false FY 0001904286

 2024-06-30

 2025-03-28

 us-gaap: RelatedPartyMember

 us-gaap: RelatedPartyMember

 MIRA:MZGroupMember

 us-gaap: IPOMember

 us-gaap: StockOptionMember

 us-gaap: StockOptionMember

 MIRA:StarwoodTrustMember

 2021-05-31

 MIRA:StarwoodTrustMember

 2021-05-01
 2021-05-31

 2023-04-30

 2021-05-31

 2023-04-01
 2023-04-30

 2023-07-20

 2023-07-20
 2023-07-20

 2023-08-14

 2023-08-14
 2023-08-14

 us-gaap: RelatedPartyMember

 2021-04-01
 2021-04-30

 srt: MinimumMember

 srt: MinimumMember

 MIRA:UndesignatedPreferredStockMember

 2023-06-28
 2023-06-28

 us-gaap: IPOMember

 2023-08-01
 2023-08-31

 us-gaap: IPOMember

 2023-08-31

 us-gaap: RestrictedStockMember
 us-gaap: IPOMember

 2024-08-12
 2024-08-12

 2024-09-24
 2024-09-24

 2024-04-24

 srt: MinimumMember

 2022-06-30

 srt: MaximumMember

 2022-06-30

 2022-06-30

 MIRA:TwoThousandAndTwentyTwentyTwoOmnibusIncentivePlanMember

 MIRA:TwoThousandAndTwentyTwentyTwoOmnibusIncentivePlanMember

 2023-04-28
 2023-04-28

 2023-04-28

 2023-04-28

 MIRA:UnderwriterWarrantsMember

 MIRA:MIRALOGXWarrantsMember

 MIRA:BayShoreTrustWarrantsMember

 MIRA:UnderwriterWarrantsMember

 2022-01-01

 srt: MinimumMember

 srt: MaximumMember

 srt: MaximumMember

 MIRA:MIRALOGXWarrantsMember

 2023-11-01
 2023-11-30

 MIRA:BayShoreTrustWarrantsMember

 2023-04-01
 2023-04-30

 MIRA:UnderwriterWarrantsMember

 2023-08-01
 2023-08-31

 us-gaap: SubsequentEventMember

 2025-03-19

 us-gaap: SubsequentEventMember

 2025-01-01
 2025-03-28

 us-gaap: SubsequentEventMember

 2025-03-28

 us-gaap: SubsequentEventMember

 2025-01-01
 2025-03-28

 utr:sqft

 UNITED
STATES

 SECURITIES
AND EXCHANGE COMMISSION

 Washington,
D.C. 20549

 Form

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

 For
the fiscal year ended December 31, 2024

 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 001-31361

 MIRA
Pharmaceuticals, Inc.

 (Exact
name of registrant as specified in its charter)

 Florida

 85-3354547

 (State
 or other jurisdiction of

 incorporation
 or organization)

 (I.R.S.
 Employer

 Identification
 No.)

 1200
 Brickell Avenue, Suite 1950 #1183, Miami, Florida

 33131

 (Address
 of principal executive offices)

 (Zip
 Code)

 Registrant's
telephone number, including area code: 786 - 432-9792

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

 Title
 of each class

 Trading
 Symbol(s)

 Name
 of exchange on which registered

 stock, par value $0.0001

 MIRA

 The
 Nasdaq Capital Market

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

by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

 Yes
 No

by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.

 Yes
 No

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
 No

by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files).

 Yes
 No

by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See definition of "large accelerated filer," "accelerated filer," "smaller
reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

 Large
 accelerated filer

 Accelerated
 filer

 Non-accelerated
 filer

 Smaller
 reporting company

 Emerging
 growth company

 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.

by check mark whether the registrant has filed a report on and attestation to its management's assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered
public accounting firm that prepared or issued its audit report.

 If
securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant
in the filing reflect the correction of an error to previously issued financial statements.

by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation
received by any of the registrant's executive officers during the relevant recovery period pursuant to §240.10D-1(b).

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

 The
aggregate market value of the voting and non-voting common equity held by non-affiliates as of June 30, 2024, was $ 2,440,211 based on
the closing sale price of the company's common stock on such date of $0.64 per share, as reported by the NASDAQ Capital Market.

 As
of March 28, 2025, there were 16,813,654 shares
of common stock, par value $ 0.0001,
issued and outstanding.

 MIRA
Pharmaceuticals, Inc.

 Annual
Report on Form 10-K

 For
the fiscal year ended December 31, 2024

 TABLE
OF CONTENTS

 Cautionary
 Note Regarding Forward-Looking Statements

 PART
 I

 Item
 1.

 Description
 of Business

 Item
 1A.

 Risk
 Factors

 Item
 1B.

 Unresolved
 Staff Comments

 Item
 1C.

 Cyber
 Disclosure

 Item
 2.

 Description
 of Property

 Item
 3.

 Legal
 Proceedings

 Item
 4.

 Mine
 Safety Disclosure

 PART
 II

 Item
 5.

 for Common Equity and Related Stockholder Matters

 Item
 6.

 Reserved

 Item
 7.

 Management's
 Discussion and Analysis of Financial Condition and Results of Operations

 Item
 7A.

 Quantitative
 and Qualitative Disclosures About Market Risk

 Item
 8.

 Financial
 Statements

 Item
 9.

 Changes
 In and Disagreements with Accountants on Accounting and Financial Disclosure

 Item
 9A.

 Controls
 and Procedures

 Item
 9B.

 Other
 Information

 Item
 9C.

 Disclosure
 Regarding Foreign Jurisdictions that Prevent Inspections

 PART
 III

 Item
 10.

 Directors,
 Executive Officers and Corporate Governance

 Item
 11.

 Executive

 Item

 Security
 Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 Item
 13.

 Relationships and Related Transactions, and Director Independence

 Item
 14.

 Principal
 Accountant Fees and Services

 PART
 IV

 Item
 15.

 Exhibits,
 Financial Statement Schedules

 Item
 16.

 Form
 10-K Summary

 Signatures

 Unless
we have indicated otherwise, or the context otherwise requires, references in this Report to "MIRA," the "Company,"
"we," "us" and "our" or similar terms refer to MIRA Pharmaceuticals, Inc., a Florida corporation.

 From
time to time, we may use our website, our Facebook page at
our Twitter at  and on our Linked In account at www.linkedin.com/company/mira-pharmaceuticals-inc to distribute
material information. Our financial and other material information is routinely posted to and accessible on the Investors section of
our website, available at www.mirapharmaceuticals.com. Investors are encouraged to review the Investors section of our website because
we may post material information on that site that is not otherwise disseminated by us. However, information that is contained in and
can be accessed through our website, our Facebook page, our Twitter posts and our Linked In posts are not incorporated into, and does
not form a part of, this Report.

 i

 CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS

 This
Annual Report on Form 10-K (this "Report") contains forward-looking statements (as defined in Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act) that reflect our
current expectations and views of future events. In some cases, you can identify forward-looking statements by terms such as "may,"
"will," "should," "expect," "plan," "anticipate," "could," "intend,"
"target," "project," "contemplate," "believe," "estimate," "predict,"
"potential", or "continue" or the negative of these terms or other similar expressions. In particular, statements
about our pre-clinical and clinical trials and expectations regarding such trials, the markets in which we operate, including growth
of such markets, and our expectations, beliefs, plans, strategies, objectives, prospects, assumptions, or future events or performance
contained in this Report generally under the headings "Risk Factors," "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and "Business" are forward-looking statements.

 We
have based these forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these
expectations, assumptions, estimates, and projections are reasonable, such forward-looking statements are only predictions and involve
known and unknown risks and uncertainties, many of which are beyond our control. These and other important factors, including those discussed
in this Report under the headings "Risk Factors," "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and "Business," may cause our actual results, performance, or achievements to differ materially
from any future results, performance or achievements expressed or implied by these forward-looking statements, or could affect our share
price. Important factors that could cause actual results or events to differ materially from those expressed in forward-looking statements
include, but are not limited to, the following

 our
 ability to obtain and maintain regulatory approval of our product candidates;

 our
 ability to contract with third-party suppliers, manufacturers and other service providers and their ability to perform adequately;

 our ability to successfully complete our potential acquisition of SKNY
Pharmaceuticals Inc.;

 the
 implementation of our business model and strategic plans for our business, product candidates, and technology;

 the
 scope of protection we are able to establish and maintain for intellectual property rights covering our product candidates and technology;

 the
 initiation, timing, progress and results of our pre-clinical studies and clinical trials, and our research and development programs;

 the
 timing of anticipated regulatory filings;

 the
 timing and availability of data from our clinical trials;

 the
 timing or likelihood of the accomplishment of various scientific, clinical, regulatory, and other product development objectives;

 our
 ability to retain the continued service of our key professionals and to identify, hire and retain additional qualified professionals;

 our
 ability to advance product candidates into, and successfully complete, clinical trials;

 our
 ability to recruit and enroll suitable patients in our clinical trials;

 our
 future expenses, capital requirements, need for additional financing, and the period over which we believe that our existing cash and
 cash equivalents will be sufficient to fund our operating expenses and capital expenditure requirements;

 our
 ability to obtain additional funding for our operations and development activities;

 the
 accuracy of our estimates regarding expenses, capital requirements and needs for additional financing;

 the
 pricing and reimbursement of our product candidates, if approved;

 the
 rate and degree of market acceptance of our product candidates, if approved;

 developments
 relating to our competitors and our industry;

 our
 ability to successfully commercialize and market our product candidates, if approved;

 the
 potential market size, opportunity, and growth potential for our product candidates if approved.

 the
 development of major public health concerns and the future impact of such concerns on our clinical trials, business operations and
 funding requirements; and

 other
 risks and factors listed under "Risk Factors" and elsewhere in this Report.

 Given
the risks and uncertainties set forth in this Report, you are cautioned not to place undue reliance on such forward-looking statements.
The forward-looking statements contained in this Report are not guarantees of future performance and our actual results of operations,
financial condition, and liquidity, and the development of the industry in which we operate may differ materially from the forward-looking
statements contained in this Report. In addition, even if our results of operations, financial condition and liquidity, and events in
the industry in which we operate, are consistent with the forward-looking statements contained in this Report, they may not be predictive
of results or developments in future periods.

 Any
forward-looking statement that we make in this Report speaks only as of the date of such statement. Except as required by federal securities
laws, we do not undertake any obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking
statements, whether as a result of new information, future events or otherwise, after the date of this Report.

 Summary
of Principal Risks

 Our
business is subject to numerous risks and uncertainties that represent challenges that we face in connection with the implementation
of our strategy and the growth of our business. In particular, the following are the principal risks which could cause a decline in the
price of shares of our common stock:

 We
 are a development-stage, pre-clinical biotechnology company that has no revenues and has incurred losses since our inception. We
 expect to incur losses for the foreseeable future and may never be able to generate revenues or achieve or maintain profitability.

 Our
 limited operating history may make it difficult for you to evaluate the success of our business to date and to assess our future
 viability.

 Our
 losses from operations and negative cash flows during the year ended December 31, 2024 raise substantial doubt about our ability to continue as a going
 concern absent obtaining adequate new debt or equity financings.

 The
 report of our independent registered accounting firm on our audited financial statements for the fiscal year ended December 31, 2024
 contains an explanatory paragraph relating to our ability to continue as a going concern.

 We
 are dependent on the success of our product candidates, some of which may not receive regulatory approval or be successfully commercialized.

 We
 will need additional funds to complete the further development of our business plan, and there is no assurance that additional financing
 will be available or will be available on terms acceptable to us.

 of our executive officers will not be employed by us on a full-time basis.

 We
 face risks related to health, pandemics, epidemics, and outbreaks could significantly disrupt our pre-clinical studies and clinical
 trials, commercialization efforts, supply chain, regulatory and clinical development activities, and other business operations, in
 addition to the impact of a global economic slowdown.

 We
 plan to conduct clinical trials at sites outside the United States. There could be interruptions or delays in our trials resulting
 from geopolitical events, such as war or terrorism.

 Results
 of pre-clinical studies and future early clinical trials are not necessarily predictive indicators of future results.

 We
 may fail to expand our anticipated outsourced manufacturing capability in time to meet market demand for our products and product
 candidates, and the FDA may refuse to accept the facilities of our contract manufacturers as being suitable to produce our products
 and product candidates. Any problems in our manufacturing process could have a material adverse effect on our business, results of
 operations and financial condition.

 Our
 future success will largely depend on the success of our product candidates, which development will require significant capital resources
 and years of clinical development effort.

 There
 is a high rate of failure for drug candidates proceeding through clinical trials

 We
 rely on, and expect to continue to rely on, third parties to conduct clinical trials for our product candidates. If these third parties
 do not successfully carry out their contractual duties, comply with regulatory requirements or meet expected deadlines, we may not
 be able to obtain marketing approval for or commercialize our product candidates, and our business could be substantially harmed.

 We
 rely on third parties to manufacture our clinical product supplies, and we intend to rely on third parties for at least a portion
 of the manufacturing process of our product candidates, if approved. Our business could be harmed if those third parties fail to
 provide us with sufficient quantities of product or fail to do so at acceptable quality levels or prices or fail to maintain or achieve
 satisfactory regulatory compliance.

 Even
 if any of our product candidates receives marketing approval, it may fail to achieve the degree of market acceptance by physicians,
 patients, third-party payors, and others in the medical community necessary for commercial success.

 If
 we are unable to obtain and maintain intellectual property protection for our technology and products, or if the scope of the intellectual
 property protection obtained is not sufficiently broad, our competitors could commercialize technology and products similar or identical
 to ours, and our ability to successfully commercialize our technology and products may be impaired.

 recent initial public offerings of companies with relatively small public floats comparable to our anticipated public float have
 experienced extreme volatility that was seemingly unrelated to the underlying performance of the respective company, and our securities
 may potentially experience rapid and substantial price volatility, which may make it difficult for prospective investors to assess
 the value of our securities.

 PART
I

 ITEM
1. Description of Business

 Overview

 MIRA
Pharmaceuticals, Inc. (NASDAQ: MIRA) is a clinical-stage pharmaceutical development company advancing two neuroscience programs targeting
neurologic and neuropsychiatric disorders. The company holds exclusive rights in the U.S., Canada, and Mexico for Ketamir-2 and MIRA-55,
two novel drug candidates designed to address unmet medical needs in pain management, depression, PTSD and cognitive function.

 Ketamir-2:
A Novel Oral Ketamine Analog

is a patent-pending, oral ketamine analog currently being evaluated for the treatment of diabetic neuropathy and is in an ongoing Phase
I clinical trial. The compound is designed to overcome the limitations of existing ketamine-based treatments, offering the potential
for enhanced safety, improved tolerability, and better oral bioavailability. If approved, Ketamir-2 could provide a safer, more effective
option for patients suffering from neuropathic pain, treatment-resistant depression (TRD), major depressive disorder with suicidal ideation
(MDD-SI), and post-traumatic stress disorder (PTSD), with the possibility of additional Phase I studies exploring these indications.

 Neuropathic
pain is a complex, chronic condition resulting from damage or dysfunction in the nervous system, leading to abnormal sensations or pain
responses. Common symptoms include burning, coldness, "pins and needles" sensations, numbness, itching, and sudden electric
shock-like pain. Neuropathic pain can arise from metabolic disorders (such as diabetic neuropathy), viral infections (like post-herpetic
neuralgia), autoimmune diseases, chemotherapy-induced neuropathy, traumatic nerve injury, stroke, or spinal cord injury.

 Existing
treatment options include antidepressants (tricyclic antidepressants and serotonin-norepinephrine reuptake inhibitors), anticonvulsants
(gabapentin and pregabalin), topical agents (lidocaine patches and capsaicin), and opioids. However, these therapies often provide incomplete
relief, have significant side effects, and, in the case of opioids, carry a high risk of addiction. Ketamine has demonstrated efficacy
for neuropathic pain, but its poor oral bioavailability and high risk of side effects have limited its widespread use. Ketamir-2 aims
to address these challenges, offering a treatment with fewer side effects, lower abuse potential, and more convenient oral dosing.

 MIRA-55:
A Novel Oral Pharmaceutical Marijuana Analog

is a preclinical-stage investigational drug designed to support cognitive function and enhance memory. It is currently being evaluated
in preclinical studies for its potential benefits in neuropsychiatric, inflammatory, and neurologic disorders. If approved, MIRA-55 could
provide a breakthrough treatment for patients experiencing cognitive decline, including those with early neurodegenerative conditions.

 Regulatory
and DEA Classification

 The
U.S. Drug Enforcement Administration (DEA) has completed its scientific review of both Ketamir-2 and MIRA-55, determining that neither
compound will be classified as a controlled substance or listed chemical under the Controlled Substances Act and its governing regulations.
This regulatory distinction significantly enhances their commercial and clinical viability, removing potential barriers associated with
controlled substances and positioning both compounds for streamlined clinical development and commercialization.

 MIRA
Pharmaceuticals remains committed to advancing Ketamir-2 and MIRA-55 through clinical development with a focus on addressing major unmet
medical needs and improving patient outcomes.

 Preclinical
Studies and Pharmacology of Ketamir-2

 MIRA
has conducted extensive preclinical studies to characterize the pharmacological profile, safety, and therapeutic potential of Ketamir-2,
an investigational compound targeting neuropathic pain, treatment-resistant depression (TRD), major depressive disorder with suicidal
ideation (MDD-SI), and post-traumatic stress disorder (PTSD). These studies, performed in accordance with ICH and FDA regulatory guidelines,
include in vitro and in vivo assessments to evaluate receptor binding, efficacy, selectivity, pharmacokinetics, metabolism, general pharmacology
and toxicology.

 Mechanism
of Action and Receptor Selectivity

has been identified as a low-affinity NMDA receptor antagonist, selectively binding to the PCP-site with an IC50 of approximately 100
 M. Its primary metabolite, Nor-Ketamir, also binds to the PCP-site and also does not exhibit affinity for NMDA site, with an IC50
of approximately 300 M. This targeted receptor interaction differentiates Ketamir-2 from ketamine, which exhibits broader receptor
binding, including opioid and monoaminergic receptors, and binds to NMDA receptors with significantly higher affinity (0.5–1 M).

 Efficacy
in Animal Models

 The
therapeutic potential of Ketamir-2 was evaluated in preclinical neuropathic pain and depression models, demonstrating significant effects:

 In
 neuropathic pain models (Chung model), animals treated with 30–300 mg/kg Ketamir-2
 exhibited improved pain thresholds, with the most notable effects observed at 100 and 300
 mg/kg at 15- and 22- days post treatment.

 Behavioral
 assessments such as the open-field test, elevated plus maze, and forced swim test showed
 anti-anxiolytic and antidepressant properties

 These
 improvements occurred without off-target receptor interactions, supporting the compound's
 high specificity and potential safety advantages over ketamine.

 Recent
Developments

 Executive
Incentive Compensation Program

 On
March 26, 2025, the compensation committee (the "Committee") of MIRA Pharmaceuticals, Inc. (the "Company") adopted
the Company's Executive Incentive Compensation Plan (the "EICP") for Erez Aminov, its Chairman and Chief Executive
Officer. The EICP was approved by the Committee following greater presentation of the EICP to the board of directors of the Company (the
"Board"). The specific terms of the EICP were prepared by the Board's independent compensation consultant.

 Under
the EICP, Mr. Aminov is eligible to receive an annual target bonus of $242,500, with a maximum bonus of up to $485,000 (the "Annual
Target Bonus"). The Annual Target Bonus is equally weighted (though as adjusted as appropriate) based on the following three components:
(i) achievement of clinical milestones for the Company's drug candidates, (ii) entering into certain strategic partnerships, and
(iii) achieving capital raise milestones. Each component under the 2025 Program may be achieved and a corresponding payout made independent
of the other components, but only after such component meets the minimum threshold of $40,017 is reached before any bonus payments will
be made.

 Under
the EICP, Mr. Aminov will be eligible for certain long-term awards of up to 500,000 performance-based units of the Company's common
stock, par value $0.001 upon the Company achieving specified milestones based upon the Company reaching certain market capitalization
values and the progress of the Company's drug candidates.

 Mr.
Aminov will also be entitled to an amount equal to 3% of the total value of any mergers and acquisition or strategic transaction completed
by the Company.

 All
awards under the EICP are subject to the approval of the Board and the Committee. Furthermore, the Board and the Committee, each in its
sole discretion, generally retain the right to amend, supplement, supersede or cancel any awards under the EICP for any reason, and reserve
the right to determine whether and when to pay out any bonus amounts pursuant to or outside of the EICP, regardless of the achievement
of the performance targets.

 In
addition, the Committee approved an increase of Mr. Aminov's salary to $485,000 effective April 1 st.

 Binding Letter of Intent with SKNY Pharmaceuticals
Inc.

 On March 19, 2025, the Company
entered into a binding letter of intent (the "LOI") with SKNY Pharmaceuticals, Inc. ("SKNY"), a privately held
Delaware corporation, to acquire SKNY through a stock exchange transaction (the "SKNY Acquisition"). The acquisition will
bring SKNY-1, a novel oral drug candidate targeting weight loss and smoking cessation—two of the leading causes of preventable death—into
MIRA's development pipeline. As part of the agreement, SKNY will provide a $5 million capital infusion in cash or cash equivalents,
further strengthening MIRA's financial position and supporting future growth initiatives.

 SKNY holds exclusive rights to
its compounds in the United States, Canada, and Mexico. Under the terms of the LOI, SKNY will merge into the Company through a stock exchange,
with each outstanding share of SKNY's common stock being exchanged for shares of MIRA's common stock. The exact exchange ratio
will be determined by an independent third-party valuation firm (the "Independent Valuator") based on the relative values
of both companies. The completion of the SKNY Acquisition is contingent upon the Independent Valuator determining that SKNY's valuation
is at least equal to or greater than that of the Company. The SKNY Acquisition will be subject to shareholder approval of both companies.

 Safety
and Toxicology Studies

 Cardiovascular,
CNS, and Respiratory Safety

 A
GLP-compliant safety pharmacology program evaluated the effects of Ketamir-2 on the cardiovascular, central nervous system (CNS), and
respiratory function using standard nonclinical models.

 The
 hERG assay assessed cardiac ion channel inhibition, while CNS functional observational battery
 (FOB) studies measured motor function, coordination, and behavioral changes.

 Mild,
 reversible changes in blood pressure and heart rate were observed at higher doses, with no
 significant adverse effects on CNS function or respiratory parameters.

 Toxicology
and Dose Tolerability

 Comprehensive
toxicology studies were conducted in Sprague Dawley rats and Beagle dogs to assess systemic exposure, metabolism, and dose tolerability.

 Systemic
 exposure was dose-proportional in females but increased more than dose-proportionally in
 males at certain doses.

 The
 No Observed Adverse Effect Level (NOAEL) was determined at 300 mg/kg/day in rats and 200
 mg/kg/day in dogs, with a safety margin of 67–156 times the intended initial human
 dose.

 Genotoxicity
 assessments, including the Ames test, micronucleus assay, and COMET assay, confirmed no mutagenic
 or genotoxic risk associated with Ketamir-2.

 Pharmacokinetics
and Metabolism

 A
series of in vivo pharmacokinetics (PK) and toxicokinetic (TK) studies assessed the absorption, metabolism, and systemic exposure of
Ketamir-2.

 crosses the blood-brain barrier, with higher CNS exposure relative to plasma levels.

 It
 exhibits rapid absorption, a short half-life, and high clearance following oral administration.

 Metabolism
 studies confirmed that Ketamir-2 is not a substrate for P-glycoprotein (P-gp), suggesting improved oral bioavailability compared
 to ketamine.

 Metabolism
 is primarily mediated by CYP2B6 and CYP3A4, with N-demethylation identified as the primary metabolic pathway.

 High-affinity
 NMDA receptor antagonists, such as MK-801, PCP, ketamine, and tiletamine, have been associated with Olney Lesions, typically binding
 to the PCP-site in the nanomolar range.

 Low-affinity
 NMDA receptor antagonists, such as memantine, amantadine, and hydroxy-nor-ketamine, have not demonstrated this effect.

 Ketamir-2,
 with an IC50 of ~100 M for the PCP-site, has significantly lower receptor affinity than ketamine (0.5–1 M), reducing
 the likelihood of neurotoxicity.

Clinical Development Program

 The
clinical development program for Ketamir-2 follows a structured, multi-phase approach, beginning with IND-enabling studies and progressing
through Phase I and Phase IIa clinical trials. The objective is to evaluate the safety, efficacy, and optimal use of Ketamir-2 for the
treatment of diabetic neuropathy, with a focus on patient safety and regulatory compliance. If successful, Ketamir-2 could provide a
novel treatment option that addresses the limitations of existing therapies for neuropathic pain management.

 IND-Enabling
Studies and Regulatory Progress

 The
development pathway began with the completion of IND-enabling studies, including pharmacokinetics, pharmacodynamics, toxicology, and
safety pharmacology assessments in compliance with FDA regulatory standards. Following the submission of an Investigational New Drug
(IND) application for diabetic neuropathy to the FDA in December 2024, the agency provided feedback requiring the completion of a neurotoxicity
study before proceeding with human dosing in the United States. This study is currently ongoing, and we expect it to be completed by
May 2025.

 While
awaiting the completion of the neurotoxicity study, we have received approval from the Israeli Ministry of Health and Institutional Review
Board (IRB) to initiate our Phase I studies. The study will be conducted at the Clinical Pharmacology Unit, Hadassah Medical Center in
Jerusalem, Israel. We plan to begin Phase I clinical trials in Israel in the first quarter of 2025, followed by Phase IIa studies in diabetic
neuropathy patients to be initiated in the fourth quarter of 2025.

 Phase
I: Safety and Dosage Determination in Healthy Volunteers

 Study
Design

 Randomized,
 double-blind, placebo-controlled trial.

 Primary
 objective: Assess safety and tolerability of Ketamir-2.

 Secondary
 objectives: Evaluate pharmacokinetics (PK) and pharmacodynamics (PD).

 Participant
Selection

 Healthy
 adult volunteers representing a diverse demographic population.

 Exclusion
 criteria: Individuals with a history of psychiatric illness, substance abuse, or significant
 medical conditions.

 Dosing
and Administration

 Dose-escalation
 strategy starting with low doses, gradually increasing based on safety data. Subsequently
 moving to a Multiple Ascending dose phase of the trial.

 Continuous
 monitoring for adverse effects.

 Outcome
Measures

 Safety
 assessments: Vital signs, laboratory tests, ECG, and adverse event monitoring.

 PK/PD
 assessments: Blood sampling for drug levels; potential brain imaging for receptor binding
 (if feasible).

 Phase
IIa: Dose, Tolerability, and Early Efficacy in Diabetic Neuropathy

 Following
the completion of Phase I, Phase IIa clinical trials will focus on diabetic neuropathy patients. This phase will evaluate the optimal
dose and tolerability while also collecting preliminary efficacy data.

 Study
Design

 Randomized,
 controlled trial in patients with diabetic neuropathy.

 Primary
 objective: Identify optimal dose and tolerability.

 Secondary
 objective: Assess early efficacy outcomes.

 Participant
Selection

 Patients
 diagnosed with diabetic neuropathy, using standardized diagnostic criteria and severity scales.

 Dosing
Regimen

 Dose
 range based on Phase I findings.

 Flexible
 or fixed-dose regimens, depending on safety and tolerability data.

 Outcome
Measures

 Tolerability
 assessments: Adverse event monitoring, patient-reported outcomes, and psychiatric evaluations.

 Efficacy
 assessments: Several standardized pain measures.

Manufacturing and Drug Supply

 Recipharm
Israel Ltd., a leading global contract development and manufacturing organization (CDMO), has successfully completed the upscaling, development,
and GMP manufacturing for clinical and preclinical supplies of Ketamir-2.

 MIRA-55:
A Novel Oral THC Analog

 Our
objective is to develop and commercialize new treatment options for neuropsychiatric, inflammatory, and neurologic diseases and disorders.
Cannabinoids are a class of chemical compounds that are naturally occurring and are primarily found in cannabis plant extracts. The two
major cannabinoids found in cannabis plant extracts include tetrahydrocannabinol, a compound that is the main psychoactive ingredient
of cannabis (or THC) and cannabidiol, the second most prevalent active ingredient in cannabis which does not have psychoactive properties
(or CBD). These compounds bind to CB1 and CB2 cannabinoid receptors, which are found throughout the body. Specifically, CB1 receptors
are concentrated in the central nervous system (or CNS), while CB2 receptors are found mostly in peripheral organs and are associated
with the immune system. When the chemical compounds bind to these cannabinoid receptors, the process elicits certain physiological responses.
Physiological responses to cannabinoids may vary among individuals. Some of the effects of cannabinoids have been shown to impact nervous
system functions, immune responses, muscular motor functions, gastrointestinal maintenance, blood sugar management, and the integrity
of ocular functions. Based on pre-clinical testing, our product candidate, MIRA-55, appears to have a strong selectivity for CB2 versus
CB1, and is designed to minimize the risk of psychoactive adverse events associated with CB1 activation.

 Mechanism
of Action of MIRA-55

 We
believe that the effects of MIRA-55 at the cannabinoid receptors CB1 and CB2 is predicted to account for most of its potential therapeutic
effects, especially as it relates to its anti-inflammatory properties. For example, the difference in the dose-response effects of MIRA-55
compared with THC on CB1 receptors appears to coincide with its improved therapeutic profile. If approved by the FDA, MIRA-55 may potentially
provide therapeutic effects and enhanced cognition and memory.

 THC
has been demonstrated to have biphasic physiological effects (meaning effects in two phases), which have been described for over 40 years:
at low levels THC has positive effects while high doses cause the opposite, undesirable symptoms. Examples of biphasic effects at low
versus high levels of THC include the anti-anxiety versus pro-anxiety effects, respectively. Through pre-clinical test, we obtained the
following dose-response effects for MIRA-55 and THC at the CB1 receptor (see below). In contrast to THC, which displays an initial maximally
stimulatory and then inhibitory response at CB1, MIRA-55 appears to act as a monophasic partial agonist (meaning it has a lower intrinsic
activity than full agonists) in that it creates a stimulation throughout its dose range, achieving a moderate activation of the CB1 even
at high doses. We believe that this accounts for the potential broad therapeutic efficacy of MIRA-55 and the observed absence of negative
symptoms even at maximal doses of the drug.

 Figure
1: Compound activity with the selected GPCR Biosensor Assays: THC vs MIRA-55 agonist activity at the CB1 Receptor.

 In
pharmacology, "efficacy" or "Emax" refers to the maximum response that can be achieved with a drug or agent.
It represents the extent or magnitude of the response produced by the drug once it has bound to its target, typically referred to as
a receptor. The binding between a drug and its receptor is characterized by affinity, which quantifies the strength of their interaction.
Efficacy, however, assesses the action or effect of the drug following binding to the receptor.

 The
dose-response curve is a commonly used graph in pharmacology that depicts the relationship between the effect of a drug and its dosage.
The X-axis represents the increasing doses of the drug, while the Y-axis represents the response produced by the drug. In the case of
the figure above, the term "% Efficacy" on the Y-axis refers to the maximum response that can be achieved with the agonist
(MIRA-55 or THC) in relation to its ability to activate GPCR receptors (specifically CB1 receptors). GPCRs are G-protein-coupled receptors
that form a large group of proteins which are expressed on the cell surface of eukaryotic cells to detect molecules outside the cell
and activate cellular response.

 The
data presented in the figure above has been normalized to the maximal and minimal responses observed in the presence of a control compound
and vehicle, respectively. This normalization allows for a standardized comparison of the agonist's efficacy.

Preclinical Developments and Studies

 As
of the date of this report, we have completed several preclinical studies of MIRA-55, including, but not limited to, radio-ligand binding
assays, the elevated plus maze (EPM) model of anxiety, and hot plate model thermal sensitivity testing.

 We
have studied the effects of acute administration of MIRA-55 on anxiety-related phenotypes in mice to model human conditions. An intraperitoneal
injection of placebo (e.g., saline) or MIRA-55 (50 mg/kg treatment) was administered to C57Bl/6 mice (n=5/group) that were 8-12 weeks
old. Thirty minutes following injection, mice were tested in anxiety-related measures using the Elevated Plus Maze (EPM). The EPM is
a widely used preclinical behavioral assay for rodents and has been validated to assess the anti-anxiety effects of pharmacological agents.
If determined and approved by the FDA or other regulatory agencies, MIRA-55 appears to have anti-anxiety effects at doses that lacked
side effects of sedation or intoxication in mice. The EPM measures anxiety in rodents as a screening test for putative anxiolytic compounds
and as a general research tool in neurobiological anxiety research, such as Generalized Anxiety Disorder (GAD) or Post-Traumatic Stress
Disorder (PTSD). The model is based on the animal's aversion to open spaces, which are present in the open arms of the maze. Anti-anxiety
effects of test agents are demonstrated by an increase in the percentage of time spent in the open arms with treatment compared to placebo.
The total distance traveled is a measure of the overall level of arousal and mobility of the mice undergoing testing on the EPM and is
used to rule out any sedating or intoxicating effects of the test agent.

