) Address for Delivery of Payment or Wire Instructions:

_____________________________________

_____________________________________

_____________________________________

[HOLDER]

By:___________________________________
     Name:
     Title:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AMENDMENT TO CERTIFICATE
OF INCORPORATION
OF
COCRYSTAL HOLDINGS, INC.

I,  Gary  Wilcox,  Chief  Executive  Officer  of  Cocrystal  Holdings,  Inc.,  a  Delaware  corporation  (the  “Corporation”),  having  been  organized
November 21, 2014 and existing under the laws of the State of Delaware, DO HEREBY CERTIFY:

That  pursuant  to  Section  242(b)  of  the  Delaware  General  Corporation  Law  and  the  provisions  of  the  Corporation’s  Certificate  of
Incorporation, the Board of Directors of the Corporation, on November 22, 2014, the holder of all of the outstanding shares of common stock
of the Corporation, on November 22, 2014, and the holder of a majority of the outstanding shares of the Corporation’s Series B Convertible
Preferred Stock, on November 24, 2014, all approved the following amendments to the Certificate of Incorporation:

1.

The name of the Corporation shall be changed to Cocrystal Pharma, Inc.

2.           The following individuals have been duly nominated and elected to serve on the Board of Directors of the Corporation and
shall  serve  the  Corporation  until  the  next  annual  meeting  of  shareholders,  or  until  their  successors  are  duly  elected  and  seated,  provided,
however,  that  nothing  herein  shall  preclude  the  Corporation  from  changing  its  directors,  subject  to  the  rights  of  the  holders  of  the
Corporation’s Series A Convertible Preferred Stock and the holders of the Series B Convertible Preferred Stock:

David Block
Phillip Frost
Jeffrey Meckler
Steven Rubin
Raymond Schinazi
Gary Wilcox
Jane Hsiao

3.

Section 4(a) shall be replaced by the following:

( a )           Number of Shares. The number of shares constituting Series B Preferred Stock is fixed at 1,000,000 shares, par value $0.001 per
share, with a stated value of $0.001 per share (the “Stated Value”), and such amount may not be increased or decreased except with the written
consent of the holders of at least a majority of the issued and outstanding Series B Preferred Stock.

4.

Section 4(c) shall be replaced by the following:

(c)           Voting.

( 1 )           General.  Except  as  otherwise  expressly  required  by  law  or  expressly  provided  herein,  the  holders  of  Series  B
Preferred Stock shall be entitled to vote on all matters submitted to stockholders of the Corporation, and each holder of Series B Preferred
Stock held shall be entitled to a total number of votes per share that it would have on an as-converted basis. Except as otherwise required by
law or expressly provided herein, the holders of shares of Series B Preferred Stock shall vote together with the holders of Series A Preferred
Stock and holders of common stock on all matters and shall not vote as a separate class.

( 2 )           Series B Protective Provisions.  At any time when shares of Series B Preferred Stock are outstanding, the Corporation shall not,
either directly or indirectly by amendment, merger, consolidation or otherwise, do any of the following without (in addition to any other vote
required by law or the Corporation’s Certificate of Incorporation, as amended by certificates of designation or otherwise) the written consent
or  affirmative  vote  of  the  majority  of  the  then  outstanding  shares  of  Series  B  Preferred  Stock,  given  in  writing  or  by  vote  at  a  meeting,
consenting or voting (as the case may be) separately as a class, and any such act or transaction entered into without such consent or vote shall
be null and void ab initio, and of no force or effect.

