# EDGAR Filing Document

**Accession Number:** 0001867066
**File Stem:** 0001104659-23-038309
**Filing Date:** 2023-3
**Character Count:** 29091
**Document Hash:** 320e0d1ad92b52a3f11581bb49485147
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-23-038309.hdr.sgml**: 20230329

**ACCESSION NUMBER**: 0001104659-23-038309

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20230329

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230329

**DATE AS OF CHANGE**: 20230329

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Journey Medical Corp
- **CENTRAL INDEX KEY:** 0001867066
- **STANDARD INDUSTRIAL CLASSIFICATION:** PHARMACEUTICAL PREPARATIONS [2834]
- **IRS NUMBER:** 471879539
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41063
- **FILM NUMBER:** 23775237

**BUSINESS ADDRESS:**
- **STREET 1:** 9237 E VIA DE VENTURA BLVD., SUITE 105
- **CITY:** SCOTTSDALE
- **STATE:** AZ
- **ZIP:** 85258
- **BUSINESS PHONE:** 480-434-6670

**MAIL ADDRESS:**
- **STREET 1:** 9237 E VIA DE VENTURA BLVD., SUITE 105
- **CITY:** SCOTTSDALE
- **STATE:** AZ
- **ZIP:** 85258

?xml version="1.0" encoding="utf-8"?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the**

**Securities Exchange Act of 1934**

Date of report (Date of earliest event reported): **March 29, 2023**

**Journey Medical Corporation**

(Exact Name of Registrant as Specified in Charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-41063** | **47-1879539** |
| (State or Other Jurisdiction<br> of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |

---

**9237 E Via de Ventura Blvd., Suite 105**

**Scottsdale, AZ 85258**

(Address of Principal Executive Offices)

**<u>(480) 434-6670</u>**

(Registrant's telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

◻ Written communications pursuant to Rule 425 under the Securities Act.

◻ Soliciting material pursuant to Rule 14a-12 under the Exchange Act.

◻ Pre-commencement communications pursuant to Rule 14d-2b under the Exchange Act.

◻ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;Title of each class | &nbsp;&nbsp;Trading Symbol(s) | &nbsp;&nbsp;Name of each exchange on which registered |
| &nbsp;&nbsp;Common Stock | &nbsp;&nbsp;DERM | &nbsp;&nbsp;Nasdaq Capital Market |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). ⌧

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻

**Item 2.02. Results of Operations and Financial Condition.**

On March 29, 2023, Journey Medical Corporation issued a press release to provide a corporate update and to announce its financial results for the three months and full year ended December 31, 2022. A copy of such press release is being furnished as Exhibit 99.1 to this report.

The information, including Exhibit 99.1, in this Form 8-K is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Form 8-K shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, except as shall otherwise be expressly set forth by specific reference in such filing.

**Item 9.01. Financial Statements and Exhibits.** 

(d) Exhibits.

The following exhibits are furnished herewith:

---

| | |
|:---|:---|
| **Exhibit<br> Number** | **Description** |
| [99.1](tm236285d2_ex99-1.htm) | [Press release issued by Journey Medical Corporation, dated March 29, 2023.](tm236285d2_ex99-1.htm) |
| 104 | Cover Page Interactive Data File, formatted in Inline Extensible Business Reporting Language (iXBRL). |

---

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **Journey Medical Corporation** | **Journey Medical Corporation** |
|  | (Registrant) | (Registrant) |
| Date: March 29, 2023 |  |  |
|  | By: | /s/ Claude Maraoui |
|  |  | Claude Maraoui |
|  |  | Chief Executive Officer, President and Director |

---

## Exhibit 99.1

**Exhibit 99.1**

![](tm236285d2-ex99_001.jpg)

**Journey Medical Corporation Reports Full-Year 2022 Financial Results and Recent Corporate Highlights**

*Generated record total revenues of $73.7 million for the full year 2022*

*Completed enrollment in Phase 3 clinical program evaluating DFD-29 for the treatment of papulopustular rosacea; topline data are expected in the first half of 2023*

*Company to hold conference call on March 29, 2023 at 4:30 p.m. ET*

**Scottsdale, AZ – March 29, 2023** – Journey Medical Corporation (Nasdaq: DERM) ("Journey Medical"), a commercial-stage pharmaceutical company that focuses on the development and commercialization of pharmaceutical products for the treatment of dermatological conditions, today announced financial results and recent corporate highlights for the fourth quarter and full year ended December 31, 2022.

