Note

Term Loans and Convertible Promissory Notes

Term Loans

November 24, 2015,

the Company entered into a loan and security agreement (“Loan Agreement”) with Oxford, pursuant to which the Company received

$3.0

million in proceeds from a Term Loan A and

$2.0

million in proceeds from a Term Loan B under the Loan Agreement (collectively the “Term Loans”). Warrants to purchase

11,829

shares of common stock were issued to Oxford in connection with the Term Loans (‘

Note

– Warrants’

). The Term Loans bear interest at a floating per annum rate equal to (a)

7.06%

plus (ii) the greater of (a) the

day U.S. Dollar LIBOR rate reported in the Wall Street Journal on the last business day of the month that immediately precedes the month in which the interest will accrue or (b)

0.19%.

The Term Loan A was recorded at its initial carrying value of

$3.0

million less debt issuance costs of approximately

$141,000,

and the Term Loan B was recorded at its initial carrying value of

$2.0

million, less debt issuance costs of approximately

$3,000.

The debt issuance costs are being amortized to interest expense over the life of the Term Loans using the effective interest method.

June 30, 2019,

$1.4

million was outstanding under Term Loan A and

$1.0

million was outstanding under Term Loan B. As of

December 31, 2018,

$2.3

million was outstanding under Term Loan A and

$1.5

million was outstanding under Term Loan B.

The following modifications have been made during the

six

months ended

June 30, 2019:

●

January 2019,

the Company and Oxford agreed to amend the Loan Agreement. Oxford agreed to

two

months of interest-only payments followed by

eight

months of repayments upon delivery by

February 1, 2019

of an executed term sheet for equity financing that would result in aggregate proceeds to the Company of

$20.0

million. The Company was also required to place

$200,000

in a segregated bank account that is subject to a blocked control agreement in favor of Oxford. The funds in the segregated account were to be released upon the earlier of the consummation of a merger by

March 31, 2019

or the consummation of an equity financing by

March 31, 2019.

The Company recorded the

$200,000

as restricted cash in its balance sheet at

June 30, 2019.

The maturity date of the Term Loans remained unchanged. The amendment fee amounted to

$50,000.

The amendment was accounted for as a debt modification.

●

May 2019,

the Company and Oxford agreed to an amendment to provide consent to the Merger. This consent amended certain provisions of the Term Loans to protect Oxford’s rights under the original Loan Agreement. The consent allowed Alliqua (now Adynxx, Inc.) to be named as an additional borrower.

●

June 2019,

the Company and Oxford agreed to amend the Loan Agreement. Oxford agreed to

two

months of interest-only payments and the maturity date of the Term Loans was extended

two

months to

January 1, 2020.

The amendment fee amounted to

$20,000.

The amendment was accounted for as a debt modification.

Upon the respective dates of the debt modifications,

gain or loss was recorded, and a new effective interest rate was established based on the carrying value of the debt and the revised cash flows.

Interest expense associated with the Term Loans was

$157,000

and

$171,000

for the

three

months ended

June 30, 2019

and

2018,

respectively, and

$336,000

and

$309,000

for the

six

months ended

June 30, 2019

and

2018,

respectively.

As of

June 30, 2019,

the Company was in compliance with all covenants under the Loan Agreement.

Principal payments for the Term Loans due under the Loan Agreement as of

June 30, 2019

are due monthly beginning

September 1, 2019

and the Term Loans on

January 1, 2020.

Convertible Promissory Notes

The table below reflects the principal amount of the Notes issued by the Company (in thousands):

	June 30,		December 31,
	2019		2018
Convertible note payable, due on March 29, 2019	$	-	$	1,500
Convertible note payable, due on September 27, 2019		-		1,500
Convertible note payable, due on December 21, 2019		1,500		1,500
Convertible note payable, due on March 29, 2020		1,500		-
Convertible note payable, due on April 26, 2020		2,000		-
Convertible note payable, due on May 29, 2020		500		-
Total	$	5,500	$	4,500

Outstanding Notes

The Notes outstanding at

June 30, 2019

were issued with conversion and repayment rights as described below:

(a)

in the event that the Company issues and sells equity securities with proceeds to the Company of at least

million, on or before the maturity date, then the outstanding principal amount of this convertible promissory note and any unpaid accrued interest will automatically convert in whole into equity securities of the same class sold in the equity financing at a conversion price equal to the cash price paid per share for equity securities in the financing, and

(b)

if the Company consummates a change of control while the Notes remain outstanding, the Company shall repay the holders in cash in an amount equal to

200%

of the outstanding principal amount of the Notes.

April 2019

and

May 2019,

affiliates of Domain Partners, LLC, a significant shareholder of the Company, purchased from the Company

$2.0

million and

$0.5

million aggregate principal amount of Notes. The proceeds from the issuances were used for general corporate purposes and working capital. These Notes accrue simple interest on the outstanding principal amount at a rate of

per annum and mature on

April 26, 2020

and

May 29, 2020,

respectively.

Converted Notes

May

2019,

under the terms of the then-outstanding Notes, the principal and accrued unpaid interest of

two

Notes totaling

$3.2

million were automatically converted into the Company’s Series B convertible preferred stock. Upon consummation of the Merger, and subject to the terms and conditions of the Merger Agreement, each outstanding share of capital stock of Adynxx was converted into the right to receive the number of shares of the combined Company’s common stock equal to the Exchange Ratio. An aggregate of

367,041

post-Merger common shares were issued associated with the conversion of these Notes.

In connection with a previous modification, the Company had computed a contingent BCF that was contingent upon the occurrence of a reverse merger. In accordance with ASC

470

the contingent BCF is

not

recognized in earnings until the contingency is resolved. Upon the date of the Merger, the full amount of beneficial conversion feature of

$2.1

million was recognized as interest expense in the condensed consolidated statement of operations for the

three

and

six

months ended

June 30, 2019.

Derivative Liability

The Company evaluated its outstanding Notes and determined that certain embedded components relating to conversion and redemption features of those contracts qualified as derivatives, which need to be separately accounted for in accordance with ASC

815.

With the consummation of the Merger, several of these clauses

longer apply. However, the redemption provision upon change of control described above is an embedded feature that is required to be bifurcated.

As of

June 30, 2019,

the Company evaluated the fair value of the derivative liability and determined that the bifurcated derivative liability had

value because the Company estimated a

zero

probability of the embedded feature being triggered. As a result, the Company estimated the fair value of the derivative liability to be

zero

June 30, 2019.

Similarly, the embedded derivatives that were in place at

December 31, 2018

also had a fair value of zero.