 
 
 
 
 
 
 
(i) any action which would adversely affect any of the rights, preferences, privileges or limitations of the Series B Preferred Stock;

(ii)      amend, alter or repeal any provision of the Certificate of Incorporation (including whether by certificate of designation or otherwise) or
Bylaws of the Corporation in a manner that adversely affects the powers, preferences or rights of the Series B Preferred Stock;

(iii) any change to the amount of common stock into which the Series B Preferred Stock is convertible, unless such change is a result of a
stock split, stock dividend or combination in which all classes and series of capital stock are treated identically;

(iv) create, or authorize the creation of, or issue, or authorize the issuance of, or sell, or authorize the sale of any (a) capital stock (including
but  not  limited  to,  the  Corporation’s  preferred  stock  or  common  stock,  or  any  securities  conferring  the  right  to  purchase  the  Corporation’s
preferred  stock  or  common  stock  or  securities  convertible  into,  or  exchangeable  for  (with  or  without  additional  consideration),  the
Corporation’s  preferred  stock  or  common  stock),  (b)  a  royalty  financing  or  royalty  buyout  arrangement,  or  (c)  other  form  of  funding
principally for financing purposes, excluding shares of common stock or options issued to employees or directors of, or consultants or advisors
to,  the  Corporation  or  any  of  its  subsidiaries  pursuant  to  a  plan,  agreement  or  arrangement  approved  by  the  Board  of  Directors  of  the
Corporation (each such event, a “Financing Event”); provided, however, that such approval of the Series A pursuant to this Section 4(c)(2)(iv)
shall not be required following the date when the Corporation has raised cumulatively at least $70,000,000 in aggregate cash proceeds from
any one or more Financing Events which were previously approved by the Series B pursuant to this Section 4(c)(2)(iv); or

(v)       amend, alter or repeal any provision of the Certificate of Incorporation (including whether by certificate of designation or otherwise) or
Bylaws of the Corporation or take any other action that affects the powers, preferences or rights (including any adjustments to the conversion
amount,  conversion  price  or  conversion  ratio)  of  any  of  the  Corporation’s  capital  stock  (including  but  not  limited  to,  the  Corporation’s
preferred  stock  or  common  stock,  or  any  securities  conferring  the  right  to  purchase  the  Corporation’s  preferred  stock  or  common  stock  or
securities  convertible  into,  or  exchangeable  for  (with  or  without  additional  consideration),  the  Corporation’s  preferred  stock  or  common
stock).

IN WITNESS WHEREOF, the undersigned has executed this Certificate of Amendment to Certificate of Incorporation as of November 24,
2014.

[Signature page follows]

/s/ Gary Wilcox
Name: Gary Wilcox
Title: Chief Executive Officer and Secretary

 
 
 
 
CERTIFICATE OF AMENDMENT TO CERTIFICATE OF INCORPORATION
OF COCRYSTAL PHARMA, INC.

Cocrystal Pharma, Inc. (the “Company”), a corporation organized and existing under the General Corporation Law of the State of

Delaware (the “Delaware General Corporation Law”), hereby certifies as follows:

1.           Pursuant to Sections 242 and 228 of the Delaware General Corporation Law, the amendment herein set forth has been duly
approved by the Board of Directors and holders of a majority of each of the outstanding common stock and of Series A Preferred Stock and
Series B Preferred Stock of the Company.

2.           Section 4 of the Certificate of Incorporation is amended to read as follows:

The total number of shares of stock of all classes and series the Company shall have authority to issue is 805,000,000 shares

consisting of (i) 800,000,000 shares of common stock, par value of $0.001 per share and (ii) 5,000,000 shares of preferred stock, par value
$0.001 with such rights, preferences and limitations as may be set from time to time by resolution of the board of directors and the filing of a
certificate of designation as required by the Delaware General Corporation Law.

3.           This Certificate of Amendment to Certificate of Incorporation was duly adopted and approved by the shareholders of this

Company on the 3rd day of March 2015 in accordance with Section 242 of the Delaware General Corporation Law.

IN WITNESS WHEREOF, the undersigned has executed this Certificate of Amendment to Certificate of Incorporation as of the 3rd day of
March, 2015.

COCRYSTAL PHARMA, INC.