Claude Maraoui, Journey Medical's Co-Founder, President and Chief Executive Officer, said, "Our first year as a public company had many achievements and challenges, including the impact of generic competition on our Targadox® brand and supply chain issues for Ximino® and Exelderm®, which were resolved in 2022. Looking beyond these challenges, and forward into 2023, we have accomplished a great deal over this past year, particularly revenue growth for Qbrexza® and Accutane® in addition to the revenue contribution of Amzeeq® and Zilxi®, acquired in January 2022. These four products accounted for approximately 77% of our total revenue for the year. In 2023, we look forward to continued revenue growth from these products and achieving clinical milestones in our Phase 3 clinical trials evaluating DFD-29 for the treatment of rosacea. We expect a top-line data read out from the DFD-29 Phase 3 clinical trials in the second quarter of 2023 and to file a New Drug Application ("NDA") in the second half of 2023."

**Financial Results:**

&nbsp;&nbsp;&nbsp;&nbsp;· Total revenues were $73.7 million for the full year 2022, a record high for the Company, compared to total
revenues of $63.1 million for the full year 2021, representing 17% growth. This includes total revenues of $16.0 million for the fourth
quarter of 2022, compared to net revenues of $17.5 million generated in the fourth quarter of 2021, representing a 9% decline from period-to-period
primarily due to generic competition for Targadox.

&nbsp;&nbsp;&nbsp;&nbsp;· Selling, general and administrative expenses were $59.5 million for the full year 2022, compared to $39.8
million for 2021. The increase is primarily attributable to the expansion of our salesforce, marketing expenses related to the expanded
product portfolio of four products, additional headcount costs, legal expenses associated with successful patent litigation and other
professional fees associated with being a public company that we did not incur as a privately held company prior to our IPO in November
2021. &nbsp;&nbsp;&nbsp;&nbsp;· Selling, general and administrative expenses were $14.0 million for the fourth quarter of 2022, compared
to $15.1 million for the fourth quarter of 2021. The decrease is primarily attributable to our expense optimization efforts as the Company
continues to improve its operational efficiencies post IPO, while ensuring continued focus on the development and commercialization of

&nbsp;&nbsp;&nbsp;&nbsp;· Research and development costs were $10.9 million for the full year 2022, compared to $16.6 million for
the full year 2021. The full year 2021 included $13.8 million for the license acquisition of DFD-29.

&nbsp;&nbsp;&nbsp;&nbsp;· Research and development costs were $4.3 million for the fourth quarter of 2022, compared to $2.0 million
for the fourth quarter of 2021 due to clinical trial expenses related to the development of our DFD-29 product candidate, for which our
Phase 3 clinical trials are 100% enrolled.

&nbsp;&nbsp;&nbsp;&nbsp;· Net loss was $29.6 million, or $1.69 per share basic and diluted, for the full year 2022, compared to
net loss of $44.0 million or $4.32 per share basic and diluted for the full year 2021, reflecting a decrease of $14.4 million from period-to-period.
Net loss was $10.6 million, or $0.60 per share basic and diluted, for the fourth quarter of 2022, compared to net loss of $21.8 million
or $1.64 per share basic and diluted for the fourth quarter of 2021, reflecting a decrease of $11.2 million from period-to-period.

&nbsp;&nbsp;&nbsp;&nbsp;· The Company's non-GAAP results in the table below reflect Adjusted EBITDA of $(7.3 million), or
$(0.42) per share basic and diluted, for the full year 2022, compared to Adjusted EBITDA of $(10.9 million), or $(1.07) per share basic
and diluted for the full year 2021. The Company's non-GAAP results in the table below reflect Adjusted EBITDA of $(3.0 million),
or $(0.17) per share basic and diluted, for the fourth quarter of 2022, compared to Adjusted EBITDA of $(1.7 million), or $(0.13) per
share basic and diluted for the fourth quarter of 2021. Adjusted EBITDA, Adjusted EBITDA per share basic and Adjusted EBITDA per share
diluted are non-GAAP financial measures, each of which are reconciled to the most directly comparable financial measures calculated in
accordance with GAAP below under "*Use of Non-GAAP Measures*."