 Preclinical
studies have also shown the potential of MIRA-55 for relieving pain. Several clinically approved pharmacological agents used to treat
pain, including opioids, have been demonstrated to delay or ameliorate the onset of heat sensitivity upon paw exposure of mice to heat.
Thirty minutes after treatment with either a placebo (control) or MIRA-55, mice were placed on a heated plate to measure the time it
took for each mouse to lift its paw in response to the mild pain they felt from the heat. Mice treated with pain-alleviating drugs took
significantly longer to become bothered by the heat and to lift their paws. Similarly, mice treated with MIRA-55 statistically took significantly
more time to lift their legs, indicating MIRA-55's potential effectiveness as a possible treatment for pain in this model. If approved
by the FDA, MIRA-55 may potentially provide therapeutic effects for pain control.

is a CB2 agonist, which may also be an optimal treatment for neurodegenerative diseases associated with neuroinflammation caused by microglial
activation. CB2 agonism has been shown in preclinical studies to regulate neuroinflammatory processes, reducing the neuronal damage characteristic
of degeneration. We believe there may be a strong rationale for CB2 agonism in neurodegenerative diseases, given increased CB2 expression
in patients with these diseases as well as preliminary results from animal models. We see potential for a potent CB2 agonist to treat
a range of neurodegenerative diseases. MIRA-55, through its robust activity at CB2 compared to CB1, was designed to minimize the risk
of psychotropic adverse events associated with CB1 activation. If approved by the FDA, MIRA-55 may potentially provide therapeutic effects
for neurodegenerative and neuroinflammatory illnesses.

 Our
preclinical development program for MIRA-55 has included a variety of testing. Summarized below are the tests we have completed. Our
interpretation of results derived from preclinical data, or our conclusions based on preclinical data, may prove inaccurate and are not
necessarily predictive indicators of future results. See the section below titled "Research and Testing to Date - MIRA-55"
for more information.

 In
addition to the studies completed, we have ongoing preclinical studies evaluating the effects of MIRA-55 on memory and cognition in animal
models. These studies aim to further assess MIRA-55's potential for enhancing cognitive function and addressing deficits associated
with neurodegenerative and neuropsychiatric disorders.

 Our
MIRA-55 Clinical Development Program

 Following
the preclinical development plan outlined above, we intend to advance MIRA-55 toward an Investigational New Drug (IND) application submission
to the FDA for the treatment of cognitive decline in elderly patients. This patient population represents a significant unmet medical
need, and we believe MIRA-55 has the potential to provide therapeutic benefits in this area.

 The
timing of our IND submission will be based on the completion of ongoing preclinical studies, regulatory discussions, and overall development
progress. If the FDA allows the program to proceed, a Phase I trial would be expected to begin following the standard regulatory review
period post-IND submission.

 All
development plans are subject to FDA review and acceptance. As discussions with the FDA progress, we may refine our timeline for clinical
trials and regulatory submissions as appropriate. Given the inherent uncertainties in drug development, there is no guarantee that our
clinical development activities will align with anticipated timelines.

Opportunity and Competitive Advantage of Ketamir-2 in Neuropathic Pain Treatment

Opportunity

 Neuropathic
pain is a significant and growing health concern in the United States, affecting approximately 10% of adults ( PMC5677393). The
North American neuropathic pain market was valued at approximately $2.60 billion in 2022 and is projected to reach $5.20 billion by 2030,
growing at a 9.0% compound annual growth rate (CAGR) during this period (Data Bridge Market Research). This growth is driven by an aging
population, increasing prevalence of diabetes, chemotherapy-induced neuropathy, and post-surgical nerve injuries.

 Despite
the high prevalence and economic burden, current treatment options remain limited, often ineffective, or associated with significant
side effects and safety concerns. Standard treatments include antidepressants (tricyclic antidepressants, serotonin-norepinephrine reuptake
inhibitors), anticonvulsants (gabapentin, pregabalin), opioids, and topical agents. However, these medications often provide incomplete
pain relief, require long-term use, and come with risks such as sedation, cognitive impairment, addiction, and withdrawal symptoms.

 The
strong demand for innovative, effective, and safer neuropathic pain treatments presents a major market opportunity for Ketamir-2, a novel
investigational therapy designed to address these critical treatment gaps.

 Competitive
Advantage of Ketamir-2

has the potential to transform neuropathic pain management by offering a more effective, safer, and accessible treatment compared to
existing therapies, including currently approved medications.

 Oral
 Bioavailability – Unlike IV or intranasal ketamine, Ketamir-2 is designed for oral
 administration, improving patient accessibility, convenience, and compliance while eliminating
 the need for clinic-based administration.

 Improved
 Safety and Tolerability – Traditional ketamine treatments are associated with dissociation,
 sedation, and cardiovascular effects. Preclinical studies suggest that Ketamir-2 may provide
 therapeutic benefits without these side effects, making it a more tolerable alternative for
 long-term pain management.

 Selective
 Receptor Binding Profile – Unlike ketamine, which interacts with opioid and monoaminergic
 receptors, Ketamir-2 selectively targets the NMDA receptor PCP-site, potentially reducing
 off-target effects, addiction risks, and misuse potential.

 Lower
 Abuse Liability – Ketamir-2's receptor profile suggests a lower potential for
 abuse and addiction compared to ketamine and opioids, addressing a critical safety concern
 in chronic pain management.

 Potential
 Advantages Over Current FDA-Approved Neuropathic Pain Treatments:

 Compared
 to Gabapentinoids (Gabapentin, Pregabalin): These drugs are commonly prescribed for neuropathic
 pain but often cause dizziness, drowsiness, weight gain, and cognitive impairment. Ketamir-2
 may provide effective pain relief with a reduced risk of sedation and cognitive side effects.

 Compared
 to Antidepressants (Duloxetine, Amitriptyline, Venlafaxine): While widely used, these drugs
 take weeks to show efficacy, may have inconsistent pain relief, and can cause sexual dysfunction,
 nausea, and sleep disturbances. Ketamir-2 has the potential for a faster onset of action
 and improved tolerability.

 Compared
 to Opioids: Due to their high risk of addiction and overdose, opioids are used cautiously
 for neuropathic pain. Ketamir-2, with its non-opioid mechanism of action, may provide a safer
 alternative without addiction concerns.

 Compared
 to Capsaicin Patches and Lidocaine Patches: These topical agents provide localized relief
 but may be ineffective for widespread or severe neuropathic pain. As an oral systemic therapy,
 Ketamir-2 could offer broader and more consistent pain relief.

 Broad
 Market Potential – With the North American neuropathic pain market projected to exceed
 $5 billion by 2030, Ketamir-2 could serve millions of patients suffering from conditions
 such as diabetic neuropathy, chemotherapy-induced neuropathy, and post-surgical nerve pain.

 By
offering oral bioavailability, improved safety, reduced abuse potential, and a potential advantage over currently approved neuropathic
pain treatments, Ketamir-2 is positioned to become a leading treatment option in the rapidly growing neuropathic pain market, addressing
an urgent need for more effective and accessible pain management solutions.

Development Strategy

 The
goal is to advance the development of Ketamir-2 as an orally administered medication with the potential for fewer side effects and greater
accessibility, free from the restrictions imposed by ketamine's REMS. Ketamir-2 aims to address the urgent clinical need for a
rapid-acting treatment for diabetic neuropathy and treatment-resistant depression (TRD) in patients who can take the medication at home.

 The
strategic focus is to establish proof of concept in human patients, demonstrating Ketamir-2's safety, efficacy, and differentiation
from existing therapies. In parallel, the company will actively explore effective exit strategies, including strategic partnerships,
licensing opportunities, or potential acquisition pathways to maximize value and commercial potential.

 IND-Enabling
 Research. For IND submission, we have conducted comprehensive IND-enabling research, which was mainly undertake through Frontage
 and Wuxi. This includes pharmacokinetics/pharmacodynamics (PK/PD) studies to understand how Ketamir-2 is absorbed, distributed,
 metabolized, and excreted, along with its mechanism of action. Toxicology and tolerability studies, encompassing both acute and chronic
 toxicology assessments in relevant animal models, including 7 and 14-day studies in rats and dogs have been accomplished with excellent
 results. Additionally, the development of a stable and effective formulation for Ketamir-2's oral administration has been done
 and capsules ready for the clinical studies have been manufactured.

 IND
 Submission for Diabetic Neuropathy Indication. An IND was submitted to the FDA in December 2024. This submission included
 all preclinical data and a proposed plan for clinical trials. A well-thought-out regulatory strategy is essential to address potential
 queries and concerns from regulatory bodies. We are awaiting the completion of the requested Neurotoxicity study for the obtaining
 of the IND by the FDA.

 Trials - Phase I and IIa. Phase-I clinical development, focusing on assessing the safety, tolerability, and optimal dosing in
 a small group of healthy volunteers is in the process of initiation at the Hadassah Medical Center in Israel.. This will be followed
 by Phase IIa trials, where the efficacy of Ketamir-2 will be evaluated in a group of diabetic neuropathy patients, along with further
 safety assessments.

 Potential
 Collaborations. We are actively exploring partnerships with a larger pharmaceutical company
 for further clinical development and commercialization of Ketamir-2 or a
 potential exit strategy through acquisition. Such a collaboration could help accelerate development while reducing financial
 and operational burdens.

Development strategy

 Our
goal is to develop therapeutics targeting well-characterized CB1 and CB2 receptors with optimized pharmacological properties to transform
the lives of patients with neurological diseases. Key elements of our strategy to achieve this goal include:

 Advance
 our MIRA-55 through clinical development and approval. Our product candidate, MIRA-55, is in pre-clinical studies. Existing treatment
 options for neuropsychiatric disorders and neurological diseases have significant limitations, and, if approved, we believe MIRA-55
 would represent a major therapeutic advancement for patients.

 Continue
 pre-clinical development of MIRA-55 across a range of CNS diseases associated with neurodegeneration and progress into clinical development.
 MIRA-55 is currently in IND-enabling studies for neurobehavioral disorders such as cognitive decline, as well as neurodegenerative
 diseases. We believe MIRA-55 may have potential in several diseases associated with neuroinflammation.

 Identify
 additional product candidates and expand current candidates into additional neurological diseases. We see potential for
 our current product candidate to be evaluated in clinical trials outside of its initial indications and will evaluate additional
 indications to maximize the potential of our drug development program. Our current product focus is on targets that are well characterized
 in neurological diseases but for which there are limitations with currently available therapies. We also plan to continue to identify
 and develop additional novel product candidates that align with our focus.

 Explore
 strategic collaborations to maximize the value of our product candidates. We plan to explore collaborations opportunistically
 to maximize the value of our product candidates. We intend to retain significant economic and commercial rights to our programs in
 key geographic areas that are core to our long-term strategy.

 Preclinical
Research Findings

 In
Silico Analysis of Targets of Ketamir-2 vs Ketamine

 In
silico analysis, referring to computer-based techniques, has become an integral part of pharmaceutical research and development. 7
 This approach utilizes computational methods to analyze and predict the properties and behaviors of pharmaceutical compounds. The
use of in silico analysis is especially crucial in the early stages of drug development, as it aids in identifying potential drug targets
and elucidating differences between a new drug and its parent compound. By analyzing large datasets, such as genomic, proteomic, and
metabolomic data, researchers can predict how different compounds might interact with various biological targets. This approach helps
in understanding the mechanism of action of new drugs and can significantly reduce the time and cost associated with experimental screening.
InSilico Trials was contracted to provide a comparison between targets of Ketamir-2 vs ketamine employing their target identification
protocol. The following characterize some of the unique targets that are predicted to interact with either Ketamir-2 or ketamine, thereby
differentiating one drug from the next.

 Studies
evaluating the mechanism of action of the investigational product indicate that Ketamir-2 exhibits a highly selective receptor binding
profile. Specifically, Ketamir-2 was found to be a low affinity NMDA receptor antagonist, that selectively binds to the phencyclidine
(PCP)-site with an IC 50 on this receptor site of ~100 M. In contrast, ketamine primarily works as an NMDA receptor
antagonist with affinities in the range of 0.5-1 M.

selective target:

while ketamine has a broader receptor binding profile which includes opioid receptors and receptors associated with monoaminergic systems,
the receptor binding profile of Ketamir-2 and the primary metabolite of Ketamir-2 is specific to the NMDA receptor PCP-site.

 Pharmacology:

 Primary
pharmacology studies (in vitro and in vivo) conducted to support the advancement of Ketamir-2 are summarized in the table below. In vivo
pharmacology assessments include evaluation of Ketamir-2 using endpoint assessments post-dose administration that are traditionally utilized
to evaluate behavioral indices such as spontaneous horizontal locomotor activity, anxiety, and depression in addition to evaluation of
the therapeutic efficacy in a rodent model of neuropathic pain. While endpoint assessments pertaining to depression, anxiety, and general
locomotion are not direct evidence of an improvement in indices of neuropathic pain, discordant neuropharmacological signaling through
the NMDA receptor is a commonality within neuropsychiatric disorders such as depression and anxiety. Specifically, overactivation of
the NMDA receptor has been suggested to play a role in major depressive disorders for which anxiety is comorbid. Moreover, signaling
through the NMDA receptor plays a role in the pain transmission pathway and is thus associated with neuropathic pain. Thus, data derived
from assessments traditionally used in the evaluation of potential antidepressant therapeutics such as the forced swim test, elevated
plus maze, and open field test are directly linked to the mechanism of action of Ketamir-2.

 MIRA
Pharmaceuticals has completed a series of nonclinical pharmacology studies characterizing Ketamir-2 efficacy in vitro and in
vivo in animal models. Results of in vitro assessments which evaluated the pharmacological activity of Ketamir-2 indicate
that Ketamir is a low affinity NMDA receptor antagonist that selectively binds to the PCP-site with an IC 50 of ~100 M
on this receptor site. Nor-Ketamir, the primary metabolite of Ketamir-2, selectively binds to the PCP-site with no affinity for NMDA.
The IC 50 is ~300 M. Evaluation of therapeutic efficacy of Ketamir-2 in animal models of depression, anxiety and neuropathic
pain (i.e., Chung model) indicate that treatment with Ketamir-2 results in anti-anxiolytic and anti-depressive behavior in behavioral
assessments such as the open-field test, elevated plus maze, and the forced swim test. Moreover, animals administered 30 – 300
mg/kg Ketamir-2 exhibited significant increases in mean withdrawal threshold on Day 15 and 22 (100 and 300 mg/kg only) when compared
to Day 14 post-surgery values. These ameliorative effects are observed in the absence of off-target binding/signaling from both Ketamir-2
and the primary metabolite Nor-Ketamir.

 Figure
2: Effect of Ketamir-2 on neuropathic pain in male rats. Study represents the sensitivity to von-Frey filaments at 15 (blue) and 22 days
(purple) after induction of neuropathy.

 Bioavailability:

 MIRA
has conducted a series of informational ADME assessments typical for a novel therapeutic classified as a small molecule. The data indicate
that Ketamir-2 is permeable at a dose of 10 M (A-B and B-A) and is not highly bound to plasma proteins in mouse, rat, dog, cynomolgus
monkey, or human plasma. Substrate interaction and metabolism studies indicate that Ketamir-2 is not a substrate of P-glycoprotein and
is metabolized in mice, rats, dogs, cynomolgus monkey, and human hepatocytes with half-lives between 3.26 – 18.3 min. This biotransformation,
as evaluated in human hepatic microsomes, is primarily the result of N-demethylation with metabolism being mediated primarily by CYP2B6
and CYP3A4

 In
addition to these data, the pharmacokinetics of Ketamir-2 have been characterized in a series of in vivo PK/TK studies conducted in Sprague
Dawley rats and Beagle dogs. General PK data indicate that Ketamir-2 does cross the blood brain barrier with longer exposure times and
greater levels of nor-Ketamir present in the brain. Moreover, the PK profile of Ketamir-2 following oral administration is characterized
by rapid absorption, a short half-life, high clearance, and lower oral bioavailability.

 Within
the definitive toxicology studies, in general, females had higher systemic exposure than males of both Ketamir-2 and nor-Ketamir at 100
and 300 mg/kg/day (Days 1 and 14) and at 1000 mg/kg/day (Day 1) in rats and at 100 mg/kg/day (Days 1 and 14) and at 50 mg/kg/day (Day
1) in canines. Within rats, systemic exposure increased dose proportionally in females on Day 1 and in both sexes on Day 14 but increased
more than dose proportionally in males on Day 1. In contrast, systemic exposure in canines increased in a more than dose proportional
manner in both sexes on Days 1 and 14. The metabolite to parent (nor-Ketamir/Ketamir-2) ratios in AUC 0-24h ranged from 2.2
– 22 and 4.5 – 44 in rats and canines, respectively.

 Eurofins
DiscoverX has developed a panel of cell lines stably expressing non-tagged GPCRs that signal through cyclic adenosine monophosphate,
a messenger used for intracellular signal transduction in many different organisms (or cAMP). Hit Hunter cAMP assays are specialized
tests that track the activation of a type of cell receptor known as GPCR. GPCRs play a crucial role in how cells respond to external
signals, and they are activated through two pathways: Gi and Gs secondary messenger signaling. These pathways are like internal communication
systems in cells that relay signals from the outside to trigger specific responses inside the cell. The assay is conducted in a straightforward,
uniform manner without the need for image-based analysis. This method uses a technology developed by DiscoverX called Enzyme Fragment
Complementation (or EFC). In EFC, fragments of an enzyme, specifically -galactosidase ( -Gal), are brought together to become
functional only when the GPCR is activated. -Galactosidase, the enzyme used as a functional reporter in this assay, is typically
inactive in fragmented form and becomes active when the fragments reassemble, indicating the activation of the GPCR. In this case, the
GPCR target was CB1 receptor. Compounds were tested in agonist and antagonist mode with the requested GPCR Biosensor Assays. For agonist
assays, data was normalized to the maximal and minimal response observed in the presence of control ligand and vehicle. This Eurofins
DiscoverX system was used to test THC vs MIRA-55 agonist activity at the CB1 receptor.

 Unlike
CB1 receptors that mediate many of the psychotropic effects of cannabinoids on the CNS, CB2 receptors are predominantly present on cells
of the immune system. Based on preliminary results of our GPCR biosensor assays, the CB2 receptor agonistic effects of MIRA-55 are 8-fold
more potent than THC and 30-fold more potent than CBD.

 The
study regarding the ability of MIRA-55 vs THC vs CBD to activate CB2Receptors and alter intracellular cAMP levels was performed by the
CRO Eurofins DiscoverX.

 As
can be seen in the table below, the EC50 (i.e. concentration required to induce a half maximal response) for MIRA-55 was 8 times more
potent than THC and at least 30 times more potent that CBD-i.e. it only took 1 uM of MIRA-55 to induce the same response that required
8 uM of THC and >30 uM of CBD.

 Compound
 Name

 Assay
 Name

 Assay
 Format

 Assay
 Target

 Result
 Type

 EC50

 Unit

 cAMP

 Agonist

 CNR2/CB2

 EC50

 1.008462

 uM

 THC

 cAMP

 Agonist

 CNR2/CB2

 EC50

 8.209884

 uM

 CBD

 cAMP

 Agonist

 CNR2/CB2

 EC50

 >30

 uM

 Table:
 The foregoing measurements were performed as follows:

 DiscoverX
has developed a panel of cell lines that stably express non-tagged GPCRs (G-protein coupled receptors) capable of signaling through cAMP.
The Hit Hunter assay platform is used to investigate the functionality and response of these GPCRs.

 In
the case of the CB2 receptor, which is a GPCR involved in various physiological processes and has potential therapeutic implications,
the Hit Hunter assay can be employed to study the effects of drug agonists on CB2 receptor activity.

 To
measure the half maximal response (EC50) of CB2 receptor activation by a drug agonist that leads to a decrease in cAMP levels, an alternative
approach may be required. One common method involves using forskolin, an activator of adenylate cyclase, to stimulate cAMP production.
Forskolin bypasses the GPCR signaling and directly activates adenylate cyclase, resulting in increased cAMP levels.

 In
the presence of forskolin, the drug agonist at the CB2 receptor can then be tested at various concentrations to determine its ability
to inhibit the forskolin-induced cAMP production. The drug's concentration that leads to a 50% reduction in forskolin-stimulated
cAMP levels can be considered the half maximal response or EC50.

 Completed
Pre-Clinical Tests

 EPM
Model of Anxiety Test

 EPM
is a widely used behavioral test to assess anxiety-like behavior in rodents. Typically, rodents tend to avoid open spaces due to their
natural aversion to potentially dangerous areas. Therefore, spending more time in the open arms of the maze indicates decreased anxiety-like
behavior. Similarly, the total distance travelled can reflect general locomotor activity and exploratory behavior, which can be influenced
by the state of anxiety and the effect of drugs.

 The
EPM apparatus consists of two open arms and two enclosed arms elevated above the floor. Blue Bars represent the percentage of time spent
in the open arms by mice in the placebo and drug-treated groups. Green Bars show the total distance travelled by mice in both groups
during the EPM test

 Method:
 We studied the effect of acute administration of MIRA-55 on anxiety-related phenotypes in
 mice to model human conditions.

 An
 intraperitoneal (i.p.) injection of Placebo (e.g. saline) or MIRA-55 (e.g. 50mg/kg = Treatment)
 was administered to C57Bl/6 mice (n=5/group) that were 8-12 weeks old.

 minutes following injection, mice were tested in anxiety related measures using EPM

 Outcome:
 We have found a significant MIRA-55's anti-anxiety effects as the animals spent significantly
 more time at the open arm, compared to vehicle control.

 The
issue of how to test the effect of MIRA-55 on cognition was complicated by the following:1) MIRA-55 has anti-anxiety (i.e. anxiolytic)
effects, 2) anxiolytics can potentially improve cognitive assessment outcomes by reducing anxiety levels that may otherwise hinder cognitive
functioning. Thus, in commonly performed tests of cognition in mice, such as novel object recognition and Morris water maze, anxiolytic
medications can indirectly result in improved performance by decreasing anxiety rather than by directly improving cognition. To separate
assessments of the impact of MIRA-55 on cognitive performance from its demonstrated anti-anxiety effects, we employed a model of context
fear conditioning wherein we dosed the mice after training. Context fear conditioning in mice is a behavioral paradigm used to measure
cognitive processes related to associative learning and memory. Associative learning, where an individual learns to associate specific
stimuli or contexts with outcomes, in this case the mice associate being in a specific chamber with receiving a mild foot shock that
occurs during training the day before testing. This process of forming associations between stimuli, actions, and consequences is involved
in numerous skills and behaviors in everyday life: it underlies learning new skills, developing habits, and acquiring knowledge through
experiences and conditioning. The use of associating the chamber with the foot shock on day one, means that when the mice are returned
to the chamber on day 2 a measure of how much freezing they do corresponds to a read out of how well they can recall the experiences
they had during training on day 1 (i.e. the greater the freezing, the better the recollection of the association between the chamber
and food shock). Since the mice are given MIRA-55 AFTER training that takes place on day 1, and only before testing on day 2, there is
no concern about the anxiolytic effects of MIRA-55 on learning during training, but rather this model tests MIRA-55's effects on
performance only-which in this case represents memory (i.e. the ability to recognize and recall the chamber where they had previously
been shocked) and to translate that into an associated behavior (i.e. freezing). As published in the Journal of Neuropharmacology in
2023, THC and cannabis impair context fear conditioning, both when given prior to training (because of its anti-anxiety effects) and
when given prior to testing (because of its cognitive impairing effects). MIRA-55 resulted a dramatic effect on cognitive performance
in the context fear conditioning model, the percentage of time spent freezing-that is a demonstration of their memory and association-in
the mice who received MIRA-55 at a dose of 75 mg/kg was more than twice that of those who received 0 mg/kg=placebo (i.e. 55% vs 25%,
p<0.0001). Thus, MIRA-55 doubled the cognitive performance of the mice compared to placebo. This degree of improvement in cognitive
performance in healthy mice dosed just prior to testing and after learning has not been demonstrated with any cannabinoid compound previously.

MIRA-55 is an anxiolytic, we decided to test whether it could impair cognitive function. We therefore sought to determine if MIRA-55
could impair attention-a different aspect of cognition than memory, recall and associative learning, and one that is affected negatively
by sedating compounds (e.g. THC, Cannabis, benzodiazepine, etc.) and positively by stimulants (e.g. caffeine, nicotine, amphetamine)
In order to assess whether MIRA-55 affected attention as compared to THC required a different testing model-Psychomotor Vigilance Test
(PVT). The rat Psychomotor Vigilance Test (rPVT) is a widely used method to measure sustained attention in rodents. In the rPVT model,
rats are trained to respond to a visual stimulus by pressing a lever, with shorter reaction times indicative of better attentional performance.
Mice with longer reaction times or higher variability in response times may be considered to have attention deficits or altered vigilance.
Data is shown as percentage accuracy at pressing the lever within the allowed reaction time vs dose of drug used. We have found that
at doses of THC that impair attention, MIRA-55 had no negative effects on attention (i.e. their accuracy at pressing a lever at the right
amount of time after receiving a trained cue was not impaired at all).

 Status

 Planned
 Activity

 Drug
 Substance Preparation

 Analytical
 Development and qualification

 NonGMP
 Production Refinement and optimization

 GLP/GMP
 Production Refinement

 Testing

 Acute
 toxicity study mice

 Genotoxicity
 studies

 MTD/7D
 DRF Dog

 MTD/7D
 DRF Rat

 Dog
 28-day Toxicology

 Rat
 28-day Toxicology

 Cardiovascular
 Study Dog (Telemetry)

 Respiratory
 Study Rat

 hERG
 (Manual Patch-Clamp)

 Neurobehavioral
 Evaluation Rats

 Neurobehavioral
 Evaluation Mice

 We
plan to conduct further neurobehavioral evaluations of orally administered MIRA-55 in rats and mice, along with a respiratory evaluation
of orally administered MIRA-55 in rats. Additionally, in vitro testing is planned to assess the effects of MIRA-55 on hERG (the human
Ether- -go-go-Related Gene) channel currents, an early FDA-required assay that helps identify potential cardiac abnormalities
before advancing to human dose studies.

 hERG
encodes a potassium ion channel that plays a critical role in the electrical activity of the heart. The hERG channel mediates the repolarizing
current in the cardiac action potential, ensuring proper heart rhythm. If the function of this channel is inhibited—whether by
drug interaction or rare genetic mutations—it can lead to long QT syndrome, a potentially life-threatening condition.

 In
addition to these studies, we are planning a 28-day toxicology analysis in dogs and rats as part of the broader safety evaluation of
MIRA-55.

 We
have also initiated analytical development and manufacturing for MIRA-55. Our suppliers are working toward scaling production under GLP/cGMP
conditions, building upon previous non-GMP batches used in initial testing. We are collaborating closely with our suppliers to generate
sufficient cGMP-grade MIRA-55 materials for planned preclinical toxicity programs, expanded animal testing, and potential human trials,
which will be conducted pending regulatory approval.

 Regulation

 The
FDA and comparable regulatory authorities in state and local jurisdictions impose substantial and burdensome requirements upon companies
involved in the clinical development, manufacture, marketing, and distribution of drugs. These agencies and other federal, state, and
local entities regulate, among other things, the research and development, testing, manufacture, quality control, safety, effectiveness,
labeling, storage, record keeping, approval, advertising and promotion, distribution, post-approval monitoring and reporting, sampling
and export and import of our drug candidates.

 U.S.
Government Regulation

 In
the United States, the FDA regulates drugs under the Federal Food, Drug, and Cosmetic Act, or FDCA, and its implementing regulations.
The process of obtaining regulatory approvals and the subsequent compliance with appropriate federal, state, local and foreign statutes
and regulations requires the expenditure of substantial time and financial resources. Failure to comply with the applicable U.S. requirements
at any time during the product development process, approval process or after approval, may subject an applicant to a variety of administrative
or judicial sanctions, such as the FDA's refusal to approve pending New Drug Applications (or NDAs), withdrawal of an approval,
imposition of a clinical hold, issuance of warning letters, product recalls, product seizures, total or partial suspension of production
or distribution, injunctions, fines, refusals of government contracts, restitution, disgorgement or civil or criminal penalties.

 The
process required by the FDA before a drug may be marketed in the United States generally involves the following:

 completion
 of pre-clinical laboratory tests, animal studies and formulation studies in compliance with the FDA's good laboratory practice
 ("GLP") regulations;

 submission
 to the FDA of an IND application, which must become effective before human clinical trials may begin;

 approval
 by an independent Institutional Review Board ("IRB"), at each clinical site before each trial may be initiated;

 performance
 of adequate and well-controlled human clinical trials in accordance with good clinical practices ("GCP") requirements
 to establish the safety and efficacy of the proposed drug product for each indication;

 demonstration
 that the API and finished product are manufactured under well controlled (eventually cGMP) conditions and meet all applicable standards
 of identity, strength, quality, and purity;

 submission
 to the FDA of an NDA;

 satisfactory
 completion of an FDA advisory committee review, if applicable;

 satisfactory
 completion of an FDA inspection of the manufacturing facility or facilities at which the product is produced to assess compliance
 with cGMP requirements and to assure that the facilities, methods, and controls are adequate to preserve the drug's identity,
 strength, quality, and purity;

 FDA
 review and approval of the NDA, including consideration of the views of any FDA advisory committee, prior to commercial marketing
 or sale of the drug in the United States; and

 compliance
 with any post-approval requirements, including the potential requirement to implement a Risk Evaluation and Mitigation Strategy ("REMS")
 or to conduct a post-approval study.

 Pre-clinical
studies

 Before
testing any drug or biological product candidate in humans, the product candidate must undergo rigorous pre-clinical testing. The pre-clinical
developmental stage generally involves laboratory evaluations of drug chemistry, formulation, and stability, as well as studies to evaluate
toxicity in animals, to assess the potential for adverse events ("AEs") and, in some cases, to establish a rationale for
therapeutic use. The conduct of pre-clinical studies is subject to federal regulations and requirements, including GLP regulations for
safety/toxicology studies. An IND sponsor must submit the results of the pre-clinical studies, together with manufacturing information,
analytical data, any available clinical data or literature and a proposed clinical protocol, to the FDA as part of the IND.

 An
IND is a request for authorization from the FDA to ship an investigation product and then administer it to humans and must be allowed
to proceed by the FDA before human clinical trials may begin. Some long-term pre-clinical testing, such as animal tests of reproductive
AEs and carcinogenicity, may continue after the IND is submitted. An IND automatically becomes effective 30 days after receipt by the
FDA, unless the FDA raises concerns or questions before that time related to one or more proposed clinical trials and places the trial
on clinical hold. In such a case, the IND sponsor and the FDA must resolve any outstanding concerns before the clinical trial can begin.
As a result, submission of an IND may not result in the FDA allowing clinical trials to commence.

trials

 The
clinical stage of development involves the administration of the investigational product to healthy volunteers or patients under the
supervision of qualified investigators, generally physicians not employed by, or under control of, the trial sponsor, in accordance with
GCPs, which include the requirement that all research patients provide their informed consent for their participation in any clinical
trial. Clinical trials are conducted under protocols detailing, among other things, the objectives of the clinical trial, dosing procedures,
subject selection and exclusion criteria and the parameters to be used to monitor subject safety and assess efficacy. Each protocol,
and any subsequent amendments to the protocol, must be submitted to the FDA as part of the IND. Furthermore, each clinical trial must
be reviewed and approved by an IRB for each institution at which the clinical trial will be conducted to ensure that the risks to individuals
participating in the clinical trials are minimized and are reasonable in relation to anticipated benefits. The IRB also approves the
informed consent form that must be provided to each clinical trial subject or his or her legal representative and must monitor the clinical
trial until completed. There also are requirements governing the reporting of ongoing clinical trials and completed clinical trial results
to public registries. Information about most clinical trials must be submitted within specific timeframes for publication on the www.clinicaltrials.gov
website. Information related to the product, patient population, phase of investigation, study sites and investigators and other aspects
of the clinical trial is made public as part of the registration of the clinical trial. Sponsors are also obligated to disclose the results
of their clinical trials after completion. Disclosure of the results of these trials can be delayed in some cases for up to two years
after the date of completion of the trial. Competitors may use this publicly available information to gain knowledge regarding the progress
of development programs.

 Human
clinical trials are typically conducted in three sequential phases, which may overlap or be combined:

 Phase
 I clinical trials generally involve a small number of healthy volunteers or disease-affected patients who are initially exposed to
 a single dose and then multiple doses of the product candidate. The primary purpose of these clinical trials is to assess the metabolism,
 pharmacologic action, side effect tolerability and safety of the drug.

 Phase
 II clinical trials involve studies in disease-affected patients to determine the dose required to produce the desired benefits. At
 the same time, safety and further pharmacokinetic and pharmacodynamic information is collected, possible adverse effects and safety
 risks are identified, and a preliminary evaluation of efficacy is conducted.

 Phase
 III clinical trials generally involve a larger number of patients at multiple sites and are designed to provide the data necessary
 to demonstrate the effectiveness of the product for its intended use, its safety in use and to establish the overall benefit/risk
 relationship of the product and provide an adequate basis for product approval. These trials may include comparisons with placebo
 and/or other comparator treatments. The duration of treatment is often extended to mimic the actual use of a product during marketing.

 Post-approval
trials, sometimes referred to as Phase IV clinical trials, may be conducted after initial marketing approval. These trials are used to
gain additional experience from the treatment of patients in the intended therapeutic indication, particularly for long-term safety follow
up. In certain instances, the FDA may mandate the performance of Phase IV clinical trials as a condition of approval of an NDA or a Biologics
License Application ("BLA").