By:

/s/ Gary Wilcox
GARY WILCOX
CHIEF EXECUTIVE OFFICER

 
 
 
 
 
 
 
 
 
 
 
 
TERMINATION OF EXECUTIVE EMPLOYMENT AGREEMENT

This Termination of Executive Employment Agreement (this "Agreement") between Cocrystal Pharma, Inc., a Delaware corporation
(f/k/a Biozone Pharmaceuticals, Inc.) (including its successors and assigns, the "Company"), and Dr. Gary Wilcox (the  "Executive") is dated
as of February 23, 2015. This Agreement terminates the Executive Employment Agreement dated as of January 2, 2014 by and between the
Company and Executive (the "Employment Agreement"). Capitalized terms used but not defined herein shall have the meanings given to such
terms in the Employment Agreement. All references to Sections herein shall be references to such Sections in the Employment Agreement
unless otherwise noted.

Exhibit 10.5

WHEREAS, the parties hereto desire to terminate the Employment Agreement; and

RECITALS

WHEREAS, the Executive will continue providing services to the Company as an employee and as its Chief Executive Officer.

NOW  THEREFORE,  in  consideration  of  the  foregoing,  of  the  mutual  promises  contained  herein  and  of  other  good  and  valuable

consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto hereby agree as follows:

1.         Termination  of  Employment Agreement.   The  Employment Agreement  is  hereby  terminated  and  of  no  further  force  or
effect; provided, however, that the Executive will continue as a full-time, at-will employee of the Company and will continue to serve as the
Chief Executive Officer of the Company at the discretion of the Board of Directors of the Company. The parties each acknowledge and agree
that the termination of the Employment Agreement will not trigger, and shall not be construed to trigger, any rights of the Executive to receive
severance or any other payment from the Company.

2.         Waiver of Option. The Executive acknowledges and agrees that he has not been granted, and will not be granted, the Option
described  in  Section  5(a).  The  Executive  hereby  waives  all  rights  to  receive  any  interest  in  the  Option  and  fully  and  forever  releases  the
Company and each of its officers, directors, employees, stockholders, affiliates and assigns from any claim, duty, obligation or cause of action
arising out of or relating to the Option.

3.      General Provisions.

(a)      Counterparts. This Agreement may be executed in counterparts, each of which shall be deemed to be an original but all of
which together will constitute one and the same instruments. One or more counterparts of this Agreement may be delivered by facsimile, with
the intention that delivery by such means shall have the same effect as delivery of an original counterpart thereof.

( b )      Entire Agreement. This Agreement sets forth the entire agreement between the parties hereto and supersedes and cancels
all prior agreements or understandings between the parties with respect to termination of the Employment Agreement; provided, however, that
the  Confidentiality  Agreement  as  defined  in  Section  11  and  any  similar  agreements,  such  as  a  Proprietary  Information  and  Inventions
Agreement with a subsidiary of the Company, will survive and continue in full force and effect. The Executive acknowledges and agrees that
he has not relied on any representations, promises, or agreements of any kind made to him in connection with this Agreement or termination of
the Employment Agreement.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
(c) Governing Law. The validity, interpretation, construction and performance of this Agreement shall be governed by the laws

of the Washington without regard to its conflicts of law principles.

IN WITNESS WHEREOF, the parties hereto have executed this Agreement, effective as of the date first written above.

Cocrystal Pharma, Inc.

By: /s Steven D. Rubin

Steven D. Rubin, Director

Executive

By: /s/ Gary Wilcox
       Dr. Gary Wilcox

 
 
 
 
 
FIRST AMENDMENT TO EXECUTIVE EMPLOYMENT AGREEMENT

This  First  Amendment  to  Executive  Employment  Agreement  (this "Amendment")  between  Cocrystal  Pharma,  Inc.,  a  Delaware
corporation (f/k/a Biozone Pharmaceuticals, Inc.) (including its successors and assigns, the "Company"), and Dr. Sam Lee (the "Executive") is
dated as of February 23, 2015. This Amendment amends the Executive Employment Agreement dated as of January 2, 2014 by and between
the Company and Executive (the "Employment Agreement"). Capitalized terms used but not defined herein shall have the meanings given to
such  terms  in  the  Employment  Agreement.  All  references  to  Sections  herein  shall  be  references  to  such  Sections  in  the  Employment
Agreement unless otherwise noted.