&nbsp;&nbsp;&nbsp;&nbsp;· At December 31, 2022, Journey Medical's cash and cash equivalents totaled $32.0 million, compared
to $34.9 million on September 30, 2022, and $49.1 million at December 31, 2021, a decrease of $2.9 million for the quarter and a decrease
of $17.1 million year-over-year.

**Recent Corporate Highlights:**

&nbsp;&nbsp;&nbsp;&nbsp;· In March 2023, Journey Medical announced completion of treatment in the Phase 1 clinical
trial assessing the impact of DFD-29 (Minocycline Modified Release Capsules 40 mg) on the microbial flora of healthy adults. No significant
safety issues were noted during the study.

&nbsp;&nbsp;&nbsp;&nbsp;· In January 2023, Journey Medical completed enrollment in its DFD-29 Phase 3 clinical program for the treatment
of papulopustular rosacea. Topline data from the two DFD-29 Phase 3 clinical studies are expected to be announced in the first half of
2023. Journey Medical plans to submit the NDA for DFD-29 in the second half of 2023 and potential approval from the U.S Food and Drug
Administration ("FDA") is anticipated in the second half of 2024. In the Phase 2 clinical trials, DFD-29 (40mg) demonstrated
nearly double the efficacy when compared against Oraycea® (European equivalent of Oracea®) on both co-primary endpoints. For the
first co-primary endpoint, Investigator's Global Assessment ("IGA") treatment success, Oraycea only had a 33.33% IGA
treatment success rate, while DFD-29 achieved a 66.04% IGA treatment success rate. For the second co-primary endpoint, the change in total
inflammatory lesion count, Oraycea only had a 10.5 reduction in inflammatory lesions, while DFD-29 achieved a 19.2 reduction in inflammatory
lesions.

&nbsp;&nbsp;&nbsp;&nbsp;· In
 December 2022, Journey Medical announced positive PK comparability data of DFD-29. The study
 successfully demonstrated that the systemic exposure of DFD-29 (40 mg) was significantly
 lower than that of SOLODYN<sup>®</sup> (105 mg). Additionally, the study showed that
 food did not have a significant effect on the pharmacokinetics of DFD-29.

&nbsp;&nbsp;&nbsp;&nbsp;· In May 2022, Journey Medical entered into three separate settlement agreements (the "Settlement
Agreements") with Padagis for the patent infringement lawsuits that the Company filed to enforce the patents covering Qbrexza, Amzeeq
and Zilxi. Pursuant to the terms of the Settlement Agreements, Padagis is prohibited from launching generic versions of Qbrexza, Amzeeq
and Zilxi until August 15, 2030, July 1, 2031, and April 1, 2027, respectively. Subsequently, in December 2022, Journey Medical entered
into a settlement with Teva pharmaceuticals for a patent infringement lawsuit filed by the Company related to the patents covering Qbrexza.

&nbsp;&nbsp;&nbsp;&nbsp;· In January 2022, Journey Medical received notice from its exclusive licensing partner in Japan, Maruho
Co., Ltd. ("Maruho"), that Japan's Ministry of Health, Labor and Welfare approved Rapifort® Wipes 2.5% (glycopyrronium
tosylate hydrate, Japanese equivalent of Qbrexza) for the treatment of primary axillary hyperhidrosis. This approval triggered a milestone
payment of $10.0 million to Journey Medical, $7.5 million of which was paid to Dermira, Inc. ("Dermira") pursuant to the terms
of the Asset Purchase Agreement between Journey Medical and Dermira, with net proceeds of $2.5 million paid to Journey Medical. Journey
Medical is entitled to receive royalties and commercial milestones from Maruho's sales of Rapifort, which was commercially launched
in May 2022.

&nbsp;&nbsp;&nbsp;&nbsp;· Also in January 2022, Journey Medical acquired two FDA-approved topical minocycline products, Amzeeq and
Zilxi, and a Molecule Stabilizing Technology™ platform from Vyne Therapeutics Inc. for an upfront payment of $20.0 million and an
additional $5.0 million, which were was paid on January 12, 2022 and on the one (1)-year anniversary of the closing, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;· Regarding the cybersecurity breach that resulted in losses of $9.5 million in September 2021, the federal
government has been able to seize cryptocurrency assets associated with the breach. Once the cryptocurrency has
been converted back into U.S. dollars, Journey Medical will receive a notification letter to initiate the return of the cash to the Company.
The final amount and timing of return of funds is still uncertain and yet to be determined.