 Progress
reports detailing the results of the clinical trials must be submitted at least annually to the FDA and more frequently if significant
adverse events ("SAEs") occur. The FDA or the sponsor may suspend or terminate a clinical trial at any time, or the FDA may
impose other sanctions on various grounds, including a finding that the research patients are being exposed to an unacceptable health
risk. Similarly, an IRB can refuse, suspend, or terminate approval of a clinical trial at its institution if the clinical trial is not
being conducted in accordance with the IRB's requirements or if the drug has been associated with unexpected serious harm to patients.

 Concurrently
with clinical trials, companies usually complete additional pre-clinical studies and must also develop additional information about the
physical characteristics of the drug or biological product as well as finalize a process for manufacturing the product in commercial
quantities in accordance with cGMP requirements. The manufacturing process must be capable of consistently producing quality batches
of the product candidate and, among other things, the sponsor must develop methods for testing the identity, strength, quality, potency,
and purity of the final biological product. Additionally, appropriate packaging must be selected and tested, and stability studies must
be conducted to demonstrate that the biological product candidate does not undergo unacceptable deterioration over its shelf life.

 Marketing
Approval

 Assuming
successful completion of the required clinical testing, the results of the pre-clinical studies and clinical trials, together with detailed
information relating to the product's chemistry, manufacture, controls, and proposed labeling, among other things, are submitted
to the FDA as part of an NDA requesting approval to market the product for one or more indications. In most cases, the submission of
an NDA is subject to a substantial application user fee.

 The
review process typically takes twelve months from the date the NDA is submitted to the FDA. The FDA conducts a preliminary review of
all NDAs within the first 60 days after submission to determine whether they are sufficiently complete to permit substantive review before
accepting them for "filing." The FDA may request additional information rather than accept an NDA for filing. In this event,
the application must be resubmitted with the additional information and may be subject to an additional application user fee. The resubmitted
application is also subject to review before the FDA accepts it for filing. Once the submission is accepted for filing, the FDA begins
an in-depth substantive review. The FDA reviews an NDA to determine, among other things, whether the drug is safe and effective and whether
the facility in which it is manufactured, processed, packaged, or held meets standards designed to assure the product's continued
safety, quality and purity. Under the current guidelines in effect in the Prescription Drug User Fee Act (PDUFA), the FDA has a goal
to review and act on the submission within ten months from the completion of the preliminary review of a standard NDA for a new molecular
entity.

 The
FDA also may require submission of a REMS plan to ensure that the benefits of the drug outweigh its risks. The REMS plan could include
medication guides, physician communication plans, assessment plans, and/or elements to assure safe use, such as restricted distribution
methods, patient registries, or other risk minimization tools.

 The
FDA may refer an application for a novel drug to an advisory committee. An advisory committee is a panel of independent experts, including
clinicians and other scientific experts, that reviews, evaluates and provides a recommendation as to whether the application should be
approved and under what conditions. The FDA is not bound by the recommendations of an advisory committee, but it considers such recommendations
carefully when making decisions.

 Before
approving an NDA, the FDA typically will inspect the facility or facilities where the product is manufactured. The FDA will not approve
an application unless it determines that the manufacturing processes and facilities are in compliance with cGMP requirements and adequate
to assure consistent production of the product within required specifications. Additionally, before approving an NDA, the FDA may inspect
one or more clinical trial sites to assure compliance with GCP requirements.

 After
evaluating the NDA and all related information, including the advisory committee recommendation, if any, and inspection reports regarding
the manufacturing facilities and clinical trial sites, the FDA may issue an approval letter, or, in some cases, a complete response letter.
A complete response letter generally contains a statement of specific conditions that must be met in order to secure final approval of
the NDA and may require additional clinical trials or pre-clinical studies in order for FDA to reconsider the application. Even with
submission of this additional information, the FDA ultimately may decide that the application does not satisfy the regulatory criteria
for approval. If and when those conditions have been met to the FDA's satisfaction, the FDA will typically issue an approval letter.
An approval letter authorizes commercial marketing of the drug with specific prescribing information for specific indications.

 Post-approval
requirements

 Drugs
manufactured or distributed pursuant to FDA approvals are subject to pervasive and continuing regulation by the FDA, including, among
other things, requirements relating to recordkeeping, periodic reporting, product sampling and distribution, advertising and promotion
and reporting of adverse experiences with the product. After approval, most changes to the approved product, such as adding new indications
or other labeling claims are subject to prior FDA review and approval. There also are continuing annual user fee requirements for any
marketed products and the establishments at which such products are manufactured, as well as new application fees for supplemental applications
with clinical data.

 Intellectual
Property

 KETAMIR-2

 We
license the U.S., Canadian, and Mexican patent rights for the use of KETAMIR-2 in human applications from MIRALOGX. MIRALOGX filed international
application no. PCT/US2024/018594 under the Patent Cooperation Treaty (PCT) on March 6, 2024, titled, ANTIDEPRESSANT COMPOUNDS, PHARMACEUTICAL
COMPOSITIONS, AND METHODS OF TREATING DEPRESSION AND OTHER DISORDERS, and in due course intends to enter the national phase in the United
States, Canada and Mexico, among other countries. These applications, if granted and subject to payment of patent maintenance fees, would
offer protection extending through at least March 6, 2044. The patent rights for KETAMIR-2 outside of the United States, Canada, and
Mexico are not included in our current patent rights.

 Our
license from MIRALOGX is set forth in the Exclusive License Agreement, dated November 15, 2023, pursuant to which the licensed field
of use includes therapeutic treatments and other medical or health uses in humans, and related preclinical studies and activities conducted
in furtherance of obtaining regulatory approval for and commercialization of human therapeutic treatments and uses (the "MIRALOGX
License Agreement"). "Licensed Product" is defined as a drug product containing as an active agent 2-(2-chlorophenyl)-2-(methylamino)cyclopentan-1-one
or a pharmaceutically acceptable salt or ester thereof. We also have the right to grant corresponding sublicenses under the licensed
patent rights. The MIRALOGX License Agreement provides for the payment to MIRALOGX of an 8% royalty (payable quarterly) on our net sales
of Licensed Products by us or our sublicensees and on non-royalty bearing milestone revenue, with the royalty obligation ceasing upon
the later of the expiration of the last-to-expire licensed patent. The agreement also provides for an up-front Cost Reimbursement of
$100,000 payable to MIRALOGX to cover the already-incurred costs associated with the patent rights. The Cost Reimbursement is the only
payment made to date under the agreement. MIRALOGX may terminate the agreement upon insolvency, an uncured breach including the failure
to make any payment owed under the agreement or the failure to use commercially reasonable efforts to develop the licensed product, or
upon a default of the November 15, 2023 Promissory Note and Loan Agreement. The MIRALOGX License Agreement provides that MIRALOGX will
have sole control over the filing, prosecution, maintenance, and management of the licensed patent rights, provided that we will be responsible
for the cost of prosecuting and maintaining the licensed patents. The agreement grants to us the primary right, but not the obligation,
to enforce the licensed patent rights.

 Besides
relying on patents, we also rely on trade secrets, proprietary know-how and continuing innovation to develop and maintain our competitive
position, especially when we do not believe that patent protection is appropriate or can be obtained. We seek protection of these trade
secrets, proprietary know-how and any continuing innovation, in part, through confidentiality and proprietary information agreements.
However, these agreements may not provide meaningful protection for, or adequate remedies to protect, our technology in the event of
unauthorized use or disclosure of information. Furthermore, our trade secrets may otherwise become known to, or be independently developed
by, our competitors. We intend to seek appropriate patent protection for technology in our research and development programs, where applicable,
and their uses by filing patent applications in the United States and other selected countries. We intend for these patent applications
to cover, where possible, claims for compositions of matter, medical uses, processes for preparation and formulations.

 We
have a pending provisional patent application directed to MIRA-55, a structure that was synthesized and isolated during the research
and development of MIRA1a titled "Synthetic Cannabinoid Analogs, Pharmaceutical Compositions and Methods of Treating Anxiety and
Other Disorders". The Company intends to pursue domestic and foreign filings based on the provisional application to seek global
patent protection for MIRA-55.

 MIRA1a

 The
U.S. Patent 10,787,675 B2, titled "Purified Synthetic Marijuana and Methods of Treatment by Administering Same," which covers
the MIRA1a compound per se as a racemic mixture, an isolated R-enantiomer, or an isolated S-enantiomer, as well as pharmaceutical
formulations of the compound, was assigned to our Company by SRQ Patent Holdings II, LLC ("SRQ") in December 2021. This patent
also covers MIRA1a in methods of treating Alzheimer's disease, anxiety, depression, and addictions. Subject to payment of
patent maintenance fees, the '675 patent offers protection extending through at least February 11, 2039. According to the assignment
and royalty agreement, we owe 8% in royalty revenue on net sales price and royalty revenue and 8% of milestone payment revenue to SRQ.

 The
royalties shall continue, in each country on a product-by-product and country-by-country basis until the later of i) the date of expiration
of the last to expire patent included within the Innovation, or ii) the date of expiration of the last strategic partnership/licensing
agreement including the Innovation.

 We
currently have no plans to develop the MIRA1a compound for approval and commercialization in or outside of the United States. See "Risk
Factors- Risks Related to Our Intellectual Property- We own the rights associated with our patents in the United States, but we do not
own the rights to patents covering MIRA1a in foreign jurisdictions."

 Properties

 Our
current business address is 1200 Brickell Avenue, Suite 1950 #1183, Miami, Florida 32183, which is a virtual office.

 Employees

 As
of March 28, 2025, we had five part time employees and various consultants providing support. None of our employees are represented
by a labor union or are covered by a collective bargaining agreement. We consider our relationship with our employees to be satisfactory.

 Legal
Proceedings

 From
time to time, we may be named in claims arising in the ordinary course of business. Currently, no legal proceedings, government actions,
administrative actions, investigations, or claims are pending against us or involve us that, in the opinion of our management, could
reasonably be expected to have a material adverse effect on our business and financial condition.

 We
anticipate that we will expend significant financial and managerial resources in the defense of our intellectual property rights in the
future if we believe that our rights have been violated. We also anticipate that we will expend significant financial and managerial
resources to defend against claims that our products and services infringe upon the intellectual property rights of third parties.

 Corporation
Information

 Our
corporate headquarters is located at 1200 Brickell Avenue, Suite 1950 #1183, Miami, Florida 32183. Our telephone number is 786-432-9792.

 Our
principal website address is www.mirapharmaceuticals.com. The information contained on, or that can be accessed through, our website
is deemed not to be incorporated in this Report or to be part of this Report. You should not consider information contained on our website
to be part of this Report.

 ITEM
1A. Risk Factors

 RISK
FACTORS

 Investing
in shares of our common stock is very speculative and involves a high degree of risk. You should carefully consider the risks
and uncertainties described below, the section of this Report entitled "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and our financial statements and related notes included elsewhere in this Report before investing
in shares of our common stock. The risks and uncertainties described below are not the only ones we face. Additional risks and uncertainties
that we are unaware of, or that we currently believe are not material, may also become important factors that affect us. If any of the
following risks occur, our business, operating results and prospects could be materially harmed. In that event, the price of our common
stock could decline, and you could lose part or all of your investment.

 Summary
Risk Factors

 Our
business is subject to numerous risks and uncertainties that you should consider before investing in our company. You should carefully
consider all of the risks described more fully in the section titled "Risk Factors" in this Annual Report on page 19, before
deciding to invest in our common stock. If any of these risks actually occurs, our business, financial condition and results of operations
would likely be materially adversely affected.

 Important
factors that could cause actual results or events to differ materially, but are not limited to, the following:

 Risks
Related to Our Intellectual Property

 We
depend on rights to Ketamir-2 that are or will be licensed to us.

 We
may not be able to adequately protect our product candidates or our proprietary technology in the marketplace.

 If
third parties claim that our intellectual property, products, processes, or anything else used by us infringes upon their intellectual
property, our operating profits could be adversely affected.

 We
have been granted a license to the right to develop Ketamir-2 in the United States in human and pet application, but we have not been
granted a license to the rights to patents covering Ketamir-2 in foreign jurisdictions.

 Risks
Related to Our Operations and Financial Condition

 We
are an early development-stage company with no revenues and our financial condition raises substantial doubt as to our ability to continue
as a going concern.

we have a limited operating history, you may not be able to accurately evaluate our operations.

 We
will need to raise additional financing for the continuation of our operations.

 Our
operating results may fluctuate, which could have a negative impact on our ability to grow our client base, establish sustainable revenues
and succeed overall.

 We
have yet to achieve a profit and will not achieve a profit in the near future, if at all.

of our executive officers are not employed by us on a full-time basis.

 Conflicts
of interest may arise between us and MIRALOGX.

 Risks
Relating to Our Business and Our Industry

 Our
future success will largely depend on the success of Ketamir-2 and MIRA-55 and any future product candidates, which development will
require significant capital resources and years of clinical development effort.

 We
are dependent on our current and future product candidates, some of which may not receive regulatory approval or be successfully commercialized.

 We may not successfully
integrate with SKNY following our potential upcoming acquisition

 Results
of pre-clinical studies and earlier clinical trials are not necessarily predictive indicators of future results.

 We
have limited marketing experience, and we do not anticipate at this time establishing a sales force or distribution and reimbursement
capabilities, and we may not be able to successfully commercialize any of our product candidates if they are approved in the future.

 We
will need to further increase the size and complexity of our organization in the future, and we may experience difficulties in managing
our growth and executing our growth strategy.

 We
expect to face intense competition, often from companies with greater resources and experience than we have.

 We
have significant and increasing liquidity needs and may require additional funding.

 Risks
Related to Development and Regulatory Approval of Our Product Candidates

trials for our product candidates are expensive, time-consuming, uncertain, and susceptible to change, delay or termination. The results
of clinical trials are open to differing interpretations.

 Any
failure by us to comply with existing regulations could harm our reputation and operating results.

 The
regulatory approval processes with the FDA are lengthy and inherently unpredictable.

 There
is a high rate of failure for drug candidates proceeding through clinical trials.

 Risks
Related to Our Reliance Upon Third Parties

 We
rely on, and expect to continue to rely on, third parties to conduct clinical trials for our product candidates.

 Our
existing collaboration arrangements and any that we may enter into in the future may not be successful, which could adversely affect
our ability to develop and commercialize our product candidates.

 Risks
Relating to the Ownership of Our Common Stock

of the speculative nature of an investment in our company, you may lose your entire investment.

of our founding stockholders, plus our existing officers and directors, control a substantial interest in us and thus may influence certain
actions requiring stockholder vote

 Risks
Related to Our Operations and Financial Condition

 We
are an early development-stage company with no revenues. As such, our losses from operations and negative cash flows as of December 31,
2024 raise substantial doubt about our ability to continue as a going concern absent obtaining adequate new debt or equity financings.

 As
a very early development-stage enterprise that is focused on the development of a pre-clinical pharmaceutical product, we have generated
no revenue and have an accumulated deficit of $29.1 million through December 31, 2024, and $21.3 million through December 31, 2023. We
have concluded that substantial doubt exists about our ability to continue as a going concern for the 12 months following the issuance
of the financial statements included in this Annual Report on Form 10-K. As of the issuance date of these financial statements, we believe
that we have sufficient resources available to support our development activities and business operations and timely satisfy our obligations
as they come due into the third quarter of 2025. We do not have sufficient cash and cash equivalents as of the date of filing this Annual
Report on Form 10-K to support our operations for at least the 12 months following the issuance of the financial statements.

 To
alleviate the conditions that raise substantial doubt about our ability to continue as a going concern, we plan to secure additional
capital, potentially through a combination of public or private equity offerings and strategic transactions, including potential alliances
and drug product collaborations, however, none of these alternatives are committed at this time. There can be no assurance that we will
be successful in obtaining sufficient funding on terms acceptable to us to fund continuing operations, if at all, identify and enter
into any strategic transactions that will provide the capital that we will require or achieve the other strategies to alleviate the conditions
that raise substantial doubt about our ability to continue as a going concern. If none of these alternatives are available, or if available,
are not available on satisfactory terms, we will not have sufficient cash resources and liquidity to fund our business operations for
at least the 12 months following the date the financial statements are issued. The failure to obtain sufficient capital on acceptable
terms when needed may require us to delay, limit, or eliminate the development of business opportunities and our ability to achieve our
business objectives and our competitiveness, and our business, financial condition, and results of operations will be materially adversely
affected. In addition, the perception that we may not be able to continue as a going concern may cause others to choose not to deal with
us due to concerns about our ability to meet our contractual obligations.

we filed a shelf registration statement with the SEC to facilitate the issuance of our common stock and entered into an At The Market
Offering Agreement with Rodman & Renshaw LLC, under which we may offer and sell shares of our Common Stock. The maximum amount eligible
to be sold under the ATM Agreement is $75 million. However, although we have received net proceeds of $3.6 million during 2024 from the
ATM, there are no assurances that we will be successful in raising any additional capital from the ATM.

 The
report of our independent registered accounting firm on our audited financial statements for the fiscal year ended December 31, 2024
contains an explanatory paragraph relating to our ability to continue as a going concern.

 The auditor's opinion on our audited financial statements for the
year ended December 31, 2024 includes an explanatory paragraph stating that we have no revenue and incurred recurring losses from operations
and cash used in operations that raise substantial doubt about our ability to continue as a going concern. While we believe that we will
be able to obtain the capital we need to continue our operations, there can be no assurances that we will be successful in these efforts
or will be able to resolve our liquidity issues or eliminate our operating losses. If we are unable to obtain sufficient funding, we would
need to significantly reduce our operating plans and curtail some or all of our development efforts. Accordingly, our business, prospects,
financial condition, and results of operations will be materially and adversely affected, and we may be unable to continue as a going
concern. If we seek additional financing to fund our business activities in the future and there remains substantial doubt about our ability
to continue as a going concern, investors or other financing sources may be unwilling to provide additional funding on commercially reasonable
terms or at all.

 We
may not be successful in the integration of our potential acquisition of SKNY.

 As
discussed earlier in this Annual Report of Form 10-K, we have entered into a binding letter of intent to acquire SKNY. Integrating SKNY's
business, processes, and operations presents new risks to the business that must be managed carefully. If not, it could have a material
impact on operations and cause results to differ significantly from expectations.

 Ac quisitions
involve a number of risks and difficulties, including: (i) expansion into new markets and business ventures; (ii) the requirement
to understand local business practices; (iii) the diversion of management's attention to the assimilation of acquired operations
and personnel; (iv) being bound by client or vendor contracts with unfavorable terms; and (v) potential adverse effects on
a company's operating results for various reasons, including, but not limited to, the following items: (a) the inability to
achieve financial targets; (b) the inability to achieve certain operating goals and synergies; (c) costs incurred to exit current
or acquired contracts or activities; (d) costs incurred to service any acquisition debt; and (e) the amortization or impairment
of intangible assets.

 Due to
the multiple risks and difficulties associated with any acquisition, there can be no assurance that we will be successful in achieving
our expected strategic, operating, and financial goals for any such acquisition.

we have a limited operating history, you may not be able to accurately evaluate our operations.

 We
have had limited operations to date. Therefore, we have a limited operating history upon which to evaluate the merits of investing in
our company. Potential investors should be aware of the difficulties normally encountered by new companies and the high rate of failure
of such enterprises. The likelihood of success must be considered in light of the problems, expenses, difficulties, complications, and
delays encountered in connection with the operations that we plan to undertake. These potential problems include, but are not limited
to, unanticipated problems relating to the ability to generate sufficient cash flow to operate our business, and additional costs and
expenses that may exceed current estimates. We expect to continue to incur significant losses into the foreseeable future. We recognize
that if the effectiveness of our business plan is not forthcoming, we will not be able to continue business operations. There is no history
upon which to base any assumption as to the likelihood that we will prove successful, and it is doubtful that we will generate any operating
revenues or ever achieve profitable operations. If we are unsuccessful in addressing these risks, our business will most likely fail.

 We
have significant and increasing liquidity needs and will require additional funding.

 Our
operations have consumed substantial amounts of cash since inception. For the year ended December 31, 2024, we reported a net operating
cash outflow of $5.6 million and a net cash inflow from financing activities of $3.8 million. For the year ended December 31, 2023, we
reported a net operating cash outflow of $4.5 million and a net cash inflow from financing activities of $8.8 million.

and development, and general and administrative expenses, and cash used for operations will continue to be significant and may increase
substantially in the future in connection with new research and development initiatives and continued product commercialization efforts.
We may need to raise additional capital to fund our operations, continue to conduct clinical trials to support potential regulatory approval
of marketing applications and to fund commercialization of our products.

 The
amount and timing of our future funding requirements will depend on many factors, including, but not limited to:

 the
 timing of FDA approval, if any;

 the
 DEA continuing to classify Ketamir-2 as a substance not subject to CSA;

 the
 DEA continuing to classify MIRA-55 as a substance not subject to CSA;

 the
 timing and amount of revenue from sales of our products, or revenue from grants or other sources;

 the
 rate of progress and cost of our clinical trials and other product development programs;

 costs
 of establishing or outsourcing sales, marketing, and distribution capabilities;

 costs
 and timing of completion of expanded in-house manufacturing facilities as well as any outsourced commercial manufacturing supply
 arrangements for our product candidates;

 costs
 of filing, prosecuting, defending, and enforcing any patent claims and other intellectual property rights associated with our product
 candidates;

 costs
 of operating as a U.S. public company;

 the
 effect of competing technological and market developments;

 personnel,
 facilities, and equipment requirements; and

 the
 terms and timing of any additional collaborative, licensing, co-promotion, or other arrangements that we may establish.

 While
we expect to fund our future capital requirements from a number of sources including existing cash balances, future cash flows from operations
and the proceeds from further public offerings, we cannot assure you that any of these funding sources will be available to us on favorable
terms, or at all. Further, even if we can raise funds from all of the above sources, the amounts raised may not be sufficient to meet
our future capital requirements.

results may vary significantly in future periods.

 Our
operating and financial results are likely to fluctuate significantly in the future. Our operating and financial results are unpredictable
and may fluctuate, for among other reasons, due to:

 our
 achievement of product development objectives and milestones;

 clinical
 trial enrollment and expenses;

 research
 and development expenses; and

 the
 timing and nature of contract manufacturing and contract research payments.

 In
addition, a high portion of our costs are determined on an annual basis, due in part to our significant research and development costs.
Thus, increases in our costs could disproportionately affect financial results in a quarter. Other factors, including non-cash expenses
associated with financing activity, could also lead to fluctuations in our results of operations. Because of these factors, our operating
and financial results in one or more future quarters may fail to meet the expectations of securities analysts or investors, which could
cause our share price to decline.

 We
have yet to generate revenues or achieve a profit and may not generate revenue or achieve a profit for many years, if at all.

 We
have not yet produced any revenues or profit and may not for many years, if at all. Our ability to generate revenue is dependent on the
receipt of regulatory approval of our product candidates, which will take years to achieve and may not be obtained. We therefore cannot
assure you we will be able to ever generate sufficient revenue to pay for our expenses or achieve profitability. Our ability to continue
as a going concern in the future is dependent upon raising capital from financing transactions and keeping operating expenses below our
revenue levels in order to achieve positive cash flows, none of which can be assured.

 Conflicts
of interest may arise between us and MIRALOGX.

 MIRALOGX
licenses us the patent pending rights to KETAMIR-2. MIRALOGX is a separate intellectual property development company owned by the Bay
Shore Trust. The Bay Shore Trust is also our largest stockholder. The interests of MIRALOGX are 100% owned by the Bay Shore Trust. Our
relationship with MIRALOGX and the Bay Shore Trust may create, or may create the appearance of, conflicts of interest when we are faced
with decisions that could have different implications for MIRALOGX than the decisions have for us. Furthermore, in light of the license
agreement that we have with MIRALOGX, if a dispute were to arise between MIRALOGX and us relating to our past or future relationship
with MIRALOGX or with respect to intellectual property matters, these potential conflicts of interest may make it more difficult for
us to favorably resolve such disputes.

of our executive officers will not be employed by us on a full-time basis.

 Erez
Aminov, our Chief Executive Officer and Chairman of our board of directors, is not employed by our company on a full-time basis. As intended
to be provided in his employment agreement with our company, he works on a part-time and as-needed basis. Because he does not work full
time for our company, instances may occur where he may not be immediately available to provide solutions to problems or address concerns
that arise in the course of us conducting our business and thus adversely affect our business. In addition, he can become subject to
conflicts of interest because he devotes part of his working time to other business endeavors and may have responsibilities to other
entities. Although Mr. Aminov is aware of his duties and accountability to our company and to applicable laws and policies relating to
corporate opportunity and conflicts of interest, such conflicts of interest may include deciding how much time to devote to our affairs,
as well as what business opportunities should be presented to us.

Yanez, our Chief Financial Officer, is not employed by our company on a full-time basis. As intended to be provided in her employment
agreement with our company, she works on a part-time and as-needed basis. Because she does not work full time for our company, instances
may occur where she may not be immediately available to provide solutions to problems or address concerns that arise in the course of
us conducting our business and thus adversely affect our business. In addition, she can become subject to conflicts of interest because
she devotes part of her working time to other business endeavors and may have responsibilities to other entities. Although Mrs. Yanez
is aware of her duties and accountability to our company and to applicable laws and policies relating to corporate opportunity and conflicts
of interest, such conflicts of interest may include deciding how much time to devote to our affairs, as well as what business opportunities
should be presented to us.

 Risks
Relating to Our Business and Our Industry

 Our
future viability will largely depend on the positive development of Ketamir-2 and MIRA-55, and any future product candidates, which development
will require significant capital resources and years of clinical development effort.

 We
currently have no drug products on the market, and all of our drug development projects are in a pre-clinical stage of development or
moving into clinical stages. Our business depends almost entirely on the successful pre-clinical and clinical development, FDA regulatory
approval, and commercialization of our product candidates, principally Ketamir-2 and MIRA-55. Investors need to be aware that substantial
additional investments including pre-clinical and clinical development and FDA regulatory submission and approval efforts will be required
before we are permitted to undertake clinical studies and market and commercialize our product candidates, if ever. It may be several
years before we can commence clinical trials, if ever. Any clinical trial will be subject to extensive and rigorous review and regulation
by numerous government authorities in the United States and other jurisdictions where we intend, if approved, to market our product candidates.
Before obtaining regulatory approvals for any of our product candidates, we must demonstrate through pre-clinical testing and clinical
trials that the product candidate is safe and effective for its specific application. This process can take many years and may include
post- marketing studies and surveillance, which would require the expenditure of substantial resources. Of the large number of drugs
in development for approval in the United States (and the rest of the world), only a small percentage will successfully complete the
FDA regulatory approval financing to fund our planned research, development, and clinical programs, we cannot assure you that any of
our product candidates will be successfully developed or commercialized.

 We
may be unable to formulate or scale up any or all of our product candidates. There is no guarantee that any of the product candidates
will be or are able to be manufactured or produced in a manner to meet the FDA's criteria for product stability, content uniformity
and all other criteria necessary for product approval in the United States and other markets. Any of our product candidates may fail
to achieve their specified endpoints in clinical trials.

 Furthermore,
product candidates may not be approved even if they achieve their specified endpoints in clinical trials. The FDA may disagree with our
trial design and our interpretation of data from clinical trials or may change the requirements for approval even after it has reviewed
and commented on the design for our clinical trials. The FDA may also approve a drug for fewer or more limited indications than we request
or may grant approval contingent on the performance of costly post-approval clinical trials (i.e., Phase IV trials). In addition, the
FDA may not approve the labeling claims that we believe are necessary or desirable for the successful commercialization of our product
candidates.

 If
we are unable to obtain regulatory approval for Ketamir-2 and MIRA-55 within the timeline we anticipate, we will not be able to execute
our business strategy effectively and our ability to substantially grow our revenues will be limited, which would have a material adverse
impact on our long-term business, results of operations, financial condition, and prospects.

 We
are dependent on our current and future product candidates, some of which may not receive regulatory approval or be successfully commercialized.

 Our
ability to progress our plan will depend on our ability to clinically develop, gain regulatory approval for and ultimately commercialize
our product candidates. Our ability to successfully commercialize our product candidates will depend on, among other things, our ability
to:

 successfully
 complete pre-clinical and other nonclinical studies and clinical trials in a manner that allows us to progress our studies;

 receive
 IND acceptance and regulatory approvals from the FDA;

 produce,
 through a validated process, in manufacturing facilities inspected and approved by regulatory authorities, including the FDA, sufficiently
 large quantities of product candidates to permit successful commercialization;

 obtain
 reimbursement from payers such as government health care programs and insurance companies and achieve commercially attractive levels
 of pricing;

 secure
 acceptance of our product candidates from physicians, health care payers, patients, and the medical community;

 create
 positive publicity surrounding our product candidates;

 manage
 our spending as costs and expenses increase due to clinical trials and commercialization; and

 obtain
 and enforce sufficient intellectual property for our product candidates.

 Our
failure or delay with respect to any of the factors above could have a material adverse effect on our business, results of operations
and financial condition.

 Impact
of global tensions may increase uncertainty of our future operations.

 The
global tensions arising from the Palestine-Israel war and the war in Ukraine may result in disruptions in the broader global economic
environment. The uncertain nature, magnitude, and duration of hostilities stemming from such conflicts, including the potential effects
of sanctions and countersanctions, or retaliatory cyber-attacks on the world economy and markets, have contributed to increased market
volatility and uncertainty, which could have an adverse impact on macroeconomic factors that affect our business and operations, such
as pre-clinical study issues, manufacturer delays or shipping delays.

 Moreover,
the conflict between Palestine and Israel could impact future business decisions to locate potential clinical trials in Israel. It is
not possible to predict the short and long-term implications of military conflicts or wars or geopolitical tensions which could include
further sanctions, uncertainty about economic and political stability, increases in inflation rate and energy prices, cyber-attacks,
supply chain challenges and adverse effects on currency exchange rates and financial markets.

 Results
of pre-clinical studies and earlier clinical trials are not necessarily predictive indicators of future results.

 Any
positive results from future pre-clinical testing of our product candidates and potential future clinical trials may not necessarily
be predictive of the results from Phase I, Phase II or Phase III clinical trials. In addition, our interpretation of results derived from
clinical data or our conclusions based on our pre-clinical data may prove inaccurate. Frequently, pharmaceutical and biotechnology companies
have suffered significant setbacks in clinical trials after achieving positive results in pre-clinical testing and early phase clinical
trials, and we cannot be certain that we will not face similar setbacks. These setbacks may be caused by the fact that pre-clinical and
clinical data can be susceptible to varying interpretations and analyses. Furthermore, certain product candidates may perform satisfactorily
in pre-clinical studies and clinical trials but nonetheless fail to obtain FDA approval or appropriate approvals by the appropriate regulatory
authorities in other countries. If we fail to produce positive results in our clinical trials for our product candidates, the development
timeline and regulatory approval and commercialization prospects for them and as a result our business and financial prospects would
be materially adversely affected.

 We
have limited marketing experience, and we do not anticipate at this time establishing a sales force or distribution and reimbursement
capabilities, and we may not be able to successfully commercialize any of our product candidates if they are approved in the future.

 If
regulatory approval of our products is ever obtained, our ability to generate revenues ultimately depends on our ability to sell our
approved products and secure adequate third-party reimbursement. We currently have limited experience in marketing and selling our products.
We currently do not have any products approved for sale in the United States or in any other country.

 The
commercial success of our product candidates will not even be possible for the foreseeable future and will depend on a number of factors
beyond our control, including the willingness of physicians to prescribe our products to patients, payers' willingness and ability
to pay for the drugs, the level of pricing achieved, patients' response to our drugs and the ability of our marketing partners
to generate sales. There can be no guarantee that we will be able to establish or maintain the personnel, systems, arrangements and capabilities
necessary to successfully commercialize Ketamir-2 and MIRA-55 or any product candidate approved by the FDA in the future. If we fail
to establish or maintain successful marketing, sales and reimbursement capabilities or fail to enter into successful marketing arrangements
with third parties, our product revenues may suffer.

 Should
we later determine if it is in our best interest to develop a sales force, we may be unable to effectively train and equip our sales
force, therefore our ability to successfully commercialize our products may be harmed.

 We
will be required to expend significant time and resources to train our sales force to be credible, persuasive and compliant with applicable
laws in marketing Ketamir-2 and MIRA-55 or our other product candidates to physicians for their approved uses. In addition, we must continue
to train our sales force to ensure that a consistent and appropriate message about Ketamir-2 and MIRA-55 or our other product candidates
are being delivered to our potential customers. If we are unable to effectively train our sales force and equip them with effective materials,
including medical and sales literature, to help them inform and educate potential customers about the benefits of Ketamir-2 and MIRA-55
and our product candidates and its proper administration, our efforts to successfully commercialize Ketamir-2 and MIRA-55 and our product
candidates could be jeopardized, which would negatively impact our ability to generate product revenues.

 We
will need to further increase the size and complexity of our organization in the future, and we may experience difficulties in managing
our growth and executing our growth strategy.

 Our
management and personnel, systems, and facilities currently in place may not be adequate to support our business plan and future growth.
As a result, we may need to further expand certain areas of our organization.

 Our
need to effectively manage our operations, growth and various projects requires that we:

 continue
 to improve our operational, financial, management and regulatory compliance controls and reporting systems and procedures;

 attract
 and retain enough talented employees;

 manage
 our clinical trials effectively;

 manage
 our external manufacturing operations with contract research organizations effectively and in a cost-effective manner;

 manage
 our development efforts effectively while carrying out our contractual obligations to contractors and other third parties; and

 In
addition, we may utilize the services of part-time outside consultants and contractors to perform several tasks for us, including tasks
related to compliance programs, clinical trial management, regulatory affairs, formulation development and other drug development functions.
Our growth strategy may entail expanding our use of consultants and contractors to implement these and other tasks going forward. If
we are not able to effectively expand our organization by hiring new employees and expanding our use of consultants and contractors,
we may be unable to successfully implement the tasks necessary to effectively execute on our planned research, development, manufacturing,
and commercialization activities and, accordingly, may not achieve our research, development and commercialization goals.