Exhibit 10.6

RECITALS

WHEREAS,  the  parties  hereto  desire  to  amend  certain  terms  of  the  Employment  Agreement  to  reflect  certain  agreed-upon

modifications to the Executive's compensation and benefits, upon the terms set forth herein;

NOW  THEREFORE,  in  consideration  of  the  foregoing,  of  the  mutual  promises  contained  herein  and  of  other  good  and  valuable

consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto hereby agree as follows:

1. Section 5. Sections 5(a) and 5(b) are hereby deleted in their entirety. The Executive acknowledges and agrees that (i) he has not
been granted the Option described in Section 5(a) and (ii) the effect of the deletion of Sections 5(a) and 5(b) is that the Executive will not have
the right to receive the Option. The Executive hereby waives all rights to receive any interest in the Option and fully and forever releases the
Company and each of its officers, directors, employees, stockholders, affiliates and assigns from any claim, duty, obligation or cause of action
arising out of or relating to the Option.

2. Section 7(d).  Section  7(d)  is  hereby  amended  in  its  entirety  to  read  as  follows:  "Upon  written  notice  by  the  Company  to  the

Executive of an involuntary termination without Cause and other than due to death or Disability."

3. Section 8(d). Section 8(d) is hereby amended by:

(a)      changing "twelve (12) months" in the second line of Section 8(d)(1) to "six (6) months";

(b)      inserting an "and" at the end of the Section 8(d)(3);

(c)      deleting "; and" at the end of Section 8(d)(4) and replacing it with a period; and

(d)      deleting Section 8(d)(5) in its entirety.

4. Section 7(e). Section 7(e)(5) shall be amended in its entirety to read as follows: "(5) a requirement that the Executive relocate to a

principal place of employment more than forty (40) miles from his then current place of employment with the Company; or".

5. General Provisions.

(a)       Successors  and Assigns.  This  Amendment  shall  be  binding  upon  and  inure  to  the  benefit  of  the  Company  and  its

successors, assigns and legal representatives.

(b)      Counterparts. This Amendment may be executed in counterparts, each of which shall be deemed to be an original but all of
which  together  will  constitute  one  and  the  same  instruments.  One  or  more  counterparts  of  this Amendment  may  be  delivered  by  facsimile,
with the intention that delivery by such means shall have the same effect as delivery of an original counterpart thereof.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(c)       Entire Agreement.  This Amendment,  together  with  the  Employment Agreement,  sets  forth  the  entire  agreement  of  the
parties hereto in respect of the subject matter contained herein. No agreements or representations, oral or otherwise, express or implied, with
respect to the subject matter hereof have been made by either party which are not expressly set forth in this Amendment. Except as amended
by  this Amendment,  the  Employment Agreement  shall  remain  in  full  force  and  effect  in  accordance  with  its  terms  and  conditions,  and  is
hereby ratified and confirmed.

(d)       Governing Law. The validity, interpretation, construction and performance of this Amendment shall be governed by the

laws of the Washington without regard to its conflicts of law principles.

IN WITNESS WHEREOF, the parties hereto have executed this Amendment, effective as of the date first written above.

Cocrystal Pharma, Inc.

By: /s/ Gary Wilcox

Dr. Gary Wilcox, Chief Executive Officer

Executive

By: /s/ Dr. Sam Lee

  Dr. Sam Lee

 
Subsidiaries of Cocrystal Pharma, Inc.