**Conference Call and Webcast Information**

Journey Medical management will conduct a conference call and audio webcast on March 29, 2023, at 4:30 p.m. ET.

To listen to the conference call, interested parties within the U.S. should dial 1-866-777-2509 (domestic) or 1-412-317-5413 (international). All callers should dial in approximately 10 minutes prior to the scheduled start time and ask to be joined into the Journey Medical conference call. Participants can register for the conference here: <u>https://dpregister.com/sreg/10175797/f5f355fdea</u>. Please note that registered participants will receive their dial-in number upon registration.

A live audio webcast can be accessed on the News and Events page of the Investors section of Journey Medical's website, <u>www.journeymedicalcorp.com</u>, and will remain available for replay for approximately 30 days after the meeting.

**About Journey Medical Corporation**

Journey Medical Corporation (Nasdaq: DERM) ("Journey Medical") is focused on identifying, acquiring, developing and strategically commercializing innovative, differentiated dermatology products through its efficient sales and marketing model. The company currently markets eight products that help treat and heal common skin conditions. The Journey Medical team comprises industry experts with extensive experience in developing and commercializing some of dermatology's most successful prescription brands. Journey Medical is located in Scottsdale, Arizona and was founded by Fortress Biotech, Inc. (Nasdaq: FBIO). Journey Medical's common stock is registered under the Securities Exchange Act of 1934, as amended, and it files periodic reports with the U.S. Securities and Exchange Commission ("SEC"). For additional information about Journey Medical, visit <u>www.journeymedicalcorp.com</u>.

**Forward-Looking Statements**

This press release may contain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended. As used below and throughout this press release, the words "the Company", "we", "us" and "our" may refer to Journey Medical. Such statements include, but are not limited to, any statements relating to our growth strategy and product development programs and any other statements that are not historical facts. The words "anticipate," "believe," "estimate," "may," "expect," "will," "could," "project," "intend" and similar expressions are generally intended to identify forward-looking statements. Forward-looking statements are based on management's current expectations and are subject to risks and uncertainties that could negatively affect our business, operating results, financial condition and stock price. Factors that could cause actual results to differ materially from those currently anticipated include: risks relating to our growth strategy; our ability to obtain, perform under and maintain financing and strategic agreements and relationships; risks relating to the results of research and development activities; uncertainties relating to preclinical and clinical testing; risks relating to the timing of starting and completing clinical trials, including disruptions that may result from hostilities in Europe; our dependence on third-party suppliers; our ability to attract, integrate and retain key personnel; the early stage of products under development; our need for substantial additional funds; government regulation; patent and intellectual property matters; competition; potential recovery of funds lost from previously disclosed cyber security breaches; as well as other risks described in Part I, Item 1A, "Risk Factors," in our Annual Report on Form 10-K for the year ended December 31, 2022, subsequent Reports on Form 10-Q, and our other filings we make with the SEC. We expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in our expectations or any changes in events, conditions or circumstances on which any such statement is based, except as may be required by law, and we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

**Company Contact:**

Jaclyn Jaffe

(781) 652-4500

<u>ir@jmcderm.com</u>

**Media Relations Contact:**

Tony Plohoros

6 Degrees

(908) 591-2839

**<u>tplohoros@6degreespr.com</u>**

**JOURNEY MEDICAL CORPORATION** 

**Condensed Consolidated Balance Sheets**

($ in thousands except for share and per share amounts)