 Our
product candidates, if approved, may be unable to achieve the expected market acceptance and, consequently, limit our ability to generate
revenue from new products.

 Even
when product development is successful and regulatory approval has been obtained, our ability to generate sufficient revenue depends
on the acceptance of our products by physicians and patients. We cannot assure you that our product candidates will achieve the expected
level of market acceptance and revenue if and when they obtain the requisite regulatory approvals. The market acceptance of any product
depends on a number of factors, including the indication statement and warnings required by regulatory authorities in the product label.
Market acceptance can also be influenced by continued demonstrations of efficacy and safety in commercial use, physicians' willingness
to prescribe the product, reimbursement from third-party payers such as government health care programs and private third-party payers,
the price of the product, the nature of any post-approval risk, management activities mandated by regulatory authorities, competition,
and marketing and distribution support. Further, an ineffective or inefficient distribution model at launch may lead to the inability
to fulfill demand, and consequently a loss of revenue. Any factors preventing or limiting the market acceptance of our products could
have a material adverse effect on our business, results of operations and financial condition.

 If
the price for any future approved products decreases or if government and other third-party payers do not provide coverage and adequate
reimbursement levels, our revenue and prospects for profitability will suffer.

 Patients
who are prescribed medicine for the treatment of their conditions generally rely on third-party payers to reimburse all or part of the
costs associated with their prescription drugs. Reimbursement systems in international markets vary significantly by country and by region,
and reimbursement approvals generally must be obtained on a country-by-country basis. Coverage and adequate reimbursement from governmental
healthcare programs, such as Medicare and Medicaid, and commercial payers is critical to new product acceptance. Coverage decisions may
depend upon clinical and economic standards that disfavor new drug products when more established or lower-cost therapeutic alternatives
are already available or subsequently become available. Even if we obtain coverage for products we may market, the resulting reimbursement
payment rates may require co-payments that patients find unacceptably high. Patients may not use our products if coverage is not provided,
or reimbursement is inadequate to cover a significant portion of their cost.

 In
addition, the market for our products will depend significantly on access to third-party payers' drug formularies or lists of medications
for which third-party payers provide coverage and reimbursement. The industry competition to be included in such formularies often leads
to downward pricing pressures on pharmaceutical companies. Also, third-party payers may refuse to include a particular branded drug in
their formularies or otherwise restrict patient access to a branded drug when a less costly generic equivalent or other alternative is
available, even if not approved for the indications for which our products are approved.

payers or governmental or commercial entities are developing increasingly sophisticated methods of controlling healthcare costs. The
current environment is putting pressure on companies to price products below what they may feel is appropriate. Selling our products
at less than an optimized price could impact our revenues and overall success as a company. It will be difficult to determine the optimized
price for our products. In addition, in the U.S., no uniform policy of coverage and reimbursement for drug products exists among third-party
payers. Therefore, coverage and reimbursement for our products may differ significantly from payer to payer. As a result, the coverage
determination process is often a time-consuming and costly process that will require us to provide scientific and clinical support for
the use of our products to each payer separately, with no assurance that coverage will be obtained. If we are unable to obtain coverage
of, and adequate payment levels for, products we may market to third-party payers, physicians may limit how much or under what circumstances
they will prescribe or administer them, and patients may decline to purchase them. This in turn could affect our ability to successfully
commercialize products we may market, and thereby adversely impact our profitability, results of operations, financial condition, and
future success.

 In
addition, where we have chosen to collaborate with a third party on product candidate development and commercialization, our partner
may elect to reduce the price of our products in order to increase the likelihood of obtaining reimbursement approvals. In many countries,
products cannot be commercially launched until reimbursement is approved and the negotiation process in some countries can exceed 12
months. In addition, pricing and reimbursement decisions in certain countries can be affected by decisions taken in other countries,
which can lead to mandatory price reductions and/or additional reimbursement restrictions across a number of other countries, which may
thereby adversely affect our sales and profitability. In the event that countries impose prices that are not sufficient to allow us or
our partners to generate a profit, our partners may refuse to launch the product in such countries or withdraw the product from the market,
which would adversely affect sales and profitability. Events, such as price decreases, government mandated rebates or unfavorable reimbursement
decisions, could affect the pricing and reimbursement of Ketamir-2 and MIRA-55 and our other product candidates and could have a material
adverse effect on our business, reputation, results of operations and financial condition.

 We
expect to face intense competition, often from companies with greater resources and experience than we have.

 Demand
for ketamine analogs like Ketamir-2 and synthetic cannabinoids such as MIRA-55 and will likely be dependent on a number of social, political,
legislative, and economic factors that are beyond our control. While we believe that there will be a demand for such drugs, and that
the demand will grow, there is no assurance that such demand will happen, that we will benefit from any demand or that our business,
in fact, will ever generate revenues from our drug development programs or become profitable.

 The
emerging markets for product candidates like ours and related medical research and development is and will likely remain competitive.
The development and commercialization of drugs and medicines is highly competitive. We compete with a variety of multinational pharmaceutical
companies and specialized biotechnology companies, as well as products and processes being developed by universities and other research
institutions. Many of our competitors have developed, are developing, or will develop drugs and processes which may be competitive with
our drug candidates. Competitive therapeutic treatments include those that have already been approved by medicines regulators and accepted
by the medical community and any new treatments that may enter the market. For some of our drug development programs / areas of therapeutic
interest, other treatment options are currently available, under development, and may become commercially available in the future. If
any of our product candidates are approved for the diseases and conditions we are currently pursuing, they may compete with a range of
medicines or therapeutic treatments that are either in development, will be developed in the future or currently marketed.

 Established
companies may have a competitive advantage over us due to their size and experiences, financial resources, and institutional networks.
Many of our competitors may have significantly greater financial, technical, and human resources than we do. Due to these factors, our
competitors may have an advantage in marketing their approved drugs and may obtain regulatory approval of their drug candidates before
we are able to, which may limit our ability to develop or commercialize our drug candidates. Our competitors may also develop drugs /
medicines that are safer, more effective, more widely used and less expensive than ours. These advantages could materially impact our
ability to develop and, if approved, commercialize our product candidates successfully. Furthermore, some of these competitors may make
acquisitions or establish collaborative relationships among themselves or with third parties to increase their ability to rapidly gain
market share.

 Our
product candidates may compete with other synthetic cannabinoids, as well as with cannabinoid or cannabis-based drugs, in addition to
competing with state-licensed medical and recreational marijuana, in markets where the recreational and/or medical use of marijuana is
legal. There is continuing support in the U.S. for further state legalization of marijuana. In markets where recreational and/or medical
marijuana is not legal, our product candidates, once approved by regulators, may compete with marijuana or marijuana-based products purchased
in the illegal drug market. This may or may not affect the commercial price that we may be able to achieve for our synthetic regulatory-approved
medicines, should they be approved by the FDA.

 Moreover,
as generic versions of drug products enter the market, the price for such medicines may be expected to decline rapidly and substantially.
Even if we are the first to obtain FDA approval of one of our product candidates, the future potential approval of generics could adversely
affect the price we are able to charge, and the profitability of our product(s) will likely decline.

 Mergers
and acquisitions in the pharmaceutical and biotechnology industries may result in more resources being concentrated among a smaller number
of our competitors. Smaller and other early-stage companies may also prove to be significant competitors, particularly through collaborative
arrangements with large and established companies.

 These
companies may compete with us in recruiting and retaining qualified scientific, management and commercial personnel, utilizing contract
manufacturing facilities or contract research organizations (CROs), or establishing clinical trial sites and subject registration for
clinical trials, as well as in acquiring technologies complementary to our research projects.

 Product
shipment delays could have a material adverse effect on our business, results of operations and financial condition.

 The
shipment, import and export of Ketamir-2 and MIRA-55 and our other product candidates require import and export licenses. In the U.S.,
FDA, U.S. Customs and Border Protection and the DEA, and in other countries similar regulatory authorities, regulate the import and export
of pharmaceutical products that contain controlled substances. Specifically, the import and export process require the issuance of import
and export licenses by the relevant controlled substance authority in both the importing and exporting countries. We may not be granted,
or if granted, maintain such licenses from the authorities in certain countries. Even if we obtain the relevant licenses, shipments of
Ketamir-2 and MIRA-55 and our product candidates may be held up in transit, which could cause significant delays and may lead to product
batches being stored outside required temperature ranges. Inappropriate storage may damage the product shipment resulting in a partial
or total loss of revenue from one or more shipments of Ketamir-2 and MIRA-55 or our other product candidates. A partial or total loss
of revenue from one or more shipments of Ketamir-2 and MIRA-55 or our other product candidates could have a material adverse effect on
our business, results of operations and financial condition. Even though the DEA has confirmed in writing that it conducted a scientific
review of the chemical structure of MIRA1a and Ketamir-2 in accordance with the definitions within the CSA and its implementing regulations
and determined that MIRA1a and Ketamir-2 is not a controlled substance or listed chemical, there is no assurance that the DEA may not
change its position. We have filed the necessary requirements with the DEA to review MIRA-55, however, there can be no assurance that
the DEA will conclude that MIRA-55 is not a controlled substance or listed chemical.

 The
manufacture of our product candidates is complex and uncertain, and until we develop a validated manufacturing process, we may encounter
difficulties in supplying our planned and future clinical trials. If we encounter such difficulties, or fail to meet quality standards,
our ability to meet clinical timelines and expand our development strategy could be impacted.

 The
processes involved in manufacturing Ketamir-2, MIRA-55 and other product candidates are complex, expensive, highly regulated and subject
to multiple risks and uncertainties. We have been faced with issues such as this in the initial synthesis of MIRA-55 (which we initially
believed was based on our patented MIRA1a molecule).

 In
addition, as product candidates are developed through early to late-stage clinical trials and then to approval and commercialization,
it is common that various aspects of the development program, such as manufacturing methods, are modified along the way to optimize the
scale, process and results. Any changes to the manufacturing processes carry the risk that they will not achieve these intended objectives,
or that the product candidates may not meet the rigorous quality standards necessary for use in our pre-clinical or clinical trials.

 Also,
if planned or future manufacturing of Ketamir-2, MIRA-55 or other product candidates fails to meet the quality standards for use in our
pre-clinical or clinical trials, or the active drug substance does not meet our quality specifications, it could impact our timelines
and limit our development strategy. For example, and as discussed above, in the first quarter of 2024, we concluded that during the manufacturing
and scale-up process of MIRA1a, the intended MIRA1a compound was in fact synthesized as MIRA-55.

 Moreover,
our contract manufacturing organizations ("CMOs") or contract development and manufacturing organization ("CDMOs")
may be unable to successfully increase the manufacturing scale for our product candidates in a timely or cost-effective manner and may
experience delays due to limited manufacturing capacity. In addition, quality issues may arise during manufacturing activities. If our
CMOs or CDMOs are unable to successfully manufacture our product candidates in sufficient quantity in a timely manner or produce active
drug substances that do not meet our quality specifications, our planned pre-clinical or clinical trials may be delayed or modified.

 We
may fail to expand our manufacturing capability in time to meet market demand for our products and product candidates, and the FDA may
refuse to accept our facilities or those of our contract manufacturers as being suitable for the production of our products and product
candidates. Any problems in our manufacturing process could have a material adverse effect on our business, results of operations and
financial condition.

 Before
we can begin commercial manufacture of any product candidates for sale in the U.S., we must obtain FDA regulatory approval for the product,
which requires a successful FDA inspection of our manufacturing facilities and those of our contract manufacturers, processes, and quality
systems in addition to other product-related approvals. Although we may successfully navigate this pre-approval inspection process as
it relates in the U.S., pharmaceutical manufacturing facilities are continuously subject to post-approval inspection by the FDA and foreign
regulatory authorities. Due to the complexity of the processes used to manufacture our product candidates, we may be unable to initially
or continue to pass federal, state or international regulatory inspections in a cost-effective manner. If we are unable to comply with
manufacturing regulations, we may be subject to fines, unanticipated compliance expenses, recall or seizure of any approved products,
total or partial suspension of production and/or enforcement actions, including injunctions, and criminal or civil prosecution. These
possible sanctions would adversely affect our business, results of operations and financial condition.

 Business
interruptions could delay us in the process of developing our product candidates and could disrupt our product sales.

 Our
research and development activities are conducted through outside contractors and manufacturers. Loss of our contracted manufacturing
facilities, stored inventory or laboratory facilities through fire, theft or other causes, or loss of our raw material, could have an
adverse effect on our ability to continue product development activities and to conduct our business. Failure to supply our partners
with commercial product may lead to adverse consequences, including the right of partners to take over responsibility for product supply.
We currently do not have insurance coverage to compensate us for such business interruptions. Our contract manufacturers and suppliers
provide that in their separate operations; however, such coverage may prove insufficient to fully compensate us for the damage to our
business resulting from any significant property or casualty loss to those facilities.

 If
product liability lawsuits are successfully brought against us, we will incur substantial liabilities and may be required to limit the
commercialization of Ketamir-2 and MIRA-55 and our product candidates.

 Although
we have never had any product liability claims or lawsuits brought against us, we face potential product liability exposure related to
the testing of our product candidates in human clinical trials. We may face exposure to claims by an even greater number of persons when
we begin to market and distribute our products commercially in the U.S., Europe and elsewhere. Now, and in the future, an individual
may bring a liability claim against us alleging that Ketamir-2, MIRA-55 or one of our other product candidates caused an injury. While
we continue to take what we believe are appropriate precautions, we may be unable to avoid significant liability if any product liability
lawsuit is brought against us. Large judgments have been awarded in class action or individual lawsuits based on drugs that had unanticipated
side effects. If we cannot successfully defend ourselves against product liability claims, we will incur substantial liabilities. Regardless
of merit or eventual outcome, liability claims may result in:

 decreased
 demand for Ketamir-2, MIRA-55 or our other product candidates if such product candidates are approved;

 injury
 to our reputation;

 withdrawal
 of clinical trial participants;

 costs
 of related litigation;

 substantial
 monetary awards to patients and others;

 increased
 cost of liability insurance;

 loss
 of revenue; and

 the
 inability to successfully commercialize our products.

 Counterfeit
versions of our products could harm our business.

 Counterfeiting
activities and the presence of counterfeit products in a number of markets and over the Internet continue to be a challenge for maintaining
a safe drug supply for the pharmaceutical industry. Counterfeit products are frequently unsafe or ineffective and can be life-threatening.
To distributors and users, counterfeit products may be visually indistinguishable from the authentic version. Reports of adverse reactions
to counterfeit drugs along with increased levels of counterfeiting could be mistakenly attributed to the authentic product, affect patient
confidence in the authentic product and harm the business of companies such as ours. If our products were to be the subject of counterfeits,
we could incur reputational and financial harm.

 We
depend upon our key personnel and our ability to attract and retain employees.

 Our
future growth and success depend on our ability to recruit, retain, manage, and motivate our employees. The inability to hire or retain
experienced management personnel could adversely affect our ability to execute our business plan and harm our operating results. Due
to the specialized scientific and managerial nature of our business, we rely heavily on our ability to attract and retain qualified scientific,
technical, and managerial personnel. The competition for qualified personnel in the pharmaceutical field is intense. Due to this intense
competition, we may be unable to continue to attract and retain the qualified personnel necessary for the development of our business
or to recruit suitable replacement personnel.

 Our
employees may engage in misconduct or other improper activities, including noncompliance with regulatory standards and requirements.

 We
are exposed to the risk of employee fraud or other misconduct. Misconduct by employees could include intentional failures to comply with
FDA or foreign regulations, provide accurate information to FDA or other regulatory authorities, comply with applicable manufacturing
standards, comply with other foreign, federal, and state laws and regulations, report information or data accurately or disclose unauthorized
activities to us. Employee misconduct could also involve the improper use of information, including information obtained during clinical
trials, or illegal appropriation of drug products, which could result in government investigations and serious harm to our reputation.
The precautions we take to detect and prevent these prohibited activities may not be effective in controlling unknown or unmanaged risks
or losses or in protecting us from governmental investigations or other actions or lawsuits stemming from a failure to comply with such
laws or regulations. If any such actions are instituted against us, and we are not successful in defending ourselves or asserting our
rights, those actions could have a significant impact on our business, including the imposition of significant fines or other sanctions.

 We
are subject to the U.S. Foreign Corrupt Practices Act and other anti-corruption laws, as well as export control laws, customs laws, sanctions
laws and other laws governing our operations. If we fail to comply with these laws, we could be subject to civil or criminal penalties,
other remedial measures, and legal expenses, which could adversely affect our business, results of operations and financial condition.

 Our
operations are subject to anti-corruption laws, including the U.S. Foreign Corrupt Practices Act of 1977, as amended (the "FCPA"),
and other anti-corruption laws that apply in countries where we do business. The FCPA and these other laws generally prohibit us and
our employees and intermediaries from bribing, being bribed or making other prohibited payments to government officials or other persons
to obtain or retain business or gain some other business advantage. We and our commercial partners operate in a number of jurisdictions
that pose a high risk of potential FCPA violations, and we participate in collaborations and relationships with third parties whose actions
could potentially subject us to liability under the FCPA or local anti-corruption laws. In addition, we cannot predict the nature, scope,
or effect of future regulatory requirements to which our international operations might be subject or the manner in which existing laws
might be administered or interpreted.

 We
are also subject to other laws and regulations governing our international operations, including regulations administered by the government
of the U.S. and other countries in which we operate or plan to operate, including applicable export control regulations, economic sanctions
on countries and persons, customs requirements, and currency exchange regulations, (collectively referred to as the "Trade Control
laws").

 However,
there is no assurance that we will be completely effective in ensuring our compliance with all applicable anti-corruption laws, including
the FCPA or other legal requirements, including Trade Control laws. If we are not in compliance with the FCPA and other anti-corruption
laws or Trade Control laws, we may be subject to criminal and civil penalties, disgorgement and other sanctions and remedial measures,
and legal expenses, which could have an adverse impact on our business, financial condition, results of operations and liquidity, as
well as our reputation. Likewise, any investigation of any potential violations of the FCPA, other anti-corruption laws or Trade Control
laws by the U.S. or other authorities could also have an adverse impact on our reputation, our business, results of operations and financial
condition.

 Our
proprietary information, or that of our suppliers and business partners, may be lost or we may suffer security breaches.

 In
the ordinary course of our business, we will collect and store sensitive data, including valuable and commercially sensitive intellectual
property, clinical trial data, our proprietary business information and that of our suppliers and business partners, and personally identifiable
information of our clinical trial subjects and employees, on our networks, and with our third-party cloud service providers. The secure
processing, maintenance and transmission of this information is critical to our operations. Despite our security measures, our information
technology and infrastructure, and that of our third parties, may be vulnerable to attacks by hackers or breached due to employee error,
malfeasance, or other disruptions. Any breach could compromise our networks and the information stored there could be accessed, publicly
disclosed, lost, or stolen. Any such access, disclosure or other loss of information could result in legal claims or proceedings, liability
under laws that protect the privacy of personal information, regulatory penalties, disrupt our operations, damage our reputation, and
cause a loss of confidence in our products and our ability to conduct clinical trials, which could adversely affect our business and
reputation and lead to delays in gaining regulatory approvals for Ketamir-2 and MIRA-55 or other product candidates.

 Failure
of our information technology systems, including cybersecurity attacks or other data security incidents, could significantly disrupt
the operation of our business.

 Our
business is increasingly dependent on critical, complex, and interdependent information technology ("IT") systems, including
internet-based systems, some of which are managed or hosted by third parties, to support business processes as well as internal and external
communications. The size and complexity of our IT systems make us potentially vulnerable to IT system breakdowns, malicious intrusion,
and computer viruses, which may result in the impairment of our ability to operate our business effectively.

 We
are continuously evaluating and, where appropriate, enhancing our IT systems to address our planned growth, including to support our
planned manufacturing operations. There are inherent costs and risks associated with implementing the enhancements to our IT systems,
including potential delays in access to, or errors in, critical business and financial information, substantial capital expenditures,
additional administrative time and operating expenses, retention of sufficiently skilled personnel to implement and operate the enhanced
systems, demands on management time, and costs of delays or difficulties in transitioning to the enhanced systems, any of which could
harm our business and results of operations. In addition, the implementation of enhancements to our IT systems may not result in productivity
improvements at a level that outweighs the costs of implementation, or at all. In addition, our systems and the systems of our third-party
providers and collaborators are potentially vulnerable to data security breaches which may expose sensitive data to unauthorized persons
or to the public. Such data security breaches could lead to the loss of confidential information, trade secrets or other intellectual
property, could lead to the public exposure of personal information (including personally identifiable information or individually identifiable
health information) of our employees, clinical trial patients, customers, business partners, and others, could lead to potential identity
theft, or could lead to reputational harm. Data security breaches could also result in loss of clinical trial data or damage to the integrity
of that data. In addition, the increased use of social media by our employees and contractors could result in inadvertent disclosure
of sensitive data or personal information, including but not limited to, confidential information, trade secrets and other intellectual
property.

 Any
such disruption or security breach, as well as any action by us or our employees or contractors that might be inconsistent with the rapidly
evolving data privacy and security laws and regulations applicable within the United States and elsewhere where we conduct business,
could result in enforcement actions by U.S. states, the U.S. federal government or foreign governments, liability or sanctions under
data privacy laws, including healthcare laws such as HIPAA, that protect certain types of sensitive information, regulatory penalties,
other legal proceedings such as but not limited to private litigation, the incurrence of significant remediation costs, disruptions to
our development programs, business operations and collaborations, diversion of management efforts and damage to our reputation, which
could harm our business and operations. Because of the rapidly moving nature of technology and the increasing sophistication of cybersecurity
threats, our measures to prevent, respond to and minimize such risks may be unsuccessful.

 Security
breaches, loss of data and other disruptions could compromise sensitive information related to our business, prevent us from accessing
critical information or expose us to liability, which could adversely affect our business and our reputation.

 In
the ordinary course of our business, we, our vendors, and our third-party cloud service providers may collect and store sensitive data,
including legally protected patient health information, credit card information, personally identifiable information about our employees
and patients, intellectual property, and proprietary business information. We manage and maintain our applications and data utilizing
cloud-based and on-site systems. These applications and data encompass a wide variety of business-critical information including research
and development information, commercial information and business and financial information.

 The
secure processing, storage, maintenance, and transmission of this critical information is vital to our operations and business strategy,
and we devote significant resources to protecting such information. Although we take measures to protect sensitive information from unauthorized
access or disclosure, our information technology and infrastructure may be vulnerable to attacks by hackers, or viruses, breaches, or
interruptions due to employee error, malfeasance or other disruptions, or lapses in compliance with privacy and security mandates. Any
such virus, breach or interruption could compromise our networks and the information stored there could be accessed by unauthorized parties,
publicly disclosed, lost or stolen. We have measures in place that are designed to prevent, and if necessary to detect and respond to
such security incidents, breaches of privacy, and security mandates. However, in the future, any such access, disclosure or other loss
of information could result in legal claims or proceedings, liability under laws that protect the privacy of personal information, such
as HIPAA in the United States and the General Data Protection Regulation in the European Union, or GDPR, government enforcement actions
and regulatory penalties. Unauthorized access, loss or dissemination could also disrupt our operations, including our ability to process
samples, provide test results, share and monitor safety data, bill payers or patients, provide customer support services, conduct research
and development activities, process and prepare company financial information, manage various general and administrative aspects of our
business and may damage our reputation, any of which could adversely affect our business, financial condition and results of operations.

 Legislative
or regulatory reform of the health care system in the U.S. may affect our ability to profitably sell our products, if approved.

 Our
ability to commercialize our future products successfully, alone or with collaborators, will depend in part on the extent to which coverage
and reimbursement for the products will be available from government and health administration authorities, private health insurers and
other third-party payers. The continuing efforts of the U.S. government, insurance companies, managed care organizations and other payers
for health care services to contain or reduce health care costs may adversely affect our ability to set prices for our products which
we believe are fair, and our ability to generate revenues and achieve and maintain profitability.

 Specifically,
in the U.S., there have been a number of legislative and regulatory proposals to change the health care system in ways that could affect
our ability to sell our products profitably. For example, certain states in the U.S. are proposing legislation mandating publicly funded
health program coverage of medical cannabis. In addition, the 2010 Affordable Care Act, or the ACA, substantially changed the way healthcare
is financed by both governmental and private insurers. Both Congress and the U.S. President have already taken some actions that are
intended to significantly limit the ACA, and we expect efforts to further modify or repeal the ACA to continue. The success and potential
effects of these efforts to repeal or modify the ACA are not clear.

 We
expect additional federal and state legislative proposals for health care reform, which could limit the prices that can be charged for
the products we develop and may limit our commercial opportunity.

 The
continuing efforts of government and other third-party payers to contain or reduce the costs of health care through various means may
limit our commercial opportunity. It will be time-consuming and expensive for us to go through the process of seeking coverage and reimbursement
from Medicare, Medicaid, and other governmental health programs and from private payers. Our products may not be considered cost-effective,
and government and third-party private health insurance coverage and reimbursement may not be available to patients for any of our future
products or sufficient to allow us to sell our products on a competitive and profitable basis. Our results of operations could be adversely
affected by ACA, changes to the ACA, and by other health care reforms that may be enacted or adopted in the future. In addition, increasing
emphasis on managed care in the U.S. will continue to put downward pressure on the pricing of pharmaceutical products. Cost-control initiatives
could decrease the price that we or any potential collaborators could receive for any of our future products and could adversely affect
our ability to generate revenue in the U.S. market and maintain profitability.

 Unfavorable global economic
and geopolitical conditions could adversely affect our business, financial condition, stock price, and results of operations.

 Our business
could be adversely affected by unstable economic and political conditions within the United States and foreign jurisdictions, including
as a result of an economic downturn and geopolitical events, such as changes in U.S. federal policy that affect the geopolitical landscape.
Changes to policy implemented by the U.S. Congress, the Trump administration or any new administration have impacted and may in the future
impact, among other things, the U.S. and global economy, international trade relations, unemployment, immigration, healthcare, taxation,
the U.S. regulatory environment, inflation and other areas. For example, during the prior Trump administration, increased tariffs were
implemented on goods imported into the U.S., particularly from China, Canada, and Mexico. On February 1, 2025, the U.S. imposed a 25%
tariff on imports from Canada and Mexico, which were subsequently suspended for a period of one month, and a 10% additional tariff on
imports from China. Historically, tariffs have led to increased trade and political tensions, between not only the U.S. and China, but
also between the U.S. and other countries in the international community. In response to tariffs, other countries have implemented retaliatory
tariffs on U.S. goods. Political tensions as a result of trade policies could reduce trade volume, investment, technological exchange
and other economic activities between major international economies, resulting in a material adverse effect on global economic conditions
and the stability of global financial markets. Any changes in political, trade, regulatory, and economic conditions, including U.S. trade
policies, could have a material adverse effect on our financial condition or results of operations. Until we know what policy changes
are made, whether those policy changes are challenged and subsequently upheld by the court system and how those changes impact our business
and the business of our competitors over the long term, we will not know if, overall, we will benefit from them or be negatively affected
by them.

 The global
credit and financial markets have also generally experienced extreme volatility and disruptions (including as a result of actual or perceived
changes in interest rates, inflation and macroeconomic uncertainties), which has included severely diminished liquidity and credit availability,
declines in consumer confidence, declines in economic growth, high inflation, uncertainty about economic stability, global supply chain
disruptions, and increases in unemployment rates. The financial markets and the global economy may also be adversely affected by military
conflict, including the ongoing conflicts between Russia and Ukraine, and Israel and Hamas, terrorism, or other geopolitical events. Sanctions
imposed by the United States and other countries in response to such conflicts, including the one in Ukraine, may also continue to adversely
impact the financial markets and the global economy, and any economic countermeasures by the affected countries or others could exacerbate
market and economic instability. There can be no assurance that further deterioration in credit and financial markets and confidence in
economic conditions will not occur. A severe or prolonged economic downturn could result in a variety of risks to our business.

 In addition,
current inflationary trends in the global economy may impact salaries and wages, costs of goods and transportation expenses, among other
things, and recent and potential future disruptions in access to bank deposits or lending commitments due to bank failures may create
market and economic instability. We cannot anticipate all of the ways in which the foregoing, and the current economic climate and financial
market conditions generally, could adversely impact our business.

 We
may acquire other companies which could divert our management's attention, result in additional dilution to our shareholders and
otherwise disrupt our operations and harm our operating results.

 We
may in the future seek to acquire businesses, products, or technologies that we believe could complement or expand our product offerings,
enhance our technical capabilities or otherwise offer growth opportunities. The pursuit of potential acquisitions may divert the attention
of management and cause us to incur various expenses in identifying, investigating, and pursuing suitable acquisitions, whether or not
they are consummated. If we acquire additional businesses, we may not be able to integrate the acquired personnel, operations and technologies
successfully, or effectively manage the combined business following the acquisition or realize anticipated cost savings or synergies.
We also may not achieve the anticipated benefits from the acquired business due to a number of factors, including:

 incurrence
 of acquisition-related costs;

 diversion
 of management's attention from other business concerns;

 unanticipated
 costs or liabilities associated with the acquisition;

 harm
 to our existing business relationships with collaboration partners as a result of the acquisition;

 harm
 to our brand and reputation;

 the
 potential loss of key employees;

 use
 of resources that are needed in other parts of our business; and

 use
 of substantial portions of our available cash to consummate the acquisition.

 In
the future, if our acquisitions do not yield expected returns, we may be required to take charges to our operating results arising from
the impairment assessment process. Acquisitions may also result in dilutive issuances of equity securities or the incurrence of debt,
which could adversely affect our operating results. In addition, if an acquired business fails to meet our expectations, our business,
results of operations and financial condition may be adversely affected.

 Risks
Related to Development and Regulatory Approval of Our Product Candidates

trials for our product candidates are expensive, time-consuming, uncertain, and susceptible to change, delay or termination. The results
of clinical trials are open to differing interpretations.

trials are expensive, time consuming and difficult to design and implement. Regulatory agencies may analyze or interpret the results
differently than us. Even if the results of our clinical trials are favorable, the clinical trials for a number of our product candidates
are expected to continue for several years and may take significantly longer to complete. In addition, we, the FDA, or other regulatory
authorities, including state and local authorities, or an Institutional Review Board, or IRB, with respect to a trial at its institution,
may suspend, delay or terminate our clinical trials at any time, require us to conduct additional clinical trials, require a particular
clinical trial to continue for a longer duration than originally planned, require a change to our development plans such that we conduct
clinical trials for a product candidate in a different order, e.g., in a step-wise fashion rather than running two trials of the same
product candidate in parallel, or the DEA could suspend or terminate the registrations and quota allotments we require in order to procure
and handle controlled substances, for various reasons, including:

 lack
 of effectiveness of any product candidate during clinical trials;

 discovery
 of serious or unexpected toxicities or side effects experienced by trial participants or other safety issues, such as drug interactions,
 including those which cause confounding changes to the levels of other concomitant medications;

 slower
 than expected rates of subject recruitment and enrollment rates in clinical trials;

 difficulty
 in retaining subjects who have initiated a clinical trial but may withdraw at any time due to adverse side effects from the therapy,
 insufficient efficacy, fatigue with the clinical trial process or for any other reason;

 or inability in manufacturing or obtaining sufficient quantities of materials for use in clinical trials due to regulatory and manufacturing
 constraints;

 inadequacy
 of or changes in our manufacturing process or product formulation;

 in obtaining regulatory authorization to commence a trial, including "clinical holds" or delays requiring suspension
 or termination of a trial by a regulatory agency, such as the FDA, before or after a trial is commenced;

 changes
 in applicable regulatory policies and regulations, including changes to requirements imposed on the extent, nature, or timing of
 studies;

 or failure in reaching agreement on acceptable terms in clinical trial contracts or protocols with prospective clinical trial sites;

 uncertainty
 regarding proper dosing;

 delay
 or failure to supply product for use in clinical trials which conforms to regulatory specification;

 unfavorable
 results from ongoing pre-clinical studies and clinical trials;

 failure
 of our contract research organizations, or CROs, or other third-party contractors to comply with all contractual requirements or
 to perform their services in a timely or acceptable manner;

 failure
 by us, our employees, our CROs or their employees to comply with all applicable FDA or other regulatory requirements relating to
 the conduct of clinical trials or the handling, storage, security, and recordkeeping;

 scheduling
 conflicts with participating clinicians and clinical institutions;

 failure
 to design appropriate clinical trial protocols;

 concerns with cannabinoid products generally and the potential for abuse;

 insufficient
 data to support regulatory approval;

 inability
 or unwillingness of medical investigators to follow our clinical protocols; or

 difficulty
 in maintaining contact with patients during or after treatment, which may result in incomplete data.

 Any
of the foregoing could have a material adverse effect on our business, results of operations and financial condition.

trials of synthetic cannabinoid drug candidates and ketamine analogs are novel with very limited or non-existing history; we face a significant
risk that the trials will not result in commercially viable drugs and treatments.

 At
present, there is only a very limited documented clinical trial history from which we can derive any scientific conclusions for our product
candidates or prove that our present assumptions for the current and planned research are scientifically compelling. The active pharmaceutical
ingredient (or API) content shown in INDs can vary from one IND to another - hence it is not necessarily possible to extrapolate results
from studies with one product and predict efficacy of safety with another product containing a similar API and different source. Whilst
the principal synthetic cannabinoid component may be similar, the APIs may differ in terms of minor cannabinoid content, impurity profiles
or degradant profiles. While we are encouraged by the results of clinical trials by others (where they exist), there can be no assurance
that any pre-clinical study or clinical trial will result in in commercially viable drugs or treatments.

trials are expensive, time consuming and difficult to design and implement. We, as well as the regulatory authorities, may suspend, delay
or terminate our clinical trials at any time, may require us, for various reasons, to conduct additional clinical trials, or may require
a particular clinical trial to continue for a longer duration than originally planned, including, among others:

 lack
 of effectiveness of any API, formulation, or delivery system during clinical trials;

 discovery
 of serious or unexpected toxicities or side effects experienced by trial participants or other safety issues;

 slower
 than expected rates of subject recruitment and enrollment rates in clinical trials;

 or inability in manufacturing or obtaining sufficient quantities of GMP-grade materials for use in clinical trials due to regulatory
 and manufacturing constraints;

 in obtaining regulatory authorization to commence a trial, including Institutional Review Board ("IRB") approvals or
 DEA approvals, licenses required for obtaining and using synthetic cannabinoids or cannabinoid-like substances for research, either
 before or after a trial is commenced;

 unfavorable
 results from ongoing pre-clinical studies and clinical trials;

 patients
 or investigators failing to comply with clinical trial protocols;

 patients
 failing to return for post-treatment follow-up at the expected rate;

 sites
 participating in an ongoing clinical trial withdraw, requiring us to engage new sites;

 third-party
 clinical investigators decline to participate in our clinical trials, do not perform the clinical trials on the anticipated schedule,
 or act in ways inconsistent with the established investigator agreement, clinical trial protocol, good clinical practices, and other
 IRB requirements;

 third-party
 entities do not perform data collection and analysis in a timely or accurate manner or at all; or

 inspections of our clinical trials require us to undertake corrective action or suspend or terminate our clinical trials.

 Any
of the foregoing could have a material adverse effect on our business, results of operations and financial condition.

 Any
failure by us to comply with existing regulations could harm our reputation and operating results.

 We
are subject to extensive regulation by U.S. federal and state governments in each of the markets where we have product candidates progressing
through the approval process.

 We
must also adhere to all regulatory requirements including FDA's Good Laboratory Practice, Good Clinical Practice, and current Good
Manufacturing Practices requirements ("cGMP") pharmacovigilance requirements, advertising, and promotion restrictions, reporting
and recordkeeping requirements. If we or our suppliers fail to comply with applicable regulations, including FDA pre-or post-approval
cGMP requirements, then FDA could sanction us. Even if a drug is FDA-approved, regulatory authorities may impose significant restrictions
on a product's indicated uses or marketing or impose ongoing requirements for potentially costly post-marketing trials. Ketamir-2
and MIRA-55, and any of our product candidates that may be approved in the U.S. in the future, will be subject to ongoing regulatory
requirements for manufacturing, labeling, packaging, storage, distribution, import, export, advertising, promotion, sampling, recordkeeping
and submission of safety and other post-market information, including both federal and state requirements in the U.S. In addition, manufacturers
and manufacturers' facilities are required to comply with extensive FDA requirements, including ensuring that quality control and
manufacturing procedures conform to GMP. As such, we, and our contract manufacturers (in the event contract manufacturers are appointed
in the future) are subject to continual review and periodic inspections to assess compliance with GMP. Accordingly, we and others with
whom we work must continue to spend time, money, and effort in all areas of regulatory compliance, including manufacturing, production,
quality control and quality assurance. We will also be required to report certain adverse reactions and production problems, if any,
to the FDA, and to comply with requirements concerning advertising and promotion for our products. Promotional communications with respect
to prescription drugs are subject to a variety of legal and regulatory restrictions and must be consistent with the information in the
product's approved label.

 If
a regulatory agency discovers previously unknown problems with a product, such as adverse events of unanticipated severity or frequency,
or problems with the facility where the product is manufactured, or disagrees with the promotion, marketing or labeling of the product,
it may impose restrictions on that product or us, including requiring withdrawal of the product from the market. If we fail to comply
with applicable regulatory requirements, a regulatory agency or enforcement authority may:

 issue
 untitled or warning letters;

 seek
 to enjoin our activities;

 impose
 civil or criminal penalties;

 suspend
 regulatory approval;

 suspend
 any of our ongoing clinical trials;

 refuse
 to approve pending applications or supplements to approved applications submitted by us;

 impose
 restrictions on our operations, including by requiring us to enter into a Corporate Integrity Agreement or closing our contract manufacturers'
 facilities, if any; or

 seize
 or detain products or require a product recall.

 In
addition, any government investigation of alleged violations of law could require us to expend significant time and resources in response
and could generate negative publicity. Any failure to comply with ongoing regulatory requirements may significantly and adversely affect
our ability to commercialize and generate revenue from our product candidates. If regulatory sanctions are applied or if regulatory approval
is withdrawn, the value of our business and our operating results may be adversely affected.

 Any
action against us for violation of these laws, even if we successfully defend against it, could cause us to incur significant legal expenses,
divert our management's attention from the operation of our business and damage our reputation. We expend significant resources
on compliance efforts and such expenses are unpredictable and might adversely affect our results. Changing laws, regulations and standards
might also create uncertainty, higher expenses and increase insurance costs. As a result, we intend to invest all reasonably necessary
resources to comply with evolving standards, and this investment might result in increased management and administrative expenses and
a diversion of management time and attention from revenue-generating activities to compliance activities.

 We
are subject to federal and state healthcare laws and regulations and implementation of or changes to such healthcare laws and regulations
could adversely affect our business and results of operations.

 In
the United States, there have been a number of legislative and regulatory proposals to change the healthcare system in ways that could
impact our ability to sell our product candidates. If we are found to be in violation of any of these laws or any other federal or state
regulations, we may be subject to administrative, civil and/or criminal penalties, damages, fines, individual imprisonment, exclusion
from federal health care programs and the restructuring of our operations. Any of these could have a material adverse effect on our business
and financial results. Since many of these laws have not been fully interpreted by the courts, there is an increased risk that we may
be found in violation of one or more of their provisions. Any action against us for violation of these laws, even if we ultimately are
successful in our defense, will cause us to incur significant legal expenses and divert our management's attention away from the
operation of our business.

 We
expect that the ACA, as well as other healthcare reform measures that may be adopted in the future, may result in more rigorous coverage
criteria and in additional downward pressure on the price that we may receive for any approved product. There have been judicial challenges
to certain aspects of the ACA and numerous legislative attempts to repeal and/or replace the ACA in whole or in part, and we expect there
will be additional challenges and amendments to the ACA in the future. At this time, the full effect that the ACA will have on our business
in the future remains unclear. An expansion in the government's role in the U.S. healthcare industry may cause general downward
pressure on the prices of prescription drug products, lower reimbursements, or any other product for which we obtain regulatory approval,
reduce product utilization, and adversely affect our business and results of operations. Any reduction in reimbursement from Medicare
or other government programs may result in a similar reduction in payments from private payers. The implementation of cost containment
measures or other healthcare reforms may prevent us from being able to generate revenue, attain profitability, or commercialize products
for which we may receive regulatory approval.

 We
plan to conduct clinical trials at sites outside the United States. The FDA may not accept data from trials conducted in such locations,
and the conduct of trials outside the United States could subject us to additional delays and expense.

 We
plan to conduct one or more clinical trials with one or more trial sites that are located outside the United States. The acceptance by
the FDA or other regulatory authorities of study data from clinical trials conducted outside their jurisdiction may be subject to certain
conditions or may not be accepted at all. In cases where data from foreign clinical trials are intended to serve as the sole basis for
marketing approval in the United States, the FDA will generally not approve the application on the basis of foreign data alone unless
(i) the data are applicable to the United States population and United States medical practice; (ii) the trials were performed by clinical
investigators of recognized competence and pursuant to GCP regulations and (iii) the data may be considered valid without the need for
an on-site inspection by the FDA, or if the FDA considers such inspection to be necessary, the FDA is able to validate the data through
an on-site inspection or other appropriate means.

 In
addition, even where the foreign study data are not intended to serve as the sole basis for approval, the FDA will not accept the data
as support for an application for marketing approval unless the study is well-designed and well-conducted in accordance with GCP requirements
and the FDA is able to validate the data from the study through an onsite inspection if deemed necessary. Many foreign regulatory authorities
have similar approval requirements. In addition, such foreign trials would be subject to the applicable local laws of the foreign jurisdictions
where the trials are conducted. There can be no assurance that the FDA or any comparable foreign regulatory authority will accept data
from trials conducted outside of the United States or the applicable jurisdiction. If the FDA or any comparable foreign regulatory authority
does not accept such data, it would result in the need for additional trials, which could be costly and time-consuming, and which may
result in current or future product candidates that we may develop not receiving approval for commercialization in the applicable jurisdiction.

 Conducting
clinical trials outside the United States also exposes us to additional risks, including risks associated with:

additional foreign regulatory requirements;

foreign exchange fluctuations;

compliance with foreign manufacturing, customs, shipment and storage requirements;

cultural differences in medical practice and clinical research;

diminished protection of intellectual property in some countries; and

interruptions or delays in our trials resulting from geopolitical events, such as war or terrorism.

 The
regulatory approval processes with the FDA are lengthy and inherently unpredictable.

 We
are not permitted to market our drug candidates as medicines in the United States or other countries until we receive approval of a New
Drug Application ("NDA") from the FDA or in any foreign countries until we receive the approval from the regulatory authorities
of such countries. Prior to submitting an NDA to the FDA for approval of our drug candidates we will need to have completed our pre-clinical
studies and clinical trials and demonstrate that our products meet all applicable standards of identity, strength, quality, and purity
throughout their expiration date. Successfully completing any clinical program and obtaining approval of an NDA is a complex, lengthy,
expensive, and uncertain process, and the FDA (or other country medicines regulatory body) may delay, limit, or deny approval of product
candidates for many reasons, including, among others, because:

 an
 inability to demonstrate that our product candidates are safe and effective in treating patients to the satisfaction of the FDA;

 results
 of clinical trials that may not meet the level of statistical or clinical significance required by the FDA;

 disagreements
 with the FDA with respect to the number, design, size, conduct or implementation of clinical trials;

 requirements
 by the FDA to conduct additional clinical trials;

 disapproval
 by the FDA of certain formulations, labeling or specifications of product candidates;

 findings
 by the FDA that the data from pre-clinical studies and clinical trials are insufficient;

 findings
 by the FDA that our API or finished products do not meet all applicable standards of identity, strength, quality, and purity;

 the
 FDA may disagree with the interpretation of data from pre-clinical studies and clinical trials; and

 the
 FDA may change their approval policies or adopt new regulations.

 Any
of these factors, many of which are beyond our control, could increase development time and / or costs or jeopardize our ability to obtain
regulatory approval for our drug candidates.

 There
is a high rate of failure for drug candidates proceeding through clinical trials.

 Generally,
there is a high rate of failure for drug candidates proceeding through clinical trials. We may suffer significant setbacks in our clinical
trials similar to the experience of a number of other companies in the pharmaceutical and biotechnology industries, even after receiving
promising results in earlier trials. Further, even if we view the results of a clinical trial to be positive, FDA may disagree with our
interpretation of the data. In the event that we obtain negative results from clinical trials for product candidates or other problems
related to potential chemistry, manufacturing and control issues or other hurdles occur and our product candidates are not approved,
we may not be able to generate sufficient revenue or obtain financing to continue our operations, our ability to execute on our current
business plan may be materially impaired, our reputation in the industry and in the investment community might be significantly damaged
and the price of our common stock could decrease significantly. In addition, our inability to properly design, commence and complete
clinical trials may negatively impact the timing and results of our clinical trials and ability to seek approvals for our drug candidates.

 If
we are found in violation of federal or state "fraud and abuse" laws, we may be required to pay a penalty and/or be suspended
from participation in federal or state health care programs, which may adversely affect our business, financial condition, and results
of operations.

 In
the United States, we are subject to various federal and state health care "fraud and abuse" laws, including anti-kickback
laws, false claims laws and other laws intended to reduce fraud and abuse in federal and state health care programs, which could affect
us particularly upon successful commercialization of our products in the U.S. The Medicare and Medicaid Patient Protection Act of 1987,
or federal Anti-Kickback Statute, makes it illegal for any person, including a prescription drug manufacturer (or a party acting on its
behalf), to knowingly and willfully solicit, receive, offer or pay any remuneration that is intended to induce the referral of business,
including the purchase, order or prescription of a particular drug for which payment may be made under a federal health care program,
such as Medicare or Medicaid. Under federal law, some arrangements, known as safe harbors, are deemed not to violate the federal Anti-Kickback
Statute. Although we seek to structure our business arrangements in compliance with all applicable requirements, it is often difficult
to determine precisely how the law will be applied in specific circumstances. Accordingly, it is possible that our practices may be challenged
under the federal Anti-Kickback Statute and Federal False Claims Act. Violations of fraud and abuse laws may be punishable by criminal
and/or civil sanctions, including fines and/or exclusion or suspension from federal and state health care programs such as Medicare and
Medicaid and debarment from contracting with the U.S. government. In addition, private individuals have the ability to bring actions
on behalf of the government under the federal False Claims Act as well as under the false claims laws of several states.

 Many
states have adopted laws similar to the federal anti-kickback statute, some of which apply to the referral of patients for health care
services reimbursed by any source, not just governmental payers. There are ambiguities as to what is required to comply with these state
requirements and if we fail to comply with an applicable state law requirement, we could be subject to penalties.

 Neither
the government nor the courts have provided definitive guidance on the application of fraud and abuse laws to our business. Law enforcement
authorities are increasingly focused on enforcing these laws, and it is possible that some of our practices may be challenged under these
laws. While we believe we have structured our business arrangements to comply with these laws, it is possible that the government could
allege violations of, or convict us of violating, these laws. If we are found in violation of one of these laws, we could be required
to pay a penalty and could be suspended or excluded from participation in federal or state health care programs, and our business, results
of operations and financial condition may be adversely affected.

 Serious
adverse events or other safety risks could require us to abandon development and preclude, delay or limit approval of our product candidates,
limit the scope of any approved label or market acceptance, or cause the recall or loss of marketing approval of products that are already
marketed.

 If
any of our product candidates prior to or after any approval for commercial sale, cause serious or unexpected side effects, or are associated
with other safety risks such as misuse, abuse or diversion, a number of potentially significant negative consequences could result, including:

 authorities may interrupt, delay or halt clinical trials;

 authorities may deny regulatory approval of our product candidates;

 authorities may require certain labeling statements, such as warnings or contraindications or limitations on the indications for
 use, and/or impose restrictions on distribution in the form of a REMS in connection with approval or post-approval;

 authorities may withdraw their approval, require more onerous labeling statements, impose a more restrictive Risk Evaluation and
 Mitigation Strategy ("REMS"), or require us to recall any product that is approved;

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

 our
 relationships with our collaboration partners may suffer;

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

 our
 reputation may suffer. The reputational risk is heightened with respect to those of our product candidates that are being developed
 for pediatric indications.

 We
may voluntarily suspend or terminate our clinical trials if at any time we believe that they present an unacceptable risk to participants
or if preliminary data demonstrate that our product candidates are unlikely to receive regulatory approval or unlikely to be successfully
commercialized. Following receipt of approval for commercial sale of a product we may voluntarily withdraw or recall that product from
the market if at any time we believe that its use, or a person's exposure to it, may cause adverse health consequences or death.
To date we have not withdrawn, recalled, or taken any other action, voluntary or mandatory, to remove an approved product from the market.
In addition, regulatory agencies, IRBs, or data safety monitoring boards may at any time recommend the temporary or permanent discontinuation
of our clinical trials or request that we cease using investigators in the clinical trials if they believe that the clinical trials are
not being conducted in accordance with applicable regulatory requirements, or that they present an unacceptable safety risk to participants.
Although we have never been asked by a regulatory agency, IRB, or data safety monitoring board to discontinue a clinical trial temporarily
or permanently, if we elect or are forced to suspend or terminate a clinical trial of any of our product candidates, the commercial prospects
for that product will be harmed and our ability to generate product revenue from that product may be delayed or eliminated. Furthermore,
any of these events may result in labeling statements such as warnings or contraindications. In addition, such events or labeling 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 product candidates and impair our ability to generate revenue from the commercialization of these products
either by us or by our collaboration partners.

 Risks
Related to Our Reliance Upon Third Parties

 Our
existing collaboration arrangements and any that we may enter into in the future may not be successful, which could adversely affect
our ability to develop and commercialize our product candidates.

 We
may seek additional collaboration arrangements with pharmaceutical or biotechnology companies for the development or commercialization
of our product candidates. We may, with respect to our product candidates, enter into new arrangements on a selective basis depending
on the merits of retaining commercialization rights for ourselves as compared to entering into selective collaboration arrangements with
leading pharmaceutical or biotechnology companies for each product candidate, both in the U.S. and internationally. To the extent that
we decide to enter into collaboration agreements, we will face significant competition in seeking appropriate collaborators and the terms
of any collaboration or other arrangements that we may establish may not be favorable to us.

 Any
existing or future collaboration that we enter may not be successful. The success of our collaboration arrangements will depend heavily
on the efforts and activities of our collaborators. Collaborators generally have significant discretion in determining the efforts and
resources that they will apply to these collaborations. Disagreements between parties to a collaboration arrangement regarding development,
intellectual property, regulatory or commercialization matters can lead to delays in the development process or commercialization of
the applicable product candidate and, in some cases, termination of the collaboration arrangement. These disagreements can be difficult
to resolve if neither of the parties has final decision-making authority. Any such termination or expiration could harm our business
reputation and may adversely affect us financially.

 We
depend on a limited number of suppliers for materials and components required to manufacture our product candidates. The loss of these
suppliers, or their failure to supply us on a timely basis, could cause delays in our current and future capacity and adversely affect
our business.

 We
depend on a limited number of suppliers for the materials and components required to manufacture our product candidates. As a result,
we may not be able to obtain sufficient quantities of critical materials and components in the future. A delay or interruption by our
suppliers may also harm our business, results of operations and financial condition. In addition, the lead time needed to establish a
relationship with a new supplier can be lengthy, and we may experience delays in meeting demand in the event we must switch to a new
supplier. The time and effort to qualify for and, in some cases, obtain regulatory approval for a new supplier could result in additional
costs, diversion of resources or reduced manufacturing yields, any of which would negatively impact our operating results. Our dependence
on single-source suppliers exposes us to numerous risks, including the following: our suppliers may cease or reduce production or deliveries,
raise prices or renegotiate terms; our suppliers may become insolvent or cease trading; we may be unable to locate a suitable replacement
supplier on acceptable terms or on a timely basis, or at all; and delays caused by supply issues may harm our reputation, frustrate our
customers and cause them to turn to our competitors for future needs.

 We
maintain our cash at financial institutions, at times in balances that exceed federally insured limits. The failure of financial institutions
could adversely affect our ability to pay operational expenses or make other payments.

 Our
cash held in non-interest-bearing and interest-bearing accounts can at times exceed the Federal Deposit Insurance Corporation ("FDIC")
insurance limits. If such banking institutions were to fail, we could lose all or a portion of those amounts held in excess of such insurance
limitations. In addition, even if account holders are ultimately made whole with respect to a future bank failure, account holders'
access to their accounts and assets held in their accounts may be substantially delayed. Any material loss that we may experience in
the future or inability for a material time period to access our cash and cash equivalents could have an adverse effect on our ability
to pay our operational expenses or make other payments, which could adversely affect our business.

 We
rely on, and expect to continue to rely on, third parties to conduct clinical trials for our product candidates. If these third parties
do not successfully carry out their contractual duties, comply with regulatory requirements or meet expected deadlines, we may not be
able to obtain marketing approval for or commercialize our product candidates, and our business could be substantially harmed.

 We
have agreements with third-party CROs to operationalize, provide monitors for and to manage data for our ongoing clinical trials. We
rely heavily on these parties for the execution of clinical trials and control only certain aspects of their activities. As a result,
we have less direct control over the start-up, conduct, timing and competition of these clinical trials, and the management of data developed
through the clinical trials than would be the case if we were relying entirely upon our own staff. Communicating with outside parties
can also be challenging, potentially leading to mistakes as well as difficulties in coordinating activities. However, we remain responsible
for the conduct of these trials and are subject to enforcement which may include civil and criminal liabilities for any violations of
FDA rules and regulations and the comparable foreign regulatory provisions during the conduct of our clinical trials. Outside parties
may:

 have
 staffing difficulties;

 fail
 to comply with contractual obligations;

 Devote
 inadequate resources to our clinical trials;

 Experience
 regulatory compliance issues;

 Undergo
 changes in priorities or become financially distressed; or

 Form
 more favorable relationships with other entities, some of which may be our competitors.

 These
factors, among others, may materially adversely affect the willingness or ability of third parties to conduct our clinical trials and
may subject us to unexpected cost increases that are beyond our control. Nevertheless, we are responsible for ensuring that each of our
studies is conducted in accordance with the applicable protocol, legal, regulatory and scientific standards, and our reliance on CROs
does not relieve us of our regulatory responsibilities. We and our CROs are required to comply with GCPs, which are guidelines enforced
by the FDA, the competent authorities of the EU member states and equivalent competent authorities in foreign jurisdictions for any products
in clinical development. The FDA and foreign regulatory authorities enforce these regulations and GCP guidelines through periodic inspections
of clinical trial sponsors principal investigators, and trial sites, and IRBs. If we or our CROs fail to comply with applicable GCPs,
the clinical data generated in our clinical trials may be deemed unreliable and the FDA or other equivalent competent authorities in
foreign jurisdictions may require us to perform additional clinical trials before approving our marketing applications. We cannot assure
you that, upon inspection, the FDA or foreign regulatory authorities will determine that any of our clinical trials comply with GCPs.
In addition, our clinical trials must be conducted with products produced under current Good Manufacturing Practices, or cGMPs and similar
foreign requirements. Our failure or the failure of our CROs to comply with these regulations may require us to repeat clinical trials,
which would delay the regulatory approval process and could also subject us to enforcement action up to and including civil and criminal
penalties.

 If
any of our relationships with these third-party CROs terminate, we may not be able to enter into arrangements with alternative CROs.
If CROs do not successfully carry out their contractual duties or obligations or meet expected deadlines, if they need to be replaced
or if the quality or accuracy of the clinical data they obtain are compromised due to the failure to adhere to our clinical protocols,
regulatory requirements or for other reasons, any such clinical trials may be extended, delayed or terminated, and we may not be able
to obtain regulatory approval for, or successfully commercialize, Ketamir-2, MIRA-55 or our other product candidates. As a result, our
financial results and the commercial prospects for Ketamir-2 MIRA-55 or our other product candidates would be harmed, our costs could
increase and our ability to generate revenue could be delayed.

 We
rely and expect to continue to rely on third parties to manufacture our clinical product supplies and clinical candidates, and we may
rely on third parties for at least a portion of the manufacturing process of our product candidates, if approved. Our business could
be harmed if those third parties fail to provide us with sufficient quantities of product supplies or product candidates or fail to do
so at acceptable quality levels or prices.

 We
do not currently own any facility that may be used as a clinical-scale manufacturing and processing facility, and we rely on outside
vendors and collaborators to manufacture supplies and process our product candidates. For certain of our components or product candidates,
we rely on single suppliers or manufacturers to supply or manufacture, but we plan to expand the number of suppliers and manufacturers
as we advance our product candidates through clinical development. Our product candidates are not yet manufactured or processed on a
commercial scale and we may remain unable to do so for any of our product candidates. Although in the future we may develop our own manufacturing
facilities, we may also continue to use third parties as part of our manufacturing processes and may, in any event, never be successful
in developing our own manufacturing facilities. Our anticipated reliance on third-party manufacturers exposes us to the following risks:

 We
 may be unable to identify manufacturers on acceptable terms or at all because the number of potential manufacturers is limited and
 the FDA must inspect any manufacturers for current cGMP.

 Non-compliance
 of our third-party manufacturers with requirements of our marketing application(s). In addition, a new manufacturer would have to
 be educated in, or develop substantially equivalent processes for, the production of our product candidates.

 manufacturers may have little or no experience with our product candidates and therefore may require a significant amount of support
 from us in order to implement and maintain the infrastructure and processes required to manufacture our product candidates.

 manufacturers might be unable to timely manufacture our product candidates or produce the quantity and quality required to meet our
 clinical and commercial needs, if any.

 manufacturers may not be able to execute our manufacturing procedures and other logistical support requirements appropriately.

 manufacturers may not perform as agreed, may not devote sufficient resources to our product candidates or may not remain in the contract
 manufacturing business for the time required to supply our clinical trials or to successfully produce, store, and distribute our
 products, if any.

 Manufacturers
 are subject to ongoing periodic unannounced inspection by the FDA and corresponding state or foreign agencies to ensure strict compliance
 with cGMP and other government regulations and corresponding foreign standards. We do not have control over third-party manufacturers'
 compliance with these regulations and standards.

 We
 may not own, or may have to share, the intellectual property rights to any improvements made by our third-party manufacturers in
 the manufacturing processes for our product candidates.

 Our
 third-party manufacturers could breach or terminate their agreements with us, and we may be required to pay fees upon suspension
 or termination of the agreement even if the manufacturers do not deliver adequate supply of the product candidates or their components.

 Raw
 materials and components used in the manufacturing processes, particularly those for which we have no other source or supplier, may
 not be available or may not be suitable or acceptable for use due to factors beyond our control.

 Our
 third-party manufacturers may have unacceptable or inconsistent product quality success rates and yields, and we have no direct control
 over their ability to maintain adequate quality control, quality assurance and qualified personnel.

 Each
of these risks could delay or prevent the completion of our clinical trials or the approval of any of our product candidates by the FDA,
result in higher costs or adversely impact commercialization of our product candidates. In addition, we will rely on third parties to
perform certain specification tests on our product candidates prior to delivery to patients. If these tests are not appropriately done
and test data are not reliable, patients could be put at risk of serious harm and the FDA could place significant restrictions on our
company until deficiencies are remedied. Furthermore, our or a third party's failure to execute on our manufacturing requirements,
to do so on commercially reasonable terms or to comply with cGMP could adversely affect our business in a number of ways, including:

 An
 inability to initiate or continue clinical trials of our product candidates under development;

 Delay
 in submitting regulatory applications, or receiving marketing approvals, for our product candidates;

 Loss
 of the cooperation of future collaborators;

 Subjecting
 third-party manufacturing facilities or our manufacturing facilities to additional inspections by regulatory authorities;

 Requirements
 to cease development or to recall batches of our product candidates; and

 In
 the event of approval to market and commercialize our product candidates, an inability to meet commercial demands for our product
 or any other future product candidates.

 If
any CMO or CDMO with whom we contract fails to perform its obligations, we may be forced to enter into an agreement with a different
CMO or CDMO, which we may not be able to do on reasonable terms, if at all. In such scenario, our clinical trials supply could be delayed
significantly as we establish alternative supply sources. In some cases, the technical skills required to manufacture our products or
product candidates may be unique or proprietary to the original CMO or CDMO and we may have difficulty, or there may be contractual restrictions
prohibiting us from, transferring such skills to a back-up or alternate supplier, or we may be unable to transfer such skills at all.
In addition, if we are required to change CMOs or CDMOs for any reason, we will be required to verify that the new CMO or CDMO maintains
facilities and procedures that comply with quality standards and with all applicable regulations. We will also need to verify, such as
through a manufacturing comparability study, that any new manufacturing process will produce our product candidate according to the specifications
previously submitted to the FDA or another regulatory authority. The delays associated with the verification of a new CMO or CDMO could
negatively affect our ability to develop product candidates or commercialize our products in a timely manner or within budget. In addition,
changes in manufacturers often involve changes in manufacturing procedures and processes, which could require that we conduct bridging
studies between our prior clinical supply used in our clinical trials and that of any new manufacturer. We may be unsuccessful in demonstrating
the comparability of clinical supplies which could require the conduct of additional clinical trials.

 We
rely on, and expect to continue to rely on, third parties to conduct clinical trials for our product candidates. If these third parties
do not successfully carry out their contractual duties, comply with regulatory requirements or meet expected deadlines, we may not be
able to obtain marketing approval for or commercialize our product candidates, and our business could be substantially harmed.

 We
are dependent on third parties to conduct our clinical trials and preclinical and nonclinical studies. Specifically, we rely on, and
intend to continue to rely on, medical institutions, clinical investigators, contract research organizations, or CROs, and consultants
to conduct nonclinical studies and clinical trials, in each case in accordance with our study protocols and applicable regulatory requirements.
These CROs, investigators and other third parties play a significant role in the conduct and timing of these studies or trials and the
subsequent collection and analysis of data. Though we expect to carefully manage our relationships with our CROs, investigators and other
third parties, there can be no assurance that we will not encounter challenges or delays in the future or that these delays or challenges
will not have a material adverse impact on our business, financial condition and prospects. Further, while we have and will have agreements
governing the activities of our third-party contractors, we have limited influence over their actual performance. Nevertheless, we are
responsible for ensuring that each of our clinical trials is conducted in accordance with the applicable protocol and legal, regulatory
and scientific standards and requirements, and our reliance on our CROs and other third parties does not relieve us of our regulatory
responsibilities. In addition, we and our CROs are required to comply with GLP and GCP requirements, as applicable, which are regulations
and guidelines enforced by the FDA and comparable foreign regulatory authorities related to the conduct of nonclinical studies and clinical
trials, respectively. Regulatory authorities enforce GCPs through periodic inspections of trial sponsors, principal investigators and
trial sites. If we or any of our CROs or trial sites fail to comply with applicable GLP or GCP or other requirements, the collected nonclinical
data or the clinical data generated in our clinical trials may be deemed unreliable, and the FDA or comparable foreign regulatory authorities
may require us to perform additional nonclinical studies or clinical trials before approving our marketing applications, if ever. Furthermore,
our clinical trials must be conducted with materials manufactured in accordance with cGMP regulations. Failure to comply with these regulations
may require us to repeat clinical trials, which would delay the regulatory approval process.

 There
is a risk that our CROs, investigators or other third parties will be unable to devote adequate time and resources to such trials or
studies or perform as contractually required. If any of these third parties fail to meet expected deadlines, adhere to our clinical protocols
or meet regulatory requirements, or otherwise perform in a substandard manner, our clinical trials may be extended, delayed or terminated.
In addition, many of the third parties with whom we contract may also have relationships with other commercial entities, including our
competitors, for whom they may also be conducting clinical trials or other development activities that could harm our competitive position.
In addition, principal investigators for our clinical trials are expected to serve as scientific advisors or consultants to us from time
to time and may receive cash or equity compensation in connection with such services. If these relationships and any related compensation
result in perceived or actual conflicts of interest, or the FDA concludes that the financial relationship may have affected the interpretation
of the study, the integrity of the data generated at the applicable clinical trial site may be questioned and the utility of the clinical
trial itself may be jeopardized, which could result in the delay or rejection by the FDA of any NDA we submit. Any such delay or rejection
could prevent us from receiving regulatory approval for, or commercializing, TELOIR-1 and any future product candidates.

 Our
CROs have the right to terminate their agreements with us in the event of an uncured material breach and under other specified circumstances.
If any of our relationships with these third parties terminate, we may not be able to enter into arrangements with alternative third
parties on commercially reasonable terms, in a timely manner or at all. Switching or adding CROs, investigators and other third parties
involves additional cost and requires our management's time and focus. In addition, there is a natural transition period when a
new CRO commences work. As a result, delays occur, which can materially impact our ability to meet our desired clinical development timelines.
Though we work to carefully manage our relationships with our CROs, investigators and other third parties, there can be no assurance
that we will not encounter challenges or delays in the future or that these delays or challenges will not have a material adverse impact
on our business, financial condition and prospects.

 Risks
Related to Our Intellectual Property

 We
may not be able to adequately protect our product candidates or our proprietary technology in the marketplace.

 Our
success will depend, in part, on our ability to obtain patents, protect our trade secrets and operate without infringing on the proprietary
rights of others. We may rely upon a combination of patents, trade secret protection (i.e., know-how), trademarks, licenses, and confidentiality
agreements to protect the intellectual property of our product candidates. The strengths of patents in the pharmaceutical field involve
complex legal and scientific questions and can be uncertain. Where appropriate, we seek patent protection for certain aspects of our
products and technology. However, patent protection for naturally occurring compounds is exceedingly difficult to obtain, defend and
enforce. Filing, prosecuting and defending patents throughout the world would be prohibitively expensive, so our policy is to look to
patent technologies with commercial potential in jurisdictions with significant commercial opportunities. However, patent protection
may not be available for some of the products or technology we are developing. If we must spend significant time and money protecting,
defending, or enforcing our patents, designing around patents held by others or licensing, potentially for large fees, patents or other
proprietary rights held by others, our business, results of operations and financial condition may be harmed. We may not develop additional
proprietary products that are patentable.