Exhibit 21.1

Name of Subsidiary

Cocrystal Merger Sub, Inc.
RFS Pharma, LLC
Cocrystal Discovery, Inc.

  Jurisdiction of Incorporation

  Delaware
  Georgia
  Delaware

 
 
   
 
 
 
 
 
   
 
 
   
 
 
   
 
Exhibit 31.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

I, Gary Wilcox, certify that:

1.           I have reviewed this annual report on Form 10-K of Cocrystal Pharma, Inc.;

2.           Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period
covered by this report;

3.           Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.           The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules
13a-15(f) and 15d-15(f)) for the registrant and have:

a)                      Designed  such  disclosure  controls  and  procedures,  or  caused  such  disclosure  controls  and  procedures  to  be  designed  under  our
supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others
within those entities, particularly during the period in which this report is being prepared;

b)           Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting principles;

c)           Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about
the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)           Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s
most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably
likely to materially affect, the registrant’s internal control over financial reporting; and

5.           The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial
reporting,  to  the  registrant’s  auditors  and  the  audit  committee  of  the  registrant’s  board  of  directors  (or  persons  performing  the  equivalent
functions):

a)           All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)           Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s
internal control over financial reporting.

Date: March 31, 2015

 /s/ Gary Wilcox
Gary Wilcox
Chief Executive Officer
(Principal Executive Officer)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 31.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

I, Gerald McGuire, certify that:

1.           I have reviewed this annual report on Form 10-K of Cocrystal Pharma, Inc.;

2.           Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period
covered by this report;

3.           Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.           The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules
13a-15(f) and 15d-15(f)) for the registrant and have:

a)                      Designed  such  disclosure  controls  and  procedures,  or  caused  such  disclosure  controls  and  procedures  to  be  designed  under  our
supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others
within those entities, particularly during the period in which this report is being prepared;

b)           Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting principles;

c)           Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about
the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)           Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s
most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably
likely to materially affect, the registrant’s internal control over financial reporting; and

5.           The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial
reporting,  to  the  registrant’s  auditors  and  the  audit  committee  of  the  registrant’s  board  of  directors  (or  persons  performing  the  equivalent
functions):

a)           All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)           Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s
internal control over financial reporting.

Date: March 31, 2015

/s/ Gerald McGuire
Gerald McGuire
Chief Financial Officer
(Principal Financial Officer)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
 AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the annual report of Cocrystal Pharma,  Inc.  (the  “Company”)  on  Form  10-K  for  the  year  ended  December  31,  2014,  as
filed  with  the  Securities  and  Exchange  Commission  on  the  date  hereof,  I,  Gary  Wilcox,  certify,  pursuant  to  18  U.S.C.  §1350,  as  adopted
pursuant to §906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

1.  The  annual  report  fully  complies  with  the  requirements  of  section  13(a)  or  15(d)  of  the  Securities  Exchange Act  of

1934 and

2.  The  information  contained  in  the  annual  report  fairly  presents,  in  all  material  respects,  the  financial  condition  and

results of operations of the Company.

/s/ Gary Wilcox
Gary Wilcox
Chief Executive Officer
(Principal Executive Officer)
Dated: March 31, 2015

In connection with the annual report of Cocrystal Pharma,  Inc.  (the  “Company”)  on  Form  10-K  for  the  year  ended  December  31,  2014,  as
filed with the Securities and Exchange Commission on the date hereof, I, Gerald McGuire, certify, pursuant to 18 U.S.C. §1350, as adopted
pursuant to §906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

1.  The  annual  report  fully  complies  with  the  requirements  of  section  13(a)  or  15(d)  of  the  Securities  Exchange Act  of

1934 and

2.  The  information  contained  in  the  annual  report  fairly  presents,  in  all  material  respects,  the  financial  condition  and

results of operations of the Company.

/s/ Gerald McGuire
Gerald McGuire
Chief Financial Officer
(Principal Financial Officer)
Dated: March 31, 2015