---

| | | |
|:---|:---|:---|
|  | **December 31,** | **December 31,** |
|  | **2022** | **2021** |
| **ASSETS** |  |  |
| Current assets |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $32003 | $49081 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net of reserves | 28208 | 23112 |
| &nbsp;&nbsp;&nbsp;Inventory | 14159 | 9862 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 3309 | 2438 |
| Total current assets | 77679 | 84493 |
| &nbsp;&nbsp;&nbsp;Intangible assets, net | 27197 | 12552 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use asset, net | 189 | 89 |
| &nbsp;&nbsp;&nbsp;Other assets | 95 | 150 |
| **Total assets** | $**105160** | $**97284** |
| **LIABILITIES AND STOCKHOLDERS' EQUITY** |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $36570 | $22812 |
| &nbsp;&nbsp;&nbsp;Due to related party | 413 | 641 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 19388 | 22733 |
| &nbsp;&nbsp;&nbsp;Accrued interest | 160 |  |
| &nbsp;&nbsp;&nbsp;Income taxes payable | 35 | 8 |
| &nbsp;&nbsp;&nbsp;Line of credit | 2948 | 812 |
| &nbsp;&nbsp;&nbsp;Deferred cash payment (net of discount of $9) | 4991 |  |
| &nbsp;&nbsp;&nbsp;Installment payments – licenses, short-term | 2244 | 4510 |
| &nbsp;&nbsp;&nbsp;Operating lease liability, short-term | 83 | 98 |
| Total current liabilities | 66832 | 51614 |
| Term loan (net of debt discount of $180) | 19826 |  |
| Installment payments – licenses, long-term | 1412 | 3627 |
| Operating lease liability, long-term | 108 | - |
| **Total liabilities** | **88178** | **55241** |
| **Stockholders' equity** |  |  |
| &nbsp;&nbsp;&nbsp;Common stock, $.0001 par value, 50,000,000 shares authorized, 11,765,700 and 11,316,344 shares issued and outstanding as of December 31, 2022 and December 31, 2021, respectively | 1 | 1 |
| &nbsp;&nbsp;&nbsp;Common stock - Class A, $.0001 par value, 50,000,000 shares authorized, 6,000,000 shares issued and outstanding as of December 31, 2022 and December 31, 2021 | 1 | 1 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 85482 | 80915 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (68502) | (38874) |
| &nbsp;&nbsp;&nbsp;Total stockholders' equity | 16982 | 42043 |
| **Total liabilities and stockholders' equity** | $**105160** | $**97284** |

---

**JOURNEY MEDICAL CORPORATION**

**Condensed Consolidated Statements of Operations**

($ in thousands except for share and per share amounts)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three-month periods ended** | **Three-month periods ended** | **Twelve-month periods ended** | **Twelve-month periods ended** |
|  | **December 31,** | **December 31,** | **December 31,** | **December 31,** |
|  | **2022** | **2021** | **2022** | **2021** |
| **Revenue:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Product revenue, net | $15921 | $17517 | $70995 | $63134 |
| &nbsp;&nbsp;&nbsp;Other revenue | 45 | - | 2674 | - |
| Total Revenue | 15966 | 17517 | 73669 | 63134 |
| **Operating expenses** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of goods sold – product revenue | 7718 | 9525 | 30775 | 32084 |
| &nbsp;&nbsp;&nbsp;Research and development | 4256 | 1992 | 10943 | 2739 |
| &nbsp;&nbsp;&nbsp;Research and development - licenses acquired |  |  |  | 13819 |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | 13987 | 15057 | 59468 | 39833 |
| &nbsp;&nbsp;&nbsp;Wire transfer fraud loss | - | - | - | 9540 |
| Total operating expenses | 25961 | 26574 | 101186 | 98015 |
| Loss from operations | (9995) | (9057) | (27517) | (34881) |
| **Other expense** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest income | (50) |  | (60) | (2) |
| &nbsp;&nbsp;&nbsp;Interest expense | 617 | 4096 | 2019 | 7034 |
| &nbsp;&nbsp;&nbsp;Foreign exchange transaction losses | 67 |  | 89 |  |
| &nbsp;&nbsp;&nbsp;Change in fair value of derivative liability | - | 263 | - | 447 |
| Total other expense | 634 | 4359 | 2048 | 7479 |
| **Loss before income taxes** | **(10629)** | **(13416)** | **(29565)** | **(42360)** |
| Income tax expense | 13 | 8335 | 63 | 1634 |
| **Net Loss** | $**(10642)** | $**(21751)** | $**(29628)** | $**(43994)** |
| Net loss per common share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | $(0.60) | $(1.64) | $(1.69) | $(4.32) |
| Weighted average number of common shares: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | 17729238 | 13244773 | 17531274 | 10189844 |

---

**Use of Non-GAAP Measures:**

In addition to the GAAP financial measures as presented in our Form 10-K that will be filed with the Securities and Exchange Commission ("SEC"), the Company has, in this press release, included certain non-GAAP measurements, including Adjusted EBITDA, Adjusted EBITDA per share basic and Adjusted EBITDA per share diluted. We define Adjusted EBITDA as net income (loss) excluding interest, taxes and depreciation, less certain other non-cash and infrequent items not considered to be normal, recurring operating expenses, including, share-based compensation expense, amortization of acquired intangible assets, inventory step-ups from the purchases of intangibles assets and products, severance, wire transfer fraud loss and foreign exchange transaction losses. In particular, we exclude the following matters for the reasons more fully described below:

&nbsp;&nbsp;&nbsp;&nbsp;· *Share-Based Compensation Expense*: We exclude share-based compensation from our adjusted financial
results because share-based compensation expense, which is non-cash, fluctuates from period to period based on factors that are not within
our control, such as our stock price on the dates share-based grants are issued.