 The
patent positions of pharmaceutical products are complex and uncertain. The scope and extent of patent protection for our product candidates
are particularly uncertain. To date, our principal product candidates have been based on specific formulations of certain previously
known cannabinoids found in nature in the cannabis sativa plant. While we have sought patent protection, where appropriate, directed
to, among other things, composition-of-matter for our specific formulations, their methods of use, and methods of manufacture, we do
not have and will not be able to obtain composition of matter protection on these previously known cannabinoids per se. We anticipate
that the products we develop in the future will continue to be based on the same or other naturally occurring compounds, as well as additional
synthetic compounds we may discover. Although we have sought and expect to continue to seek patent protection for our product candidates,
their methods of use, and methods of manufacture, any, or all of them may not be subject to effective patent protection. If any of our
products are approved and marketed for an indication for which we do not have an issued patent, our ability to use our patents to prevent
a competitor from commercializing a non-branded version of our commercial products for that non-patented indication could be significantly
impaired or even eliminated.

 Publication
of information related to our product candidates by us, or others may prevent us from obtaining or enforcing patents relating to these
products and product candidates. Furthermore, others may independently develop similar products, may duplicate our products, or may design
around our patent rights. In addition, any of our issued patents may be opposed and/or declared invalid or unenforceable. If we fail
to adequately protect our intellectual property, we may face competition from companies who attempt to create a generic product to compete
with our product candidates. We may also face competition from companies who develop a substantially similar product to one of our product
candidates that is not covered by any of our patents.

 If
third parties claim that our intellectual property, products, processes, or anything else used by us infringes upon their intellectual
property, our operating profits could be adversely affected.

 There
is a substantial amount of litigation, both within and outside the U.S., involving patent and other intellectual property rights in the
pharmaceutical industry. We may, from time to time, be notified of claims that we are infringing upon patents, trademarks, copyrights,
or other intellectual property rights owned by third parties, and we cannot provide assurances that other companies will not, in the
future, pursue such infringement claims against us, our commercial partners or any third-party proprietary technologies we have licensed.
If we were found to infringe upon a patent or other intellectual property right, or if we failed to obtain or renew a license under a
patent or other intellectual property right from a third party, or if a third party that we were licensing technologies from was found
to infringe upon a patent or other intellectual property rights of another third party, we may be required to pay damages, including
damages of up to three times the damages found or assessed, if the infringement is found to be willful, suspend the manufacture of certain
products or reengineer or rebrand our products, if feasible, or we may be unable to enter certain new product markets. Any such claims
could also be expensive and time consuming to defend and divert management's attention and resources. Our competitive position
could suffer as a result. In addition, if we have declined or failed to enter into a valid non-disclosure or assignment agreement for
any reason, we may not own the invention or our intellectual property, and our products may not be adequately protected. Thus, we cannot
guarantee that our product candidates, or our commercialization thereof, does not and will not infringe any third party's intellectual
property.

 If
we are unable to obtain and maintain intellectual property protection for our technology and products, or if the scope of the intellectual
property protection obtained is not sufficiently broad, our competitors could commercialize technology and products similar or identical
to ours, and our ability to successfully commercialize our technology and products may be impaired.

 Our
success depends in large part on our ability to obtain and maintain patent protection in relevant countries with respect to our proprietary
technology and products. We seek to protect our proprietary position by filing patent applications in the United States and internationally
that are related to our novel technologies and product candidates. This patent portfolio includes issued patents and pending patent applications
covering pharmaceutical compositions and methods of use.

 The
patent prosecution process is expensive and time-consuming, and we may not be able to file and prosecute all necessary or desirable patent
applications at a reasonable cost or in a timely manner. We may choose not to seek patent protection for certain innovations and may
choose not to pursue patent protection in certain jurisdictions, and under the laws of certain jurisdictions, patents or other intellectual
property rights may be unavailable or limited in scope. It is also possible that we will fail to identify patentable aspects of our discovery
and nonclinical development output before it is too late to obtain patent protection. Moreover, in some circumstances, we may not have
the right to control the preparation, filing and prosecution of patent applications, or to maintain the patents, covering technology
that we license from third parties. Therefore, these patents and applications may not be prosecuted and enforced in a manner consistent
with the best interests of our business.

 The
patent position of biotechnology and pharmaceutical companies generally is highly uncertain, involves complex legal and factual questions
and has in recent years been the subject of much litigation. In addition, the laws of foreign countries may not protect our rights to
the same extent as the laws of the United States. For example, India and China do not allow patents for methods of treating the human
body. Publications of discoveries in the scientific literature often lag behind the actual discoveries, and patent applications in the
United States and other jurisdictions are typically not published until 18 months after filing, or in some cases not at all. Therefore,
we cannot know with certainty whether we were the first to make the inventions claimed in our owned or licensed patents or pending patent
applications, or that we were the first to file for patent protection of such inventions. As a result, the issuance, scope, validity,
enforceability and commercial value of our patent rights are highly uncertain. Our pending and future patent applications may not result
in patents being issued which protect our technology or products, in whole or in part, or which effectively prevent others from commercializing
competitive technologies and products. Changes in either the patent laws or interpretation of the patent laws in the EU, the United States
and other countries may diminish the value of our patents or narrow the scope of our patent protection.

 The
risks described pertaining to our patents and other intellectual property rights also apply to the intellectual property rights that
we license, and any failure to obtain, maintain and enforce these rights could have a material adverse effect on our business. In some
cases, we may not have control over the prosecution, maintenance or enforcement of the patents that we license, and our licensors may
fail to take the steps that we believe are necessary or desirable in order to obtain, maintain and enforce the licensed patents. Any
inability on our part to protect adequately our intellectual property may have a material adverse effect on our business, operating results
and financial position.

 The
USPTO and various non-U.S. governmental patent agencies require compliance with several procedural, documentary, fee payment and other
similar provisions during the patent application process. In certain situations, non-compliance can result in abandonment or lapse of
the patent or patent application, resulting in partial or complete loss of patent rights in the relevant jurisdiction. In such an event,
our competitors might be able to enter the market and this circumstance would have a material adverse effect on our business.

 In
addition, we acquired rights to Ketomir-2 through a license agreement with MIRALOGX and may in the future enter into other license agreements
with third parties for other intellectual property rights or assets. These license agreements may impose various diligence, milestone
payment, royalty, and other obligations on us. If we fail to comply with our obligations under these agreements, or we are subject to
a bankruptcy, we may be required to make certain payments to the licensor, we may lose the exclusivity of our license, or the licensor
may have the right to terminate the license, in which event we would not be able to develop or market products covered by the license.
Additionally, the milestone and other payments associated with these licenses will make it less profitable for us to develop our drug
candidates than if we had developed the licensed technology internally.

 In
some cases, patent prosecution of our licensed technology may be controlled solely by the licensor. If our licensors fail to obtain and
maintain patent or other protection for the proprietary intellectual property we license from them, we could lose our rights to the intellectual
property or our exclusivity with respect to those rights, and our competitors could market competing products using the intellectual
property. In certain cases, we may control the prosecution of patents resulting from licensed technology. In the event we breach any
of our obligations related to such prosecution, we may incur significant liability to our licensing partners. If disputes over intellectual
property and other rights that we have licensed prevent or impair our ability to maintain our current licensing arrangements on acceptable
terms, we may be unable to successfully develop and commercialize the affected product candidates.

 We
have no patent protection for MIRA-55, which could adversely impact MIRA-55's potential competitive position.

 We
have no issued patents relating to MIRA-55 and our patent application for MIRA-55 may not result in an issued patent. While we attempt
to protect our proprietary information as trade secrets through certain agreements with our employees, consultants, agents and other
organizations to which we disclose our proprietary information, we cannot give assurance that these agreements will provide effective
protection for our proprietary information in the event of unauthorized use or disclosure of such information. If other products similar
to MIRA-55 are approved and marketed, we may be unable to prevent them from competing with MIRA-55 in MIRA-55's potential marketplace.
We expect that the presence of one or more competing products could reduce our potential market share and could negatively impact potential
price levels and third-party reimbursement for MIRA-55, any of which would materially affect our business.

 Risks
Relating to the Ownership of our Common Stock

of the speculative nature of investment risk, you may lose your entire investment.

 An
investment in our securities carries a high degree of risk and should be considered as a speculative investment. We have a limited operating
history, no revenues, have not paid dividends, and are unlikely to pay dividends in the immediate or near future. The likelihood of our
success must be considered in light of the problems, expenses, difficulties, complications and delays frequently encountered in connection
with the establishment of any business. An investment in our securities may result in the loss of an investor's entire investment.
Only potential investors who are experienced in high-risk investments and who can afford to lose their entire investment should consider
an investment in our securities.

of our founding stockholders, plus our existing officers and directors, control a substantial interest in us and thus may influence certain
actions requiring stockholder vote.

 Our
founding stockholders, which include the Bay Shore Trust, and MIRALOGX, collectively own in excess of 27% of our issued and outstanding
common stock, as well as outstanding warrants. Our officers and directors also own shares of our common stock. Therefore, these entities
and individuals could influence the outcome of matters requiring stockholder approval, including the election of directors and approval
of significant corporate transactions.

 Sales
of a significant number of shares of our common stock in the public markets, or the perception that such sales could occur, could depress
the market price of our common stock.

 Sales
of a significant number of shares of our common stock in the public markets, or the perception that such sales could occur as a result
of our utilization of a universal shelf registration statement or otherwise could depress the market price of our common stock and impair
our ability to raise capital through the sale of additional equity securities. Notably, a large number of shares of our common stock
held by Bay Shore Trust and MIRALOGX have been registered for public resale and could be sold in the public market, depressing our stock
price. Moreover, we cannot in general predict the effect that future sales of our common stock or the market perception that we are permitted
to sell a significant number of our securities would have on the market price of our common stock.

 The
requirements of being a public company may strain our resources, divert management's attention and affect our ability to attract
and retain executive management and qualified board members.

 As
a reporting issuer, we are subject to the reporting requirements of applicable securities legislation of the jurisdiction in which we
are a reporting issuer, the listing requirements of Nasdaq and other applicable securities rules and regulations. Compliance with these
rules and regulations increase our legal and financial compliance costs, make some activities more difficult, time-consuming or costly
and increase demand on its systems and resources. Applicable securities laws require us to, among other things, file certain annual and
quarterly reports with respect to its business and results of operations. In addition, applicable securities laws require us to, among
other things, maintain effective disclosure controls and procedures and internal control over financial reporting.

 In
order to maintain and, if required, improve its disclosure controls and procedures and internal control over financial reporting to meet
this standard, significant resources and management oversight are required and, as a result, management's attention may be diverted
from other business concerns, which could harm our business and results of operations. To comply with these requirements, we may need
to hire more employees in the future or engage outside consultants, which will increase our costs and expenses.

 In
addition, changing laws, regulations and standards relating to corporate governance and public disclosure are creating uncertainty for
public companies, increasing legal and financial compliance costs and making some activities more time consuming. These laws, regulations
and standards are subject to varying interpretations, in many cases due to their lack of specificity, and, as a result, their application
in practice may evolve over time as new guidance is provided by regulatory and governing bodies. This could result in continuing uncertainty
regarding compliance matters and higher costs necessitated by ongoing revisions to disclosure and governance practices. We intend to
continue to invest resources to comply with evolving laws, regulations and standards, and this investment may result in increased general
and administrative expenses and a diversion of management's time and attention from revenue-generating activities to compliance
activities. If our efforts to comply with new laws, regulations and standards differ from the activities intended by regulatory or governing
bodies due to ambiguities related to their application and practice, regulatory authorities may initiate legal proceedings against us,
which could adversely affect our business and financial results.

 As
a public company subject to these rules and regulations, it may be more expensive to obtain director and officer liability insurance,
and we may be required to accept reduced coverage or incur substantially higher costs to obtain coverage. These factors could also make
it more difficult for us to attract and retain qualified members of the Board, particularly to serve on the Audit Committee and Compensation
Committee, and qualified executive officers.

 We
are an "emerging growth company," and any decision on our part to comply only with certain reduced reporting and disclosure
requirements applicable to emerging growth companies could make shares of our common stock less attractive to investors.

 We
are an "emerging growth company," as defined in Section 2(a) of the Securities Act. For as long as we continue to be an emerging
growth company, we may choose to take advantage of exemptions from various reporting requirements applicable to other public companies
that are not emerging growth companies, including, but not limited to, not being required to have our independent registered public accounting
firm audit our internal control over financial reporting under Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations
regarding executive compensation in our periodic reports and exemptions from the requirements of holding a nonbinding advisory vote on
executive compensation and shareholder approval of any golden parachute payments not previously approved. We could be an emerging growth
company until the fifth anniversary of the fiscal year end date following the completion of our initial public offering, however, our
status would change more quickly if we have more than US$1.235 billion in annual revenue, if the market value of our shares of common
stock held by non-affiliates equals or exceeds US$700 million as of June 30 of any year, or we issue more than US$1.0 billion of non-convertible
debt over a three-year period before the end of that period.

 Investors
could find our shares less attractive if we choose to rely on these exemptions. If some investors find shares less attractive as a result
of any choice to reduce future disclosure, there may be a less active trading market for our shares and our share price may be more volatile.

 For
as long as we are an "emerging growth company", our independent registered public accounting firm will not be required to
attest to the effectiveness of our internal controls over financial reporting pursuant to Section 404. We could be an "emerging
growth company" until the fifth anniversary of the fiscal year end date following the completion of our initial public offering.
An independent assessment of the effectiveness of our internal controls could detect problems that our management's assessment
might not. Undetected material weaknesses in our internal controls could lead to financial statement restatements and require us to incur
the expense of remediation.

 If
we identify material weaknesses in our internal control over financial reporting, or if we are unable to comply with the requirements
of Section 404 in a timely manner or assert that our internal control over financial reporting is effective, or if our independent registered
public accounting firm is unable to express an opinion as to the effectiveness of our internal control over financial reporting when
required, investors may lose confidence in the accuracy and completeness of our financial reports and the market price of our securities
could be negatively affected, and we could become subject to investigations by the stock exchange on which our securities are listed,
the SEC, or other regulatory authorities, which could require additional financial and management resources.

we are a "smaller reporting company" as defined in Item 10(f)(1) of Regulation S-K. Smaller reporting companies may take
advantage of certain reduced disclosure obligations, including, among other things, providing only two years of audited financial statements.
We will remain a smaller reporting company until the last day of any fiscal year for so long as either: (i) the market value of our shares
of common stock held by non-affiliates does not equal or exceed $250 million as of the prior June 30 th; or (ii) our annual
revenues did not equal or exceed $100 million during such completed fiscal year. To the extent we take advantage of such reduced disclosure
obligations, it may also make the comparison of our financial statements with other public companies difficult or impossible.

 If
we fail to maintain compliance with Nasdaq Listing Rules, our shares may be delisted from Nasdaq, which would result in a limited trading
market for our shares and make obtaining future debt or equity financing more difficult for the us.

 Our
common stock is listed on the Nasdaq Capital Market under the symbol "MIRA". However, there is no assurance that we will
be able to continue to maintain our compliance with the Nasdaq continued listing requirements. If we fail to do so, our securities may
lose their status on Nasdaq and they would likely be traded on the over-the-counter markets, including the Pink Sheets market. As a result,
selling our securities could be more difficult because smaller quantities of shares or warrants would likely be bought and sold, transactions
could be delayed, and security analysts' coverage of us may be reduced. In addition, in the event our securities are delisted,
broker dealers would bear certain regulatory burdens which may discourage broker dealers from effecting transactions in the securities
and further limit the liquidity of the securities. These factors could result in lower prices and larger spreads in the bid and ask prices
for the securities. Such delisting from Nasdaq and continued or further declines in the share price of the securities could also greatly
impair our ability to raise additional necessary capital through equity or debt financing and could significantly increase the ownership
dilution to shareholders caused by our issuing equity in financing or other transactions.

 If
our shares were to be delisted from Nasdaq, they may become subject to the SEC's "penny stock" rules.

 Delisting
from Nasdaq may cause our securities to become subject to the SEC's "penny stock" rules. The SEC generally defines
a penny stock as an equity security that has a market price of less than $5.00 per share or an exercise price of less than $5.00 per
share, subject to certain exemptions. One such exemption is to be listed on Nasdaq. Therefore, if shares of our common stock were to
be delisted from Nasdaq, our securities could become subject to the SEC's "penny stock" rules. These rules require,
among other things, that any broker engaging in a purchase or sale of our securities provide its customers with: (i) a risk disclosure
document, (ii) disclosure of market quotations, if any, (iii) disclosure of the compensation of the broker and its salespersons in the
transaction, and (iv) monthly account statements showing the market values of our securities held in the customer's accounts. A
broker would be required to provide the bid and offer quotations and compensation information before effecting the transaction. This
information must be contained in the customer's confirmation. Generally, brokers are less willing to effect transactions in penny
stocks due to these additional delivery requirements. These requirements may make it more difficult for shareholders to purchase or sell
the shares of our common stock. Since the broker, not us, prepares this information, we would not be able to assure that such information
is accurate, complete or current.

 Some
provisions of Florida law and our amended and restated articles of incorporation and amended and restated bylaws may have anti-takeover
effects that could discourage an acquisition of us by others, even if an acquisition would be beneficial to our shareholders and may
prevent attempts by our shareholders to replace or remove our current management.

 Our
status as a Florida corporation and the anti-takeover provisions of the Florida Business Corporation Act, which we sometimes refer to
as the FBCA, may discourage, delay or prevent a change in control even if a change in control would be beneficial to our shareholders.

 The
control share acquisition statute, Section 607.0902 of the FBCA, generally provides that in the event a person acquires voting shares
of the company in excess of 20% of the voting power of all of our issued and outstanding shares, such acquired shares will not have any
voting rights unless such rights are restored by the holders of a majority of the votes of each class or series entitled to vote separately,
excluding shares held by the person acquiring the control shares or any of our officers or employees who are also directors of the company.
Certain acquisitions of shares are exempt from these rules, such as shares acquired pursuant to the laws of intestate succession or pursuant
to a gift or testamentary transfer, pursuant to a merger or share exchange effected in compliance with the FBCA if we are a party to
the agreement, or pursuant to an acquisition of our shares if the acquisition has been approved by our board of directors before the
acquisition. The control share acquisition statute generally applies to any "issuing public corporation," which means a Florida
corporation which has:

 One
 hundred or more shareholders;

 Its
 principal place of business, its principal office, or substantial assets within Florida; and

 Either
 (i) more than 10% of its shareholders are resident in Florida; (ii) more than 10% of its shares are owned by residents of Florida;
 or (iii) one thousand shareholders are resident in Florida.

 The
affiliated transaction (or so-called "business combination") statute, Section 607.0901 of the FBCA, provides that we may
not engage in certain mergers, consolidations, sales of assets, issuances of stock, reclassifications, recapitalizations, and other affiliated
transactions with any "interested shareholder" for a period of three years following the time that such shareholder became
an interested shareholder, unless:

 Prior
 to the time that such shareholder became an interested shareholder, our board of directors approved either the affiliated transaction
 or the transaction which resulted in the shareholder becoming an interested shareholder; or;

 Upon
 consummation of the transaction that resulted in the shareholder becoming an interested shareholder, the interested shareholder owned
 at least 85% of our voting shares outstanding at the time the transaction commenced; or

 At
 or subsequent to the time that such shareholder became an interested shareholder, the affiliated transaction is approved by our board
 of directors and authorized at an annual or special meeting of shareholders, and not by written consent, by the affirmative vote
 of at least two-thirds of the outstanding voting shares which are not owned by the interested shareholder.

 An
"interested shareholder" is generally defined as any person who is the beneficial owner of more than 15% of our outstanding
voting shares. Currently, Bay Shore Trust would be considered an "interested shareholder."

 The
voting requirements set forth above do not apply to a particular affiliated transaction if one or more conditions are met, including,
but not limited to, the following: if the affiliated transaction has been approved by a majority of our disinterested directors; if we
have not had more than 300 shareholders of record at any time during the three years preceding the date the affiliated transaction is
announced; if the interested shareholder has been the beneficial owner of at least 80% of our outstanding voting shares for at least
three years preceding the date the affiliated transaction is announced; or if the consideration to be paid to the holders of each class
or series of voting shares in the affiliated transaction meets certain requirements of the statute with respect to form and amount, among
other things.

 Both
the control share acquisition statute and the affiliated transactions statute may have the effect of discouraging or preventing certain
change of control or takeover transactions involving us.

 In
addition, our amended and restated articles of incorporation and amended and restated bylaws contain provisions that may make it more
difficult for a third party to acquire us or increase the cost of acquiring us, even if doing so would benefit our shareholders, including
transactions in which shareholders might otherwise receive a premium for their shares. These provisions include:

 nothing
 in our amended and restated articles of incorporation precludes future issuances without shareholder approval of the authorized but
 unissued shares of our common stock;

 advance
 notice procedures apply for shareholders to nominate candidates for election as directors or to bring matters before an annual meeting
 of shareholders;

 a
 special meeting of shareholders can only be called by our chairman of the board of directors, our chief executive officer, our president
 (in the absence of a chief executive officer), a majority of our board of directors or the holders of 10% or more of all of our votes
 entitled to be cast on any issue proposed to be considered at the special meeting of shareholders;

 no
 provision in our amended and restated articles of incorporation or amended and restated bylaws provides for cumulative voting, which
 limits the ability of minority shareholders to elect director candidates;

 directors
 will only be able to be removed for cause;

 our
 amended and restated articles of incorporation authorizes undesignated preferred stock, the terms of which may be established and
 shares of which may be issued, without the approval of the holders of our capital stock; and

 certain
 litigation against us can only be brought in Florida.

 These
provisions could discourage, delay or prevent a transaction involving a change in control of our company. These provisions could also
discourage proxy contests and make it more difficult for you and other shareholders to elect directors of your choosing and cause us
to take corporate actions other than those you desire. See "Description of Capital Stock."

 Our
amended and restated bylaws designates the state courts located within the state of Florida as the exclusive forum for substantially
all disputes between us and our shareholders and the federal district courts as the exclusive forum for Securities Act claims, which
could limit our shareholders' ability to obtain a favorable judicial forum for disputes with us.

 Our
amended and restated bylaws provide that, unless we consent in writing to the selection of an alternative forum, the sole and exclusive
forum for (i) any derivative action or proceeding brought on our behalf, (ii) any action asserting a claim of breach of a fiduciary duty
owed by any of our current or former directors, officers or other employees to us or our shareholders, (iii) any action arising pursuant
to any provision of the FBCA, our amended and restated articles of incorporation or our amended and restated bylaws, or (iv) any other
action asserting a claim that is governed by the internal affairs doctrine shall be a state court located within the state of Florida
(or, if a state court located within the state of Florida does not have jurisdiction, the federal district court for the Middle District
of Florida); provided that, the exclusive forum provision will not apply to suits brought to enforce any liability or duty created by
the Exchange Act, or to any claim for which the federal courts have exclusive jurisdiction. Our amended and restated bylaws also provide
that, unless we consent in writing to the selection of an alternative forum, the U.S. federal district courts shall be the exclusive
forum for the resolution of any claims arising under the Securities Act. Under the Securities Act, federal and state courts have concurrent
jurisdiction over all suits brought to enforce any duty or liability created by the Securities Act, and investors cannot waive compliance
with the federal securities laws and the rules and regulations thereunder. Accordingly, there is uncertainty as to whether a court would
enforce such a forum selection provision as written in connection with claims arising under the Securities Act.

 By
becoming a shareholder in our company, you will be deemed to have notice of and have consented to the provisions of our amended and restated
bylaws related to choice of forum. The choice of forum provisions in our amended and restated bylaws may limit our shareholders'
ability to obtain a favorable judicial forum for disputes with us. Additionally, the enforceability of choice of forum provisions in
other companies' governing documents has been challenged in legal proceedings, and it is possible that, in connection with any
applicable action brought against us, a court could find the choice of forum provisions contained in our amended and restated bylaws
to be inapplicable or unenforceable in such action. If so, we may incur additional costs associated with resolving such action in other
jurisdictions, which could harm our business, results of operations, and financial condition.

or industry analysts may not regularly publish reports on us, which could cause the price of our securities or trading volumes to decline.

 The
trading market for our securities could be influenced by research and reports that industry and/or securities analysts may publish us,
our business, the market or our competitors. We do not have any control over these analysts and cannot be assured that such analysts
will cover us or provide favorable coverage. If any of the analysts who may cover our business change their recommendation regarding
our securities adversely, or provide more favorable relative recommendations about our competitors, the price of our securities would
likely decline. If any analysts who may cover our business were to cease coverage or fail to regularly publish reports on us, we could
lose visibility in the financial markets, which in turn could cause the price of our securities or trading volumes to decline.

 We
will likely conduct further offerings of our equity securities in the future, in which case your proportionate interest may become diluted.

 We
will likely be required to conduct equity offerings in the future to finance our current projects or to finance subsequent projects that
we decide to undertake. If our common stock shares are issued in return for additional funds, the price per share could be lower than
that paid by our current shareholders. We anticipate continuing to rely on equity sales of our common stock shares in order to fund our
business operations. If we issue additional common stock shares or securities convertible into shares of our common stock, your percentage
interest in us could become diluted.

 We
may issue shares of preferred stock in the future, which could make it difficult for another company to acquire us or could otherwise
adversely affect holders of our common stock, which could depress the price of our common stock.

 Our
certificate of incorporation authorizes us to issue one or more series of preferred stock. Our board of directors will have the authority
to determine the preferences, limitations and relative rights of the shares of preferred stock and to fix the number of shares constituting
any series and the designation of such series, without any further vote or action by our shareholders. Our preferred stock could be issued
with voting, liquidation, dividend and other rights superior to the rights of our common stock. The potential issuance of preferred stock
may delay or prevent a change in control of us, discouraging bids for our common stock at a premium to the market price, and materially
adversely affect the market price and the voting and other rights of the holders of our common stock.

 We
have never declared or paid any cash dividends or distributions on our capital stock. We do not anticipate paying any cash dividends
on our common stock in the foreseeable future.

 We
have never declared or paid any cash dividends or distributions on our capital stock. We currently intend to retain our future earnings,
if any, to support operations and to finance expansion and therefore we do not anticipate paying any cash dividends on our common stock
in the foreseeable future.

 The
declaration, payment and amount of any future dividends will be made at the discretion of the board of directors, and will depend upon,
among other things, the results of our operations, cash flows and financial condition, operating and capital requirements, and other
factors as the board of directors considers relevant. There is no assurance that future dividends will be paid, and, if dividends are
paid, there is no assurance with respect to the amount of any such dividend.

 Item
1B. Unresolved Staff Comments.

 None.

 Item
1C. Cybersecurity.

 Cybersecurity
Risk Management and Strategy

 We
recognize the importance of assessing, identifying, and managing material risks associated with cybersecurity threats, as such term is
defined in Item 106(a) of Regulation S-K. These risks include, among other things: operational risks, intellectual property theft, fraud,
extortion, harm to employees or customers and violation of data privacy or security laws.

 Identifying
and assessing cybersecurity risk is integrated into our overall risk management systems and processes. Cybersecurity risks related to
our business, technical operations, privacy and compliance issues are identified and addressed through a multi-faceted approach including
third party assessments, internal IT Audit, IT security, governance, risk and compliance reviews. To defend, detect and respond to cybersecurity
incidents, we, among other things: conduct proactive privacy and cybersecurity reviews of systems and applications, audit applicable
data policies, conduct employee training, monitor emerging laws and regulations related to data protection and information security and
implement appropriate changes.

 Our
risk management program also assesses third party risks, and we perform third-party risk management to identify and mitigate risks from
third parties such as vendors, suppliers, and other business partners associated with our use of third-party service providers. Cybersecurity
risks are evaluated when determining the selection and oversight of applicable third-party service providers and potential fourth-party
risks when handling and/or processing our employee, business or customer data.

 To
date, we have no t identified any cybersecurity threats or past incidents that have had, or are likely to have, a material impact on our
company's operations, business strategy, financial performance, or results of operations.

 Cybersecurity
Governance

 To
manage our cybersecurity governance, we use Coalition Control, a cyber risk management platform that combines insurance, technology,
and services from Coalition and its partners into an online experience. It allows us to detect, assess, and mitigate cyber risks proactively.
Coalition Control monitors and detects risks across our entire external digital footprint, including assets, apps, services, and data
leaks. The tool shows us where any potential vulnerabilities are identified and how to fix them.

 Our
 CFO is responsible for the day-to-day oversight of cybersecurity risks, and who utilizes the Coalition management platform for such risk
management. Our CFO keeps the Board apprised of ongoing cybersecurity risk mitigation and any breaches if presented.

 Item
2. Description of Property.

 Refer
to Note 6, "Leases" to our consolidated financial statements included in Part IV of this Report on Form 10-K, which is incorporated
into this item by reference.

 Item
3. Legal Proceedings.

 None

 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.

Information

 Our
common stock has been public traded on The Nasdaq Capital Market under the symbol "MIRA" since August 3, 2023. Prior to
that date, there was no public trading market for our common stock.

 Holders
of Common Stock

 As
of March 28, 2025, we had approximately 55 holders of record of our common stock. No cash dividends have been paid on the common
stock to date. We currently intend to retain earnings for further business development and do not expect to pay cash dividends in the
foreseeable future.

Authorized for Issuance Under Equity Compensation Plans

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

 Unregistered
Sales of Equity Securities and Use of Proceeds

 None

 Issuer
Purchases of Equity Securities

 None

 Item
6. Reserved

 MANAGEMENT'S
DISCUSSION AND ANALYSIS OF

 FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

 The
following discussion and analysis provide information which our management believes is relevant to an assessment and understanding of
our results of operations and financial condition. You should read the following discussion and analysis of our results of operations
and financial condition together with our financial statements and related notes and other information included elsewhere in this Report.

 In
addition to historical financial information, this discussion contains forward-looking statements based upon our current expectations
that involve risks and uncertainties. Our actual results could differ materially from such forward-looking statements as a result of
various factors, including those set forth under "Risk Factors" and "Cautionary Note Regarding Forward-Looking Statements"
included elsewhere in this Report. Additionally, our historical results are not necessarily indicative of the results that may be expected
for any period in the future.

 Overview

 MIRA
Pharmaceuticals, Inc. (NASDAQ: MIRA) is a clinical-stage pharmaceutical development company advancing two neuroscience programs targeting
neurologic and neuropsychiatric disorders. The company holds exclusive rights in the U.S., Canada, and Mexico for Ketamir-2 and MIRA-55,
two novel drug candidates designed to address unmet medical needs in pain management, depression, PTSD and cognitive function.

 The
U.S. Drug Enforcement Administration (DEA)'s scientific review of Ketamir-2 and MIRA-55 concluded that it would not be considered
a controlled substance or listed chemical under the Controlled Substances Act (CSA) and its governing regulations.

 We
had net losses of $7.9 million and $12.0 million for the year ended December 31, 2024 and December 31, 2023, respectively.

 Reverse
Stock Split

 Effective
June 28, 2023, we completed a 1-for-5 reverse stock split of our outstanding common stock. Unless otherwise noted, the share and per
share information in this Report reflects the reverse stock split.

 Components
of our Results of Operations

and Development Expenses

and development expenses represent costs incurred to conduct research and development of our product candidate. We recognize all research
and development costs as they are incurred. Research and development expenses consist primarily of the following:

 contracted research and manufacturing;

 patent-related costs;

 consulting arrangements; and

 other expenses incurred to advance our research and development activities.

 Our
operating expenses have historically been the costs associated with our patent prosecution and initial investment in pre-clinical research
and development activities. We expect research and development expenses will increase in the future as we advance Ketamir-2 and MIRA-55
into and through clinical trials and pursue regulatory approvals, which will require a significant investment in costs of clinical trials,
regulatory support, and contract manufacturing. In addition, we will evaluate opportunities to acquire or in-license additional product
candidates and technologies, which may result in higher research and development expenses due to license fee and/or milestone payments,
as well as added clinical development costs.

 The
process of conducting clinical trials necessary to obtain regulatory approval is costly and time consuming. We may never succeed in timely
development and achieving regulatory approval for our product candidates. The probability of success of our product candidates may be
affected by numerous factors, including clinical data, competition, manufacturing capability and commercial viability. As a result, we
are unable to determine the duration and completion costs of our development projects or when and to what extent we will generate revenue
from the commercialization and sale of our product candidates.

and Administrative Expenses

and administrative expenses consist of employee-related expenses, including salaries, benefits, and travel, and other administrative
functions, as well as fees paid for legal, accounting and tax services, consulting fees and facilities costs not otherwise included in
research and development expense. Legal costs include general corporate legal fees. We expect to incur additional expenses
as a result of becoming a public company, including expenses related to compliance with the rules and regulations of the SEC and Nasdaq,
additional insurance, investor relations and other administrative expenses and professional services.

expense

expense, net consists of accrued interest on a related party line of credit, net of earned interest income.

 Results
of Operations for the year ended December 31, 2024 and 2023

 Year
 Ended
 December
 31,

 2024

 2023

 Revenues

 $
 -

 $
 -

 costs:

 and administrative expenses

 4,712,753

 6,499,537

 party travel costs

 -

 453,550

 and development expenses

 3,305,575

 1,572,963

 Total
 operating costs

 8,018,328

 8,526,049

 income (expense), net

 165,669

 (3,456,294
)

 Net
 loss attributable to common stockholders

 $
 (7,852,659
)

 $
 (11,982,343
)

 Basic
 and diluted loss per share

 $
 (0.51
)

 $
 (0.85
)

 average common stock shares outstanding

 15,444,149

 13,924,619

and Administrative Expenses. We incurred $4.7 million and $6.5 million in general and administrative expenses during the year ended
December 31, 2024 and December 31, 2023, respectively. General and administrative expenses in 2024 consisted of stock compensation expense
of $1.9 million, payroll expense of $0.9 million, accounting and legal expenses of $0.4 million, marketing, investor relations, advertising,
and general corporate expenses of $1.0 million and insurance expenses of $0.5 million. The decrease in general and administrative expenses
during 2024 relate primarily to a decrease in personnel in 2024 compared to 2023 and a concerted effort to conserve cash until the shelf
registration statement and at-the-market offering was put into place in August 2024.

Party Travel Costs. We incurred $0.5 million in related party travel costs during the year ended December 31, 2023. There were no
related party travel costs incurred during the year ended December 31, 2024. Related party travel costs consisted of a lease and use
of an airplane with an entity under common control. The airplane lease was terminated in March 2023, and hence, we ceased use of the
airplane and there were no further costs incurred.

income (expense). We earned $0.2 million, in interest income (expense) net, during the year ended December 31, 2024, which consisted
of income earned from funds in a money market account. We incurred $3.5 million, in interest income (expense) net, during the year ended
December 31, 2023, which consisted of $2.8 million of write-off of unamortized deferred financing costs, $0.7 million of debt issuance
costs, offset by $0.02 million of interest income.

and Development Expenses. During the year ended December 31, 2024, we incurred $3.3 million in research and development expenses,
which were primarily related to pre-IND submission work, consultants and stock compensation. During the year ended December 31, 2023,
we incurred $1.6 million in research and development expenses, which were primarily related to initial payments for toxicology studies,
consultants and stock compensation. The increase in research and development expenses during 2024 are related to the IND enabling studies
and submission. Major components of research and development expenses during the year ended December 31, 2024 are as follows:

 R&D
 Category

 Expense

 R&D
 consultants

 $
 0.53
 million

 R&D
 research

 $
 0.96
 million

 R&D
 toxicology

 $
 1.72
 million

 R&D
 stock compensation

 $
 0.10
 million

 Liquidity
and Capital Resources

 Since
our inception in September 2020, we have financed our operations primarily through an unsecured line of credit with a major shareholder
and an affiliated company and through a private placement of shares of our common stock that occurred during the fourth quarter 2021
and during 2022. We intend to finance our clinical development programs and working capital needs from existing cash, potential new sources
of debt and equity financing, including the proceeds from our completed IPO in August 2023, and through proceeds of an ATM offering.
We may also enter into new licensing and commercial partnership agreements.

 On
August 12, 2024, the Company filed a shelf registration statement on Form S-3 with the SEC. The terms of any offering under the shelf
registration statement will be established at the time of such offering and will be described in a prospectus supplement filed with the
SEC prior to completion of any such offering

 On
April 28, 2023, we entered into a Promissory Note and Loan Agreement with the Bay Shore Trust, a trust established by our founder, and
under which various of his family members are beneficiaries (the "Bay Shore Trust"). Under this Promissory Note and Loan
Agreement (the "Bay Shore Note"), we have the right to borrow up to an aggregate of $5,000,000 from the Bay Shore Trust at
any time up to the second anniversary of the issuance of the Bay Shore Note or, if earlier, upon the completion of our initial public
offering. Our right to borrow funds under the Bay Shore Note is subject to the absence of a material adverse change in our assets, operations,
or prospects. The Bay Share Note, together with accrued interest, will become due and payable on the second anniversary of the issuance
of the note, provided that it may be prepaid at any time without penalty. The Bay Shore Note will accrue interest at a rate equal 7%
per annum, simple interest, during the first year that the note is outstanding and 10% per annum, simple interest, thereafter. The Bay
Shore Note is unsecured. As of December 31, 2024, the Bay Shore Note was paid in full. In consideration of the loan facility provided
by the Bay Shore Trust, we issued to the Bay Shore Trust a common stock purchase warrant on April 28, 2023, giving the Bay Shore Trust
the right to purchase up to 1,000,000 shares of common stock at an exercise price of $5.00 per share, which warrant will expire five
years after the date of grant.

 Since
January 1, 2023, MIRALOGX, LLC, an intellectual property development and holding company owned by Bay Shore Trust ("MIRALOGX"),
has advanced funds on behalf of Bay Shore Trust to our company in order to fund operating activities. The total amount advanced and outstanding
from MIRALOGX was $1.6 million immediately prior to being consolidated into the Bay Shore Note in 2023, and such amounts become a part
of the outstanding balance of the Bay Shore Note, which as of December 31, 2023, is $0.

 On
July 20, 2023, we entered into a conversion agreement with the Bay Shore Trust under which the Bay Shore Trust agreed to convert, upon
the completion of our initial public offering, $1,100,190 of the outstanding principal balance of the Bay Shore Note into shares of our
common stock at a conversion price equal to our initial public offering price, which resulted in the issuance of 157,170 shares to the
Bay Shore Trust upon the completion of our initial public offering (the "Bay Shore Trust Conversion Agreement").

 In
August 2023, we completed our IPO of common stock selling 1,275,000 shares at an offering price of $7.00 per share, resulting in gross
proceeds of $8.9 million. Net proceeds received after underwriting fees and offering expenses were $8.1 million. We raised $3.2 million
in 2022. Substantially all our equity capital had been raised at $1.00 per share (pre-reverse split).

 We
used $5.6 million in operating activities during the year ended December 31, 2024, compared to $4.5 million in operating activities during
the year ended December 31, 2023.

 We
have incurred significant losses and negative cash flows from operations since inception and expect to incur additional losses until
such time that we can generate significant revenue and profit. We had negative cash flow from operations of approximately $5.6 million
for the year ended December 31, 2024 and an accumulated deficit of approximately $29.1 million as of December 31, 2024. As of December
31, 2024, we had cash and cash equivalents of approximately $2.8 million. We currently expect that our cash and cash equivalents be sufficient
to fund our operations, development plans, and capital expenditures through at least the third quarter of 2025.

 We
did not have any material non-cancellable contractual obligations as of December 31, 2024.

 Cash
Flows

 The
following table provides information regarding our cash flows for the periods presented:

 Year
 ended December 31,

 2024

 2023

 Net
 cash provided by (used in):

 activities

 $
 (5,560,606
)

 $
 (4,532,403
)

 Financing
 activities

 3,790,971

 8,783,991

 Net
 change in cash

 $
 (1,769,635
)

 $
 4,251,588

 Net
Cash Used in Operating Activities

 The
cash used in operating activities resulted primarily from our net losses, stock-based compensation expense and changes in components
of accounts payable and accrued liabilities.

 For
the year ended December 31, 2024, operating activities used $5.6 million of cash, primarily due to a net loss of $7.9 million, offset
by $1.9 million in stock-based compensation expense, and a $0.4 million change in accounts payable, accrued and prepaid expenses. Accounts
payable, accrued and prepaid expenses was primarily composed of research and development payables, consultant costs, insurance costs
and investor relations expenses.

 For
the year ended December 31, 2023, operating activities used $4.5 million of cash, primarily due to a net loss of $12 million, a $0.6
million change in accounts payable, accrued and prepaid expenses, offset by $2.5 million in stock-based compensation expense, $0.7 million
in amortization of debt issuance costs, $3.5 million of interest expense, and $1.1 million of repayments under related party line of
credit. Interest income (expense), net was primarily composed of debt issuance costs, offset by interest income.
Accounts payable, accrued and prepaid expenses was primarily composed of research and development payables, consultant costs, insurance
costs and investor relations expenses.

 Net
Cash Provided by Financing Activities

 For
the year ended December 31, 2024, financing activities provided $3.8 million of cash, resulting primarily from $3.6 million in proceeds
from sale of common stock, less offering costs, $0.1 million from the Bay Shore Trust short-swing disgorgement, and $0.03 million in
advances from related party.

 For
the year ended December 31, 2023, financing activities provided $8.8 million of cash, resulting primarily from $7.7 million in proceeds
from sale of common stock, less offering costs and $2.1 million in advances from related party line of credit, offset by $1.1 million
of repayments under related party line of credit.

 We
currently anticipate that we will seek to monetize our product candidates, Ketamir-2 and MIRA-55, at the end of our planned Phase II studies.
Prior to that time, we anticipate that additional capital may be required to support ongoing activities and further phases of development.
Should that be required, our available capital may be consumed more rapidly than currently anticipated, resulting in the need for additional
funding. In addition, there can be no assurance that additional funding, when and if required, will be available at commercially favorable
terms, if at all.

 Accordingly,
we may need to raise additional capital, which may be available to us through a variety of sources, including:

 public
 equity markets;

 private
 equity financings;

 commercialization
 agreements and collaborative arrangements;

 sale
 of product royalty;

 grants
 and new license revenues;

 bank
 loans; and

 public
 or private debt.

 Additional
funding, capital, or loans (including, without limitation, milestone, or other payments from potential commercialization agreements)
may be unavailable on favorable terms, if at all. If adequate funds are not available, we may be required to significantly reduce or
refocus our operations or to obtain funds through arrangements that may require us to relinquish rights to certain technologies and drug
formulations or potential markets, any of which could have a material adverse effect on us, our financial condition, and our results
of operations. To the extent that additional capital is raised through the sale of equity or convertible debt securities or exercise
of warrants and options, the issuance of such securities would result in ownership dilution to existing stockholders.

 If
we are unable to attract additional funds on commercially acceptable terms, it may adversely affect our ability to achieve our development
and commercialization goals, which could have a material and adverse effect on our business, results of operations and financial condition.

 We
believe that we have sufficient resources available to support our development activities and business operations and timely satisfy
our obligations as they become due into the third quarter of 2025. We do not have sufficient cash and cash equivalents as of the date
of filing this Annual Report on Form 10-K to support our operations for at least the 12 months following the date the financial statements
are issued. These conditions raise substantial doubt about our ability to continue as a going concern through 12 months after the date
that the financial statements are issued.

 To
alleviate the conditions that raise substantial doubt about our ability to continue as a going concern, we plan to secure additional
capital, potentially through a combination of public or private equity offerings and strategic transactions, including potential alliances
and drug product collaborations; however, none of these alternatives are committed at this time. There can be no assurance that we will
be successful in obtaining sufficient funding on terms acceptable to us to fund continuing operations, if at all, identify and enter
into any strategic transactions that will provide the capital that we will require or achieve the other strategies to alleviate the conditions
that raise substantial doubt about our ability to continue as a going concern. If none of these alternatives are available, or if available,
are not available on satisfactory terms, we will not have sufficient cash resources and liquidity to fund our business operations for
at least the 12 months following the date the financial statements are issued. The failure to obtain sufficient capital on acceptable
terms when needed may require us to delay, limit, or eliminate the development of business opportunities and our ability to achieve our
business objectives and our competitiveness, and our business, financial condition, and results of operations will be materially adversely
affected. In addition, the perception that we may not be able to continue as a going concern may cause others to choose not to deal with
us due to concerns about our ability to meet our contractual obligations.

 The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business, and do not include any adjustments relating to recoverability and classification of
recorded asset amounts or the amounts and classification of liabilities that might be necessary should we be unable to continue as a
going concern.

 Recently
Issued and Adopted Accounting Pronouncements

 A
description of recently issued and adopted accounting pronouncements that may potentially impact our financial position and results of
operations is disclosed in Note 1 to our financial statements appearing at the end of this Report.

 Off-Balance
Sheet Arrangements

 During
the periods presented, we did not have, nor do we currently have, any off-balance sheet arrangements as defined under SEC rules.

 Summary of Critical Accounting Policies and Estimates

and development expenses

and development costs are expensed in the period in which they are incurred and include the expenses paid to third parties, such as contract
research organizations and consultants, who conduct research and development activities on our behalf. Patent-related costs, including
registration costs, documentation costs and other legal fees associated with the application, are expensed in the period in which they
are incurred.

 We
account for stock-based compensation under the provisions of FASB ASC 718, " Compensation - Stock Compensation ", which
requires the measurement and recognition of compensation expense for all stock-based awards made to employees, directors and consultants
based on estimated fair values on the grant date. We estimate the fair value of stock-based awards on the date of grant using the Black-Scholes
model. The value of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service
periods using the straight-line method. We have elected to account for forfeiture of stock-based awards as they occur.

 Emerging
Growth Company Election

 We
are an "emerging growth company" as defined in Section 2(a) of the Securities Act and have elected to take advantage of the
benefits of the extended transition period for new or revised financial accounting standards. We expect to continue to take advantage
of the benefits of the extended transition period, although we may decide to early adopt such new or revised accounting standards to
the extent permitted by such standards. We expect to use this extended transition period for complying with new or revised accounting
standards that have different effective dates for public and non-public companies until the earlier of the date we (i) are no longer
an emerging growth company or (ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act.
This may make it difficult or impossible to compare our financial results with the financial results of another public company that is
either not an emerging growth company or is an emerging growth company that has chosen not to take advantage of the extended transition
period exemptions because of the potential differences in accounting standards used.

 In
addition, we intend to rely on the other exemptions and reduced reporting requirements provided by the JOBS Act. Subject to certain conditions
set forth in the JOBS Act and compliance with applicable laws, if, as an emerging growth company, we rely on such exemptions, we are
not required to, among other things: (a) provide an auditor's attestation report on our system of internal control over financial
reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act of 2002; (b) provide all of the compensation disclosures that may be required
of non-emerging growth public companies under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; (c) comply with
any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement
to the auditor's report providing additional information about the audit and the financial statements (auditor discussion and analysis);
and (d) disclose certain executive compensation-related items such as the correlation between executive compensation and performance
and comparisons of the Chief Executive Officer's compensation to median employee compensation.

 We
will remain an emerging growth company under the JOBS Act until the earliest of (a) December 31, 2028, (b) the last date of our fiscal
year in which we had total annual gross revenue of at least $1.07 billion, (c) the date on which we are deemed to be a "large accelerated
filer" under the rules of the SEC or (d) the date on which we have issued more than $1.0 billion in non-convertible debt securities
during the previous three years.

 Item
7A. Quantitative and Qualitative Disclosures About Market Risk.

 Smaller
reporting companies are not required to provide the information required by this item.

 Item
8. Financial Statements and Supplementary Data.

 Our Financial Statements and Notes thereto and the reports of Salberg &
Company P.A for the year ended December 31, 2024 and Cherry Bekaert for the year ended December 31, 2023, our independent registered public
accounting firms, for the respective years ended listed above, are set forth on pages F-1 through F-22 of this Report.

 Item
9. Changes In and Disagreements With Accountants on Accounting and Financial Disclosure.

 None.

 Item
9A. Controls and Procedures.

 Evaluation
of Disclosure Controls and Procedures

 Our
management, our Chief Executive Officer (our principal executive officer) and our Chief Financial Officer (our principal financial officer)
(the "Certifying Officers"), has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules
13a-15(e) or 15d-15(e) under the Exchange Act) as of December 31, 2024. The term "disclosure controls and procedures," as
defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to
ensure that information required to be disclosed by the company in the reports that it files or submits under the Exchange Act is recorded,
processed, summarized and reported, within the time periods specified in the SEC's rules and forms. Disclosure controls and procedures
include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the
reports that it files or submits under the Exchange Act is accumulated and communicated to the company's management, including
its principal executive and principal accounting officers, or persons performing similar functions, as appropriate to allow timely decisions
regarding required disclosure. Our management recognizes that any controls and procedures, no matter how well designed and operated,
can provide only reasonable assurance of achieving their objectives and our management necessarily applies its judgment in evaluating
the cost-benefit relationship of possible controls and procedures. The Certifying Officers have concluded, based on their evaluation
as of the end of the period covered by this Report, that our disclosure controls and procedures were effective to provide reasonable
assurance that the objectives of our disclosure control system were met.

 Management's
Annual Report on Internal Control over Financial Reporting

 Management
of the Company is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Section
13a-15(f) of the Securities Exchange Act of 1934, as amended). Internal control over financial reporting is a process designed by, or
under the supervision of, the Company's principal financial officer to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of the Company's financial statements for external reporting purposes in conformity with
U.S. generally accepted accounting principles and include those policies and procedures that (i) pertain to the maintenance of records
that in reasonable detail accurately and fairly reflect the transactions and disposition of the assets of the company; (ii) provide reasonable
assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorization of management
and directors of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition,
use or disposition of the Company's assets that could have a material effect on the financial statements. During 2024, we designed
and implemented new and enhanced controls to strengthen our internal controls over financial reporting, including hiring additional experienced
accounting personnel, among other enhancements. Management believes these enhancements were sufficient to remediate previously identified
material weaknesses.

 As
of December 31, 2024, management conducted an assessment of the effectiveness of the Company's internal control over financial
reporting based on the framework established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations
(COSO) of the Treadway Commission. Based on the criteria established by COSO management concluded that the Company's internal control
over financial reporting was effective as of December 31, 2024.

 This
Report does not include an attestation report of the Company's independent registered public accounting firm regarding internal
control over financial reporting as smaller reporting companies are not required to include such report and emerging growth companies
("EGC's") are exempt from this requirement entirely until they are no longer an EGC. Management's report is not
subject to attestation by the Company's independent registered public accounting firm.

 Changes
in Internal Control over Financial Reporting

 There
were no additional changes in our internal control over financial reporting (as defined in Rule 13(a)-15(f) of the Exchange Act) that
occurred during the period covered by this annual report that have materially affected, or are reasonably likely to materially affect,
our internal control over financial reporting.

 Item
9B. Other Information.

 None.

 Item
9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

 Not
applicable.

 PART
III

 Item
10. Directors, Executive Officers and Corporate Governance.

 Our
directors and executive officers and their ages as of the date of this Report are as follows:

 Name

 Age

 Position

 Erez

 Chief
 Executive Officer and Chairman

 Yanez

 Chief
 Financial Officer, Secretary and Treasurer

 Pratt Whalen

 Paul Del Giudice, M.D.

 Denil
 Nanji Shekhat, M.D.

 MacPherson

 The
following is a brief biography of each of our current executive officers and directors:

 Erez
Aminov has served as a director and our Chief Executive Officer since April 2023 and our Chairman since March 2024. Mr. Aminov
is an experienced biotechnology consultant and investor and initially joined our as a consultant in 2022. Mr. Aminov's experience
in the biotech consulting sector began in 2021 when he founded Locate Venture Corp. in September 2021. Locate Venture is a strategy and
investment consulting firm focused on advancing and supporting early-stage biotech startups. Prior to founding Locate Venture Corp.,
from February 2015 to September 2020, Mr. Aminov served as the President of Finds4less Inc., a global distributor of electronics and
gaming products. In this role, Mr. Aminov provided strategic oversight and direction for all aspects of the company's operations,
while also spearheading new business development initiatives to capitalize on emerging market opportunities. Mr. Aminov's more
than two decades of experience includes experience with the biotech industry's particular challenges, including creating strategic
alliances and guiding startups toward growth and prosperity. Mr. Aminov earned a B.A. in Accounting from Touro University in New York.
We believe that Mr. Aminov is qualified to serve as one of our directors based on his finance and investment experience, particularly
with early stage life sciences companies.

Yanez, MBA has served as our Chief Financial Officer since April 2023, prior to which she served as our Corporate Controller
since May 2022. Ms. Yanez is a senior financial executive with over 25 years of experience in public and privately held biotech, pharmaceutical,
and life science companies. Ms. Yanez' experience includes a broad range of responsibilities in a highly complex and regulated
market. She also brings deep corporate governance experience through her work with corporate boards, including audit and finance committees.
Since June 2024, Ms. Yanez also serves as Chief Financial Officer for Telomir Pharmaceuticals (Nasdaq: TELO), a pre-clinical-stage pharmaceutical
company, seeking to lead development in age-reversal science, by focusing on the development of a novel small molecule designed to lengthen
the DNA's protective telomere caps, which are crucial in the aging process. From May 2002 until its acquisition in April 2022,
Ms. Yanez held various leadership positions at BioDelivery Sciences International, Inc. (Nasdaq: BDSI). In her role, she led financial
offerings, managed due diligence for product acquisitions and financings and managed finance documents and filings for the tender offer,
leading to the acquisition of BioDelivery Sciences in April 2022. Ms. Yanez also serves as a non-employee director of Inhibitor Therapeutics,
Inc. (OTCQB: INTI), a publicly traded pharmaceutical development company focused on therapeutics for certain cancers and non-cancerous
proliferation disorders, since December 2022. Ms. Yanez is also Co-Founder and Chief Financial Officer of Santander Pharma Consulting,
a privately held life sciences consulting firm that provides business development and commercial strategy services to pharmaceutical,
medical device, and life science companies offering guidance throughout all stages of commercial development, from inception to product
launch, since February 2024. Ms. Yanez earned her B.A. in Business Management from University South Florida and further distinguished
her acumen with an MBA in Strategic Leadership from Rutgers School of Business, Cum Laude.

Pratt Whalen, CPA, is a Certified Public Accountant with over two decades of experience in public accounting and corporate finance.
Mr. Whalen currently serves as the Chief Financial Officer of Power Digital Marketing Inc., an industry leading digital marketing agency,
where he has driven significant revenue growth and led key financial transactions. Specifically, Mr. Whalen oversees the finance team,
manages tax and audit relationships, and handles treasury management. Prior to joining Power Digital, from 2010 to May 2021, Mr. Whalen
was the Chief Financial Officer of MRC Smart Technology Solutions, a subsidiary of Xerox Corporation where he played a pivotal role in
growing the company's revenue and managed diverse teams across multiple departments. Mr. Whalen holds a B.A. in Accounting from
the University of San Diego and is a Certified Public Accountant in California. Mr. Whalen has also served on the Finance Committee of
United Way San Diego. We believe that Mr. Whalen is qualified to serve as one of our directors based on his extensive experience in finance
and as a Certified Public Accountant. Mr. Whalen has also served as a director of MIRA Pharmaceuticals, Inc. (Nasdaq TELO)

 Dr.
Matthew Paul Del Giudice joined our company as a director in March 2024. Dr. Del Giudice has practiced as a radiologist since
2014. He currently serves as a general overnight emergency radiologist at the Cleveland Clinic and as a real estate investor with Comfort
Living, LLC. Prior to joining the Cleveland Clinic, from March 2021 to May 2022, Dr. Del Giudice was a general radiologist with Radiology
and Imaging Specialists in Lakeland, Florida. From July 2015 to February 2021, Dr. Del Giudice was a radiologist with Radiology Partners
Phoenix, and from July 2014 to June 2015, he practiced as a musculoskeletal radiologist at the University of Arizona Health Sciences
Center - Tucson. Dr. Del Giudice received his B.S. from the University of Illinois at Urbana-Champaign, his M.D. from Loyola University
Stritch School of Medicine, completed his radiology residency at Loyola University Medical Center, and his musculoskeletal radiology
fellowship at the University of Arizona Health Sciences Center - Tucson. Dr. Del Giudice is licensed to practice medicine in Florida
and Ohio.

 Dr.
Denil Nanji Shekhat joined our company as a director in March 2024. Dr. Shekhat has practiced as a radiologist since 2014 and
currently practices at DNS Teleradiology in Wellington, Florida. Prior to starting DNS Teleradiology, Dr. Shekhat was a musculoskeletal
specialist for Radiology Associates of Florida/ Radiology Partners from July 2018 to December 2023. From July 2015 to August 2018, Dr.
Shekhat practiced as a general and musculoskeletal radiologist with Bethesda Radiology Associates. Dr. Shekhat received his B.A. in economics
from Bowdoin College, his M.D. from the University of Tennessee Health Science Center, College of Medicine, completed his radiology residency
at Baptist Memorial Hospital and his musculoskeletal radiology fellowship at the University of Arizona. Dr. Shekhat is currently licensed
to practice medicine in Florida.

MacPherson joined our company as a director in March 2024. Mr. MacPerson currently serves as Chief Growth Officer for Power Digital,
an industry leading digital marketing agency. Prior to joining Power Digital, from May 2016 to December 2023, he served as CEO and Head
of Growth for Endrock Growth & Analytics, a company he founded and sold to Power Digital. Prior to founding Endrock Growth &
Analytics, Mr. MacPherson held senior marketing and leadership positions at sunglass maker Prive Revaux (March 2018 to April 2020), curated
meal company Menud (October 2014 to April 2018) and Rejuvenetics, LLC, a distributor of health and wellness products (December 2012 to
March 2016). Mr. Macpherson holds a BA in Economics from Gettysburg College.

 Key
Consultants

 On
March 8, 2024, and subsequently amended on January 24, 2025, we entered into an Amended and Restated Consulting Agreement with Angel
Pharmaceutical Consulting & Technologies Ltd., an Israeli consulting firm ("APCT"). All services provided to our company
by APCT (which began in October 2023) are provided directly by Dr. Itzchak Angel, who shall be our Chief Scientific Advisor. Dr. Angel
has over 30 years of experience in the pharmaceutical industry, guiding strategic drug and business development initiatives in both large
and emerging companies.

 Dr.
Angel has served as Head of Pharmacology of Synthelabo (Paris, France, now Sanofi) for numerous years, where he was instrumental in the
development and bringing into the market of several drugs such as Xatral (Alfuzosin), Ambien (Zolpidem) and Mizollen (Mizolastine). He
formerly served as President and Chief Executive Officer of stem-cell company Accellta (Haifa, Israel) and Vice President for Research
and Development at Proteologics Ltd, and at D-Pharm Biopharmaceuticals (Rehovot, Israel) where he developed several neurology compounds
(stroke, Alzheimer's and Parkinson's Disease) into advanced clinical development and was involved in submitting numerous
INDs of drugs under development. Dr. Angel is the author of more than 100 book chapters, papers, and abstracts as well as the named inventor
of a number of pharmaceutical patents. Dr. Angel received his B.S. and M.Sc. in Biology from Tel-Aviv University, Israel, cum laude in
1979, and received Ph. D. cum laude from the Hamburg University, Germany in 1982.

 As
part of his consulting services, Dr. Angel shall assist our company with (i) pharmaceutical regulatory affairs, toxicology, drug research
and pre-clinical and clinical testing, (ii) outsourcing and helping our company in managing third party vendors and (iii) working with
our company in our interactions with regulatory bodies.

 Board
Composition

 Our
business and affairs are managed under the direction of our board of directors, which currently consists of five members. The number
of directors is determined by our board of directors, subject to the terms of our amended and restated articles of incorporation and
bylaws that. Our directors are elected for one-year terms.

 Family
Relationships

 There
are no family relationships among any of our directors and executive officers.

Independence

 Our
board of directors has undertaken a review of the independence of each director. Based on information provided by each director concerning
his or her background, employment, and affiliations, our board of directors has determined that Matthew Whalen, Dr. Matthew Del Giudice,
Dr. Denil Shekhat and Edward MacPherson do not have any relationship that would interfere with the exercise of independent judgment in
carrying out the responsibilities of a director and are independent directors under the Nasdaq Listing Rules.

 In
making these determinations, our board of directors considered the current and prior relationships that each non-employee director has
with our company and all other facts and circumstances our board of directors deemed relevant in determining their independence, including
the transactions described in the section of this Report titled "Item 13. Certain Relationships and Related Party Transactions."

 Committees
of the Board of Directors

 Our
board of directors has established an audit committee, a compensation committee, and a nominating and corporate governance committee.
The functions of these committees are described below. Members will serve on these committees until their resignation or until otherwise
determined by our board of directors. Our board of directors may establish other committees as it deems necessary or appropriate from
time to time.

 Audit
Committee

 Our
audit committee consists of Matthew Whalen, Dr. Denil Shekhat and Edward MacPherson, with Matthew Whalen serving as the chair of the audit
committee. Each member of the committee meets the requirements for independence under the listing standards of Nasdaq and SEC rules and
regulations, including Rule 10A-3(b)(1) under the Exchange Act. Each member of our audit committee also meets the financial literacy
requirements of the listing standards of Nasdaq. In addition, our board of directors has determined that Michael Jerman is an audit committee
financial expert within the meaning of Item 407(d) of Regulation S-K under the Securities Act.

 The
audit committee's main purpose is to oversee our corporate accounting and financial reporting process. Our audit committee is responsible
for, among other things:

 selecting
 a qualified firm to serve as the independent registered public accounting firm to audit our financial statements;

 helping
 to ensure the independence and performance of the independent registered public accounting firm;

 discussing
 the scope and results of the audit with the independent registered public accounting firm, and reviewing, with management and the
 independent registered public accounting firm, our interim and year-end results of operations;

 developing
 procedures for employees to submit concerns anonymously about questionable accounting or audit matters;

 reviewing
 our policies on risk assessment and risk management;

 reviewing
 related party transactions;

 reviewing
 and pre-approving, as required, all audit and all permissible non-audit services to be performed by the independent registered public
 accounting firm; and

 assisting
 our board of directors in monitoring the performance of our internal audit function.

 Our
audit committee operates under a written charter that satisfies the applicable rules and regulations of the SEC and the listing standards
of Nasdaq, a copy of which is available on our website at www.mirapharmaceuticals.com.

Committee

 Our
compensation committee consists of Dr. Denil Shekhat and Edward MacPherson, with Dr. Denil Shekhat serving as the chair of the compensation
committee. Each member of the committee meets the requirements for independence under the listing standards of Nasdaq and SEC rules and
regulations. Each member of our compensation committee is also a non-employee director, as defined pursuant to Rule 16b-3 promulgated
under the Exchange Act, or Rule 16b-3. In arriving at these determinations, our board of directors examined all factors relevant to determining
whether any compensation committee member has a relationship to us that is material to that member's ability to be independent
from management in connection with carrying out such member's duties as a compensation committee member.

 The
compensation committee's main purpose is to review and recommend policies relating to compensation and benefits of our officers
and employees. Our compensation committee is responsible for, among other things:

 reviewing,
 approving, and determining, or making recommendations to our board of directors regarding, the compensation and compensation arrangements
 of our executive officers;

 administering
 our equity compensation plans;

 reviewing
 and approving, or making recommendations to our board of directors regarding, incentive compensation and equity compensation plans;
 and

 establishing
 and reviewing general policies relating to compensation and benefits of our employees.

 Our
compensation committee operates under a written charter that satisfies the applicable rules and regulations of the SEC and the listing
standards of Nasdaq, a copy of which is available on our website.

 Nominating
and Corporate Governance Committee

 Our
nominating and corporate governance committee consists of Dr. Matthew Del Giudice and Dr. Denil Shekhat with Dr. Matthew Del Giudice
serving as the chair of the nominating and corporate governance committee. Each member of the committee meets the requirements for independence
under the listing standards of Nasdaq and SEC rules and regulations.

 Our
nominating and corporate governance committee is responsible for, among other things:

 identifying,
 evaluating, and selecting, or making recommendations to our board of directors regarding, nominees for election to our board of directors
 and its committees;

 developing
 and overseeing the annual evaluation of our board of directors and of its committees;

 considering
 and making recommendations to our board of directors regarding the composition of our board of directors and its committees;

 overseeing
 our corporate governance practices; and

 making
 recommendations to our board of directors regarding corporate governance guidelines.

 Our
nominating and corporate governance committee operates under a written charter that satisfies the applicable listing standards of Nasdaq,
a copy of which is available on our website.

Committee Interlocks and Insider Participation

 None
of the members of our compensation committee is a current or former executive officer or employee of our company. None of our executive
officers serves as a member of the compensation committee of any entity that has one or more executive officers serving on our compensation
committee.

 Risk
Oversight

 One
of the key functions of our board of directors is informed oversight of our risk management process. Our board of directors administers
this oversight function directly through our board of directors as a whole, and through various standing committees of our board of directors
that address risks inherent in their respective areas of oversight. In particular, our board of directors is responsible for monitoring
and assessing strategic risk exposure, including risks associated with cybersecurity and data protection, and our audit committee has
the responsibility to consider our major financial risk exposures and the steps our management has taken to monitor and control these
exposures, including guidelines and policies to govern the process by which risk assessment and management is undertaken. Our audit committee
will review legal, regulatory, and compliance matters that could have a significant impact on our financial statements. Our nominating
and corporate governance committee will monitor the effectiveness of our corporate governance practices, including whether they are successful
in preventing illegal or improper liability-creating conduct. Our compensation committee will assess and monitor whether any of our compensation
policies and programs has the potential to encourage excessive risk taking. While each committee is responsible for evaluating certain
risks and overseeing the management of such risks, our entire board of directors will be regularly informed through committee reports
about such risks.

 Code
of Business Conduct and Ethics

 Our
board of directors has adopted a code of business conduct and ethics applicable to all of our directors, officers (including our principal
executive officer, principal financial officer, and principal accounting officer) and all global employees in accordance with applicable
federal securities laws and corporate governance rules of the Nasdaq Capital Market. Our code of business conduct and ethics is available
on our website. Any amendments to the code of business conduct and ethics, or waivers of its requirements, will, if required, be disclosed
on our website.

 Insider
Trading Policy

 Our
board of directors has adopted an insider trading policy filed hereto as Exhibit 19.1 and is incorporated herein by this reference.

 Corporate
Governance Guidelines

 Our
board of directors has adopted corporate governance guidelines, a copy of which is available on our website.

 We
did not provide any cash compensation to any of our directors during the year ended December 31, 2024 in their capacity as directors.
However, on April 25, 2024, Matthew Del Giudice, Edward MacPherson, and Denil Shekhat were granted an option to purchase up to 50,000
shares of our common stock under the 2022 Omnibus Plan for joining the board. Additionally, on December 6, 2024, each non-employee director
was granted an additional option to purchase up to 25,000 shares of our common stock under the 2022 Omnibus Plan. Each such option vested
in terms ranging from immediate vesting to one year following the grant. Each grant has a 10-year term.

 Item
11. Executive Compensation

 This
section discusses the material components of the executive compensation program for the following persons: (i) all persons serving as
our principal executive officers during 2024 and (ii) the most highly compensated of our other executive officers who received compensation
during 2024 of at least $100,000 and who were executive officers on December 31, 2024. We refer to these persons as our "named
executive officers" elsewhere in this Report. Our "named executive officers" and their positions are as follows:

 Erez
 Aminov, Chief Executive Officer and Chairman;

 Yanez, MBA, Chief Financial Officer, Secretary and Treasurer.

 Summary
Compensation Table

 The
following table shows the compensation paid by us during the 2024 and 2023 fiscal years to our named executive officers.

 Name
 and principal position

 Year

 Salary
 ($)

 Bonus
 ($)

 Stock
 Awards ($)

 Awards ($) (6)

 Non-Equity
 Incentive Plan Compensation ($)

 Nonqualified
 Deferred Compensation Earnings
 ($)

 All
 Other Compensation ($)

 Total
 ($)

 Erez
 Aminov,

 2024

 259,999

 300,000

 (1)

 595,000
 (2)

 1,919,120

 -

 -

 66,194
 (3)

 3,140,313

 CEO

 2023

 83,333

 208,006
 (4)

 -

 1,368,600

 -

 -

 5,625
 (5)

 1,665,564

 Yanez,

 2024

 158,219

 -

 -

 258,900

 -

 -

 26,902
 (5)

 444,021

 CFO

 2023

 165,000

 88,475
 (4)

 -

 282,215

 -

 -

 5,934
 (5)

 541,624

 (1)

 The
 amounts represent bonus earned as part of CEO Executive Scorecard

 (2)

 On
 December 6, 2024, Mr. Aminov was awarded an RSU Stock Award

 (3)

 represents health insurance premiums paid, car payments, car insurance, and club memberships

 (4)

 represents IPO bonus paid

 (5)

 Amounts
 represent health insurance premiums paid

 (6)

 The
 reported amounts represent the aggregate grant date fair value of the awards computed in accordance with Financial Accounting Standards
 Board Account Standards Codification Topic 718, Stock Compensation, as modified or supplemented, or FASB ASC Topic 718. The assumptions
 used in calculating the grant date fair value of the stock options reported in this column are set forth in Note 8 to our Consolidated
 Financial Statements for the year ended December 31, 2024 included in this Report.

 Narrative
Disclosure to Summary Compensation Table

 Employment
Agreements

 Except
as set forth below, we currently have no written employment agreements with any of our named executive officers.

 Erez

 Effective
April 28, 2023, we entered into an employment agreement with Mr. Aminov, as amended on August 28, 2023, pursuant to which Mr. Aminov
will serve as our Chief Executive Officer. Under his employment agreement, as amended, Mr. Aminov has agreed to devote at least 50% of
his business time to the affairs of the Company. Mr. Aminov's employment agreement provides that his employment will be on an at-will
basis and can be terminated by either Mr. Aminov or our company at any time and for any reason. Under the agreement, Mr. Aminov will
receive a base salary of $0.2 million per year, effective August 1, 2023. In the event that Mr. Aminov's employment is terminated
by our company without "Cause" or is terminated by Mr. Aminov for "Good Reason", Mr. Aminov will be entitled
to severance compensation in the form of salary continuation for a period of three months (subject to Mr. Aminov executing and delivering
a customary general release in favor of the company). "Cause" is defined in the agreement to include dishonesty, misappropriation,
willful misconduct, breach of the agreement, and other customary matters. "Good Reason" is defined to include a material
adverse change in Mr. Aminov's compensation or duties and level of responsibility. The employment agreement also contains customary
confidentiality and invention-assignment covenants to which Mr. Aminov is subject.

 On
August 17, 2023, Mr. Aminov received a $0.1 million cash bonus net of federal, state, local and income taxes related to the successful
completion of the IPO.

 In
March 2024, Mr. Aminov assumed the role of Chairman and on March 25, 2024, the Compensation Committee of the Board of Directors approved
an increase to Mr. Aminov's base salary of $0.08 million, bringing his total annual base salary to $0.28 million.

 On December 2 nd, 2024, the Compensation Committee of the Board of Directors approved a milestone payment
in the amount of $0.3 million in connection with the Executive Incentive Program for Mr. Aminov tied to the completion of drug development
and financing milestones as outlined in the Executive Incentive Program plan.

Yanez

 On
April 28, 2023, we entered into an employment agreement with Ms. Yanez pursuant to which Ms. Yanez will serve as our Chief Financial
Officer on a full-time basis. Ms. Yanez's employment agreement provides that her employment will be on an at-will basis and
can be terminated by either Ms. Yanez or our company at any time and for any reason. Under the agreement, Ms. Yanez will receive an
initial base salary of $0.17 million per year. In the event that her employment is terminated by our company without
"Cause" or is terminated by Ms. Yanez for "Good Reason", Ms. Yanez will be entitled to severance
compensation in the form of salary continuation for a period of three months (subject to Ms. Yanez executing and delivering a
customary general release in favor of the company). "Cause" is defined in the agreement to include dishonesty,
misappropriation, willful misconduct, breach of the agreement, and other customary matters. "Good Reason" is defined to
include a material adverse change in Ms. Yanez's compensation or duties and level of responsibility. The employment agreement
also contains customary confidentiality and invention-assignment covenants to which Ms. Yanez is subject.

 On
August 17, 2023, Ms. Yanez received a $0.05 million cash bonus net of federal, state, local and income taxes related to the successful
completion of the IPO. On March 25, 2024, the Compensation Committee of the Board of Directors approved an increase in Ms. Yanez's
base salary of $0.06 million, bringing her annual base salary to $0.23 million.

 On
June 26, 2024, MIRA Pharmaceuticals, Inc. (the "Company") entered into an Amended and Restated Employment Agreement (the
"Amended and Restated Employment Agreement") that amends and restates the Employment Agreement, dated April 28, 2023, by
and among the Company and Michelle Yanez, the Company's Chief Financial Officer. Pursuant to the Amended and Restated Employment
Agreement, Ms. Yanez will continue to serve as the Company's Chief Financial Officer part-time at a reduced annual base salary
of $0.14 million.

 Grants
of Plan-Based Awards in 2024

 Estimated
 Future Payouts

 Under
 Non-Equity Incentive

 Plan

 Estimated
 Future Payouts

 Under
 Equity Incentive

 Plan

 All
 Other

 Stock
 Awards:

 Number of

 Shares
 of

 Stocks
 or

 All
 Other

 Awards:

 of

 Underlying

 Exercise or

 Base
 Price

 of

 Closing
 stock

 price on

 Award

 Grant Date

 Fair
 Value

 of
 Stock and

 Name

 Grant
 Date (1)

 Threshold

 ($)

 Target

 ($)

 Maximum

 ($)

 Threshold

 (#)

 Target

 (#)

 Maximum

 (#)

 Units

 (#)

 (#)

 ($/Sh)

 date

 ($/Sh)

 Erez
 Aminov, CEO

 3/25/2024

 -

 -

 -

 -

 -

 -

 -

 300,000
 (2)

 $
 1.16

 $
 1.16

 $
 319,500

 5/28/2024

 379,000
 (3)

 $
 0.85

 $
 0.85

 $
 295,620

 12/6/2024

 2,000,000
 (4)

 $
 1.19

 $
 1.19

 $
 1,304,000

 12/6/2024

 500,000
 (5)

 $
 595,000

 CASH

 $
 300,000
 (6)

 Yanez, CFO

 3/25/2024

 -

 -

 -

 -

 -

 -

 (7)

 $
 1.16

 $
 1.16

 $
 159,750

 12/6/2024

 $
 1.19

 $
 1.19

 99.150

 (1)

 The
 "Grant Date" represents the date on which the Compensation Committee of the Board took action to grant the applicable
 award.

 (2)

 The
 stock awards disclosed in this item consist of options, as issued under our 2022 Omnibus Incentive Plan, which 50% on grant date
 and 50% on the first anniversary of grant date.

 (3)

 The
 stock awards disclosed in this item consist of options, as issued under our 2022 Omnibus Incentive Plan, which 50% six months after
 grant date and 50% on the first anniversary of grant date.

 (4)

 The
 stock awards disclosed in this item consist of options, as issued under our 2022 Omnibus Incentive Plan, which 50% six months after
 grant date and 50% on the first anniversary of grant date.

 (5)

 The
 stock awards disclosed in this item consist of Restricted Stock Units (RSU's), as issued under our 2022 Omnibus Incentive Plan,
 which vest 50% on February 12, 2025 and 50% on June 6, 2025

 (6)

 Represents
 a cash award that Compensation Committee awarded based on CEO performance

 (7)

 The
 stock awards disclosed in this item consist of options, as issued under our 2022 Omnibus Incentive Plan, which vest 50% on grant date,
 and 50% six months from grant date.

equity awards

 The
following table summarizes outstanding unexercised options held by each of our named executive officers, as of December 31, 2024.

 OPTION
 AWARDS

 STOCK
 AWARDS

 Name

 of Securities Underlying Unexercised Options (#) Exercisable

 of Securities Underlying Unexercised Options (#) Unexercisable

 Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#)

 Exercise Prices ($)

 Expiration Date

 of Shares or Units of Stock That Have Not Vested (#)

 Value of Shares or Units of Stock That Have Not Vested ($)

 Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#)

 Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not vested (#)

 Erez

 -

 -

 $
 6.50

 8/16/33

 -

 -

 -

 -

 100,000

 50,000

 -

 $
 5.00

 4/27/33

 -

 -

 -

 -

 -

 $
 1.16

 3/25/34

 -

 -

 -

 -

 379,000

 -

 -

 $
 0.84

 5/28/34

 -

 -

 -

 -

 1,000,000

 1,000,000

 -

 $
 1.19

 12/6/34

 -

 -

 -

 -

 250,000

 $
 297,475

 -

 -

 Yanez

 20,000

 -

 -

 $
 6.50

 8/16/33

 -

 -

 -

 -

 15,556

 31,111

 -

 $
 5.00

 4/27/33

 -

 -

 -

 -

 6,667

 3,333

 -

 $
 5.00

 6/14/32

 -

 -

 -

 -

 75,000

 75,000

 -

 $
 1.16

 3/25/34

 -

 -

 -

 -

 -

 -

 $
 1.19

 12/6/34

 -

 -

 -

 -

Exercises and Stock Vested

 No
stock options were exercised by our executive officers during the year ended December 31, 2024.

 2022
Omnibus Incentive Plan

 Our
board of directors has adopted, and our stockholders have approved, our 2022 Omnibus Incentive Plan, or the 2022 Omnibus Plan. The 2022
Omnibus Plan authorizes the grant of incentive stock options, within the meaning of Section 422 of the Internal Revenue Code, to our
employees and any of our parent and subsidiary corporations' employees, and the grant of nonstatutory stock options, restricted
stock, restricted stock units, stock appreciation rights, performance units and performance shares to our employees, directors, and consultants
and any of our future subsidiary corporations' employees and consultants. The following is a summary of certain terms and conditions
of the 2022 Omnibus Plan. This summary is qualified in its entirety by reference to the 2022 Omnibus Plan attached as an exhibit to this
Report.

 Administration

 The
2022 Omnibus Plan is administered by our board of directors or our compensation committee, or any other committee or subcommittee or
one or more of our officers to whom authority has been delegated (collectively, the "Administrator"). The Administrator has
the authority to interpret the 2022 Omnibus Plan and award agreements entered into with respect to the 2022 Omnibus Plan; to make, change
and rescind rules and regulations relating to the 2022 Omnibus Plan; to make changes to, or reconcile any inconsistency in, the 2022
Omnibus Plan or any award agreement covering an award; and to take any other actions needed to administer the 2022 Omnibus Plan.

 Eligibility

 The
Administrator may designate any of the following as a participant under the 2022 Omnibus Plan: any officer or employee, or individuals
engaged to become an officer or employee, of our company or our affiliates; and consultants of our company or our affiliates, and our
directors, including our non-employee directors.

 Types
of Awards

 The
2022 Omnibus Plan permits the Administrator to grant stock options, stock appreciation rights ("SARs"), performance shares,
performance units, shares of common stock, restricted stock, restricted stock units ("RSUs"), cash incentive awards, dividend
equivalent units, or any other type of award permitted under the 2022 Omnibus Plan. The Administrator may grant any type of award to
any participant it selects, but only our employees or our subsidiaries' employees may receive grants of incentive stock options
within the meaning of Section 422 of the Internal Revenue Code. Awards may be granted alone or in addition to, in tandem with, or (subject
to the repricing prohibition described below) in substitution for any other award (or any other award granted under another plan of our
company or any affiliate, including the plan of an acquired entity).

 Shares
Reserved Under the 2022 Omnibus Incentive Plan

 The
2022 Omnibus Plan provides that 5,000,000 shares of our common stock are reserved for issuance under the 2022 Omnibus Plan, all of which
may be issued pursuant to the exercise of incentive stock options. The number of shares available for issuance under our 2022 Omnibus
Plan will also include an annual increase on the first day of each fiscal year equal to the lesser of:

 500,000
 shares;

 5.0%
 of the outstanding shares of all class of our common stock as of the last day of the immediately preceding fiscal year; or

 such
 other amount as our board of directors may determine.

 The
number of shares reserved for issuance under the 2022 Omnibus Plan will be reduced on the date of the grant of any award by the maximum
number of shares, if any, with respect to which such award is granted. However, an award that may be settled solely in cash will not
deplete the 2022 Omnibus Plan's share reserve at the time the award is granted. If (a) an award expires, is canceled, or terminates
without issuance of shares or is settled in cash, (b) the Administrator determines that the shares granted under an award will not be
issuable because the conditions for issuance will not be satisfied, (c) shares are forfeited under an award, (d) shares are issued under
any award and we reacquire them pursuant to our reserved rights upon the issuance of the shares, (e) shares are tendered or withheld
in payment of the exercise price of an option or as a result of the net settlement of outstanding stock appreciation rights or (f) shares
are tendered or withheld to satisfy federal, state or local tax withholding obligations, then those shares are added back to the reserve
and may again be used for new awards under the 2022 Omnibus Plan. However, shares added back to the reserve pursuant to clauses (d),
(e) or (f) in the preceding sentence may not be issued pursuant to incentive stock options.

 The
Administrator may grant stock options and determine all terms and conditions of each stock option, which include the number of stock
options granted, whether a stock option is to be an incentive stock option or non-qualified stock option, and the grant date for the
stock option. However, the exercise price per share of common stock may never be less than the fair market value of a share of common
stock on the date of grant and the expiration date may not be later than 10 years after the date of grant. Stock options will be exercisable
and vest at such times and be subject to such restrictions and conditions as are determined by the Administrator, including with respect
to the manner of payment of the exercise price of such stock options.

 Stock
Appreciation Rights

 The
Administrator may grant SARs, which represent the right of a participant to receive cash in an amount, or common stock with a fair market
value, equal to the appreciation of the fair market value of a share of common stock during a specified period of time. The 2022 Omnibus
Plan provides that the Administrator will determine all terms and conditions of each SAR, including, among other things: (a) whether
the SAR is granted independently of a stock option or relates to a stock option, (b) the grant price, which may never be less than the
fair market value of our common stock as determined on the date of grant, (c) a term that must be no later than 10 years after the date
of grant, and (d) whether the SAR will settle in cash, common stock or a combination of the two.

 Performance
and Stock Awards

 The
Administrator may grant awards of shares of common stock, restricted stock, RSUs, performance shares or performance units. Restricted
stock means shares of common stock that are subject to a risk of forfeiture or restrictions on transfer, which may lapse upon the achievement
or partial achievement of performance goals (as described below) or upon the completion of a period of service. An RSU grants the participant
the right to receive cash or shares of common stock the value of which is equal to the fair market value of one share of common stock,
to the extent performance goals are achieved or upon the completion of a period of service. Performance shares give the participant the
right to receive shares of common stock to the extent performance goals are achieved. Performance units give the participant the right
to receive cash or shares of common stock valued in relation to a unit that has a designated dollar value or the value of which is equal
to the fair market value of one or more shares of common stock, to the extent performance goals are achieved.

 The
Administrator will determine all terms and conditions of the awards including (a) whether performance goals must be achieved for the
participant to realize any portion of the benefit provided under the award, (b) the length of the vesting or performance period and,
if different, the date that payment of the benefit will be made, (c) with respect to performance units, whether to measure the value
of each unit in relation to a designated dollar value or the fair market value of one or more shares of common stock, and (d) with respect
to performance shares, performance units, and RSUs, whether the awards will settle in cash, in shares of common stock (including restricted
stock), or in a combination of the two.

 Cash
Incentive Awards

 The
Administrator may grant cash incentive awards. An incentive award is the right to receive a cash payment to the extent one or more performance
goals are achieved. The Administrator will determine all terms and conditions of a cash incentive award, including, but not limited to,
the performance goals (described below), the performance period, the potential amount payable, and the timing of payment. While the 2022
Omnibus Plan permits cash incentive

 Performance
Goals

 For
purposes of the 2022 Omnibus Plan, the Administrator may establish objective or subjective performance goals which may apply to any performance
award. Such performance goals may include, but are not limited to, one or more of the following measures with respect to our company
or any one or more of our subsidiaries, affiliates, or other business units: net sales; cost of sales; gross income; gross revenue; revenue;
operating income; earnings before taxes; earnings before interest and taxes; earnings before interest, taxes, depreciation and amortization;
earnings before interest, taxes, depreciation, amortization and exception items; income from continuing operations; net income; earnings
per share; diluted earnings per share; total stockholder return; fair market value of a share of common stock; cash flow; net cash provided
by operating activities; net cash provided by operating activities less net cash used in investing activities; ratio of debt to debt
plus equity; return on stockholder equity; return on invested capital; return on average total capital employed; return on net capital
employed; return on assets; return on net assets employed before interest and taxes; operating working capital; average accounts receivable
(calculated by taking the average of accounts receivable at the end of each month); average inventories (calculated by taking the average
of inventories at the end of each month); economic value added; succession planning; manufacturing return on assets; manufacturing margin;
and customer satisfaction. Performance goals may also relate to a participant's individual performance. The Administrator reserves
the right to adjust any performance goals or modify the manner of measuring or evaluating a performance goal.

Equivalent Units

 The
Administrator may grant dividend equivalent units. A dividend equivalent unit gives the participant the right to receive a payment, in
cash or shares of common stock, equal to the cash dividends or other distributions that we pay with respect to a share of common stock.
We determine all terms and conditions of a dividend equivalent unit award, except that dividend equivalent units may not be granted in
connection with a stock option or SAR, and dividend equivalent unit awards granted in connection with another award cannot provide for
payment until the date such award vests or is earned, as applicable.

 Other
Stock-Based Awards

 The
Administrator may grant to any participant shares of unrestricted stock as a replacement for other compensation to which such participant
is entitled, such as in payment of director fees, in lieu of cash compensation, in exchange for cancellation of a compensation right
or as a bonus.

 Transferability

are not transferable, including to any financial institution, other than by will or the laws of descent and distribution, unless the
Administrator allows a participant to (a) designate in writing a beneficiary to exercise the award or receive payment under the award
after the participant's death, (b) transfer an award to a former spouse as required by a domestic relations order incident to a
divorce, or (c) transfer an award without receiving any consideration.

 Adjustments

 If
(a) we are involved in a merger or other transaction in which our shares of common stock are changed or exchanged; (b) we subdivide or
combine shares of common stock or declare a dividend payable in shares of common stock, other securities, or other property (other than
stock purchase rights issued pursuant to a stockholder rights agreement); (c) we effect a cash dividend that exceeds 10% of the fair
market value of a share of common stock or any other dividend or distribution in the form of cash or a repurchase of shares of common
stock that our board of directors determines is special or extraordinary, or that is in connection with a recapitalization or reorganization;
or (d) any other event occurs that in the Administrator's judgment requires an adjustment to prevent dilution or enlargement of
the benefits intended to be made available under the 2022 Omnibus Plan, then the Administrator will, in a manner it deems equitable,
adjust any or all of (1) the number and type of shares subject to the 2022 Omnibus Plan and which may, after the event, be made the subject
of awards; (2) the number and type of shares of common stock subject to outstanding awards; (3) the grant, purchase, or exercise price
with respect to any award; and (4) the performance goals of an award. In any such case, the Administrator may also provide for a cash
payment to the holder of an outstanding award in exchange for the cancellation of all or a portion of the award, subject to the terms
of the 2022 Omnibus Plan.

 The
Administrator may, in connection with any merger, consolidation, acquisition of property or stock, or reorganization, authorize the issuance
or assumption of awards upon terms and conditions we deem appropriate without affecting the number of shares of common stock otherwise
reserved or available under the 2022 Omnibus Plan.

of Control

 Upon
a change of control (as defined in the 2022 Omnibus Plan), the successor or surviving corporation may agree to assume some or all outstanding
awards or replace them with the same type of award with similar terms and conditions, without the consent of any participant, subject
to the following requirements:

 Each
 award that is assumed must be appropriately adjusted, immediately after such change of control, to apply to the number and class
 of securities that would have been issuable to a participant upon the consummation of such change of control had the award been exercised,
 vested, or earned immediately prior to such change of control, and other appropriate adjustment to the terms and conditions of the
 award may be made.

 If
 the securities to which the awards relate after the change of control are not listed and traded on a national securities exchange,
 then (a) each participant must be provided the option to elect to receive, in lieu of the issuance of such securities, cash in an
 amount equal to the fair value of the securities that would have otherwise been issued, and (b) no reduction may be taken to reflect
 a discount for lack of marketability, minority, or any similar consideration, for purposes of determining the fair value of such
 securities.

 If
 a participant is terminated from employment without cause, or due to death or disability, or the participant resigns employment for
 good reason (as defined in any award or other agreement between the participant and our company or an affiliate) within two years
 following the change of control, then upon such termination, all of the participant's awards in effect on the date of such
 termination will vest in full or be deemed earned in full.

 If
the purchaser, successor, or surviving entity does not assume the awards or issue replacement awards, then immediately prior to the change
of control date, unless the Administrator otherwise determines:

 Each
 stock option or SAR then held by a participant will become immediately and fully vested, and all stock options and SARs will be cancelled
 on the change of control date in exchange for a cash payment equal to the excess of the change of control price of the shares of
 common stock over the purchase or grant price of such shares under the award.

 Unvested
 restricted stock and RSUs (that are not performance awards) will vest in full.

 All
 performance shares, performance units and cash incentive awards for which the performance period has expired will be paid based on
 actual performance, and all such awards for which the performance period has not expired will be cancelled in exchange for a cash
 payment equal to the amount that would have been due under such awards, valued assuming achievement of target performance goals at
 the time of the change of control, prorated based on the number of full months elapsed in the performance period.

 All
 unvested dividend equivalent units will vest (to the same extent as the award granted in tandem with such units) and be paid.

 All
 other unvested awards will vest and any amounts payable will be paid in cash.

 Term
of Plan

 Unless
earlier terminated by our board of directors, the 2022 Omnibus Plan will terminate on, and no further awards may be granted, after the
tenth (10 th) anniversary of its effective date.

 Termination
and Amendment of Plan

 Our
board of directors or the Administrator may amend, alter, suspend, discontinue, or terminate the 2022 Omnibus Plan at any time, subject
to the following limitations:

 Our
 board of directors must approve any amendment to the 2022 Omnibus Plan if we determine such approval is required by prior action
 of our board of directors, applicable corporate law, or any other applicable law;

 Stockholders
 must approve any amendment to the 2022 Omnibus Plan, which may include an amendment to materially increase the number of shares reserved
 under the 2022 Omnibus Plan, if we determine that such approval is required by Section 16 of the Exchange Act, the Code, the listing
 requirements of any principal securities exchange or market on which the shares are then traded, or any other applicable law; and

 Stockholders
 must approve any amendment to the 2022 Omnibus Plan that would diminish the protections afforded by the participant award limits
 or repricing and backdating prohibitions.

 Amendment,
Modification, Cancellation and Disgorgement of Awards

 Subject
to the requirements of the 2022 Omnibus Plan, the Administrator may modify or amend any award or waive any restrictions or conditions
applicable to any award or the exercise of the award, or amend, modify, or cancel any terms and conditions applicable to any award, in
each case, by mutual agreement of the Administrator and the participant or any other person that may have an interest in the award, so
long as any such action does not increase the number of shares of common stock issuable under the 2022 Omnibus Plan.

 We
do not need to obtain participant (or other interested party) consent for any such action (a) that is permitted pursuant to the adjustment
provisions of the 2022 Omnibus Plan; (b) to the extent we deem the action necessary to comply with any applicable law or the listing
requirements of any principal securities exchange or market on which our common stock is then traded; (c) to the extent we deem the action
is necessary to preserve favorable accounting or tax treatment of any award for us; or (d) to the extent we determine that such action
does not materially and adversely affect the value of an award or that such action is in the best interest of the affected participant
or any other person as may then have an interest in the award.

 The
Administrator can cause a participant to forfeit any award, and require the participant to disgorge any gains attributable to the award,
if the participant engages in any action constituting, as determined by the Administrator in its discretion, cause for termination, or
a breach of a material company policy, any award agreement or any other agreement between the participant and us or one of our affiliates
concerning noncompetition, nonsolicitation, confidentiality, trade secrets, intellectual property, nondisparagement or similar obligations.

 Any
awards granted under the 2022 Omnibus Plan, and any shares of common stock issued or cash paid under an award, will be subject to recoupment
our Compensation Recovery Policy (as described below), or any recoupment or similar requirement otherwise made applicable by law, regulation
or listing standards to us, or that may be provided for in any cash or equity award granted by us.

of Directors

 The
following table sets forth all compensation paid to our Board members during the year ended December 31, 2024:

 Name

 Fees
 Earned or Paid in Cash ($)

 Stock
 Awards ($)

 Awards ($) (1)

 Non-Equity
 Incentive Plan Compensation ($)

 in Pension Value and Nonqualified Deferred Compensation Earnings ($)

 All
 Other Compensation ($)

 Total
 ($)

 Whalen

 -

 -

 16,525

 -

 -

 -

 -

 Mathew
 Paul Del Giudice

 -

 -

 69,775

 -

 -

 -

 69,775

 Denil
 Shekhat

 -

 -

 117,400

 -

 -

 -

 117,400

 MacPherson

 -

 -

 69,775

 -

 -

 -

 69,775

 Dr.
 Christopher Chapman

 24,121

 -

 -

 -

 -

 -

 -

 (1)

 The
 reported amounts represent the aggregate grant date fair value of the awards computed in accordance with Financial Accounting Standards
 Board Account Standards Codification Topic 718, Stock Compensation, as modified or supplemented, or FASB ASC Topic 718. The assumptions
 used in calculating the grant date fair value of the stock options reported in this column are set forth in Note 8 to our Consolidated
 Financial Statements for the year ended December 31, 2022 included in this Report.

 Christopher
Chapman

 On
April 28, 2023, we entered into an employment agreement with Dr. Chapman, as amended on August 28, 2023, and October 13, 2023, pursuant
to which Dr. Chapman served as our Executive Chairman. Dr. Chapman's employment agreement, as amended, provided that his employment
would be on a part-time basis whereby Dr. Chapman would devote time and effort to the business and affairs of the company on an as needed
basis, and it further provides that such employment would be on an at-will basis and could be terminated by either Dr. Chapman or our
company at any time and for any reason. Under the agreement, Dr. Chapman would receive a base salary of $0.05 million per year for a
period of 90 days following the October 13, 2023 amendment, and following the 90-day period, Dr. Chapman's base salary will increase
to $0.15 million. In the event that Dr. Chapman's employment is terminated by our company without "Cause" or is terminated
by Dr. Chapman for "Good Reason", Dr. Chapman would be entitled to severance compensation in the form of salary continuation
for a period of three months (subject to Dr. Chapman executing and delivering a customary general release in favor of the company). "Cause"
is defined in the agreement to include dishonesty, misappropriation, willful misconduct, breach of the agreement, and other customary
matters. "Good Reason" is defined to include a material adverse change in Dr. Chapman's compensation or duties and
level of responsibility. The employment agreement also contains customary confidentiality and invention-assignment covenants to which
Dr. Chapman is subject. Dr. Chapman received $0.02 million in compensation related to his employment agreement in 2024.

 On
August 17, 2023, Dr. Chapman received a $0.05 million cash bonus net of federal, state, local and income taxes related to the successful
completion of the IPO.

 On
March 9, 2024, Dr. Chapman resigned from our company as Executive Chairman, and as an employee.

Recovery Policy

 On
October 2, 2023, our Board of Directors adopted a policy (commonly known as a "clawback" policy) which provides for the recovery
of erroneously awarded incentive compensation to certain of our officers in the event that we are required to prepare an accounting restatement
due to material noncompliance by us with any financial reporting requirements under the federal securities laws. This policy is designed
to comply with Section 10D of the Securities Exchange Act of 1934, as amended, related rules and the listing standards of Nasdaq Stock
Market or any other securities exchange on which our shares are listed in the future. The policy is administered by our Board of Directors
or, if so designated by the Board of Directors, the Compensation Committee. Any determinations made by the Board shall be final and binding
on all affected individuals.

 The
individuals covered by this policy (the "Covered Officers") are any current or former employee who is or was identified as
our president, principal financial officer, principal accounting officer (or if there is no such accounting officer, the controller),
any vice-president in charge of a principal business unit, division, or function (such as sales, administration, or finance), any other
officer who performs a significant policy-making function, or any other person (including any executive officer of our subsidiaries or
affiliates) who performs similar significant policy-making functions for us.

 The
policy covers our recoupment of "Incentive-Based Compensation" (as defined in the policy) received by a person after beginning
service as a Covered Executive and who served as a Covered Officer at any time during the performance period for that Incentive Compensation.
In the event we are required to prepare an accounting restatement, the policy requires us to recover, reasonably promptly, any excess
incentive compensation (as determined by our Board of Directors or Compensation Committee) received by any Covered Officer during the
three completed fiscal years immediately preceding the date on which we are required to prepare such accounting restatement. The foregoing
description of our Compensation Recovery Policy does not purport to be complete and is qualified in its entirety by the terms and conditions
of such policy, a copy of which is filed as an exhibit to this Report and is incorporated herein by reference.

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

 The
following table sets forth, as of the date of this Report, the ownership of our securities by: (i) each of our directors, (ii) all persons
who, to our knowledge, are the beneficial owners of more than 5% of the outstanding shares of common stock, (iii) each of the executive
officers, and (iv) all of our directors and executive officers, as a group. Each person named in this table has sole investment power
and sole voting power with respect to the shares of common stock set forth opposite such person's name, except as otherwise indicated.

 Name
 and Address of Beneficial Owner

 and Nature

 of
 Beneficial

 Ownership

 Percentage
 of

 Class
 as of
 March

 Directors
 and Executive Officers (1)

 Erez

 2,561,200

 13.78
 %

 Yanez

 136,111

 *

 Whalen

 -

 *

 Del Giudice

 25,000

 *

 Denil
 Nanji Shekhat

 41,666

 *

 MacPherson

 25,000

 *

 All
 current directors and officers as a group (6 persons) (2)

 2,788,977

 14.82
 %

 5%
 Stockholders

 Brian
 McNulty (3)

 5,029,317

 29.14
 %

 *

 Represents
 beneficial ownership of less than 1%

 (1)

 Unless
 otherwise denoted, the address of each noted person is 1200 Brickell Avenue, Suite 1950 #1183, Miami, Florida 33131.

 (2)

 Includes
 both founders shares and shares subject to options granted under our 2022 Omnibus Plan that are exercisable as of the Beneficial
 Ownership Date or within 60 days of the Beneficial Ownership Date held as follows: Mr. Aminov, 2,561,200 shares and Ms. Yanez,
 136,111 shares,, Dr. Del Guidice, 25,000 shares, Dr. Shekhat, 41,666 shares, Mr. MacPherson, 25,000 shares, and all current
 officers and directors as a group, 2,256,777 shares. Excludes shares subject to options granted under our 2022 Omnibus Plan that are
 not exercisable within 60 days of the Beneficial Ownership Date.

 (3)

 Includes
 (i) 10,000 shares held directly by Mr. McNulty, (ii) 2,540,270 shares held by the Bay Shore Trust, (iii) 779,047 shares held by the
 Celeste J Williams Lifetime QTIP Trust, (iv) 1,000,000 shares issuable pursuant to warrants held by the Bay Shore Trust that are
 immediately exercisable, and (v) 700,000 shares issuable pursuant to warrants held by MIRALOGX LLC, that are immediately exercisable.
 As trustee of the Bay Shore Trust and the Celeste J Williams Lifetime QTIP Trust, Mr. McNulty has sole voting and dispositive power
 over the shares held by each trust, and, as a result is deemed to have beneficial ownership (as determined under Section 13(d) of
 the Exchange Act) of the securities held by the trusts. The address for MIRALOGX LLC and the Bay Shore Trust is 900 West Platt Street,
 Suite 200, Tampa, Florida, 33606.

 DELINQUENT
SECTION 16(A) REPORTS

 Section
16(a) of the Exchange Act requires directors and executive officers, and persons who own more than 10% of the Company's common
stock, to report to the SEC their initial ownership of the Company's common stock and any subsequent changes in that ownership.
Specific due dates for these reports have been established by the SEC and we are required to disclose in this Annual Report on Form 10-K
any late filings or failures to file.

 Based
solely on review of the copies of such reports furnished to us and written representations from reporting persons