&nbsp;&nbsp;&nbsp;&nbsp;· *Non-core and Short-term Research and Development Expense*: We exclude research and development
costs incurred in connection with our DFD-29 product candidate, which is the only product in our portfolio not currently approved for
marketing and sale, because we do not consider such costs to be normal, recurring operating expenses that are core to our long-term
strategy. Instead, our long-term strategy is focused on the marketing and sale of our core of licensed and FDA-approved dermatological
products.

&nbsp;&nbsp;&nbsp;&nbsp;· *Amortization of Acquired Intangible assets*: We exclude the impact of certain amounts recorded
in connection with the acquisitions of intangible assets that are either non-cash or not normal, recurring operating expenses due to their
nature, variability of amounts, and lack of predictability as to occurrence and/or timing. These amounts may include non-cash items such
as the amortization of acquired intangible assets and amortization of step-ups of acquisition accounting adjustments to inventories.

Adjusted EBITDA per share basic and Adjusted EBITDA per share diluted are determined by dividing the resulting Adjusted EBITDA by the number of shares outstanding on an actual and fully diluted basis.

Management believes use of these non-GAAP measures provide meaningful supplemental information regarding the Company's performance because (i) it allows for greater transparency with respect to key measures used by management in its financial and operational decision-making, (ii) it excludes the impact of non-cash or, when specified, non-recurring items that are not directly attributable to the Company's core operating performance and that may obscure trends in the Company's core operating performance and (iii) it is used by institutional investors and the analyst community to help analyze the Company's results. However, Adjusted EBITDA, Adjusted EBITDA per share basic, Adjusted EBITDA per share diluted and any other non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP. Further, non-GAAP financial measures used by the Company and the manner in which they are calculated may differ from the non-GAAP financial measures or the calculations of the same non-GAAP financial measures used by other companies, including the Company's competitors.

The table below provides a reconciliation from GAAP to non-GAAP measures:

**JOURNEY MEDICAL CORPORATION** 

**Reconciliation of GAAP to Non-GAAP Adjusted EBITDA (Adjusted Operating Net Loss)**

(Dollars in thousands except for share and per share amounts)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three-month periods ended** | **Three-month periods ended** | **Twelve-month periods Ended** | **Twelve-month periods Ended** |
|  | **December 31,** | **December 31,** | **December 31,** | **December 31,** |
|  | **2022** | **2021** | **2022** | **2021** |
| **GAAP Net Loss** | $**(10642)** | $**(21751)** | $**(29628)** | $**(43994)** |
| **EBITDA:** |  |  |  |  |
| Interest | 567 | 4096 | 1959 | 7032 |
| Taxes | 13 | 8335 | 63 | 1634 |
| Depreciation |  |  |  |  |
| Amortization of acquired intangible assets | 1227 | 491 | 4277 | 2474 |
| **EBITDA** | **(8835)** | **(8829)** | **(23329)** | **(32854)** |
| **Non-GAAP Adjusted EBITDA:** |  |  |  |  |
| Share-based compensation | 1440 | 2425 | 4425 | 2466 |
| Change in fair value of derivative liabilities |  | 263 |  | 447 |
| Inventory step-up expense | 110 | 2299 | 635 | 6538 |
| Wire transfer fraud loss |  |  |  | 9540 |
| R&D | 4217 | 1992 | 10870 | 2739 |
| Foreign exchange transaction losses | 67 |  | 89 |  |
| Severance | - | 175 | 27 | 175 |
| **Non-GAAP Adjusted EBITDA** | $**(3001)** | $**(1675)** | $**(7283)** | $**(10949)** |
| **Net loss per common share Basic and diluted:** |  |  |  |  |
| GAAP Net loss | $(0.60) | $(1.64) | $(1.69) | $(4.32) |
| Non-GAAP Net loss | $(0.17) | $(0.13) | $(0.42) | $(1.07) |
| Weighted average number of common shares Basic and diluted: | 17729238 | 13244773 | 17531274 | 10189844 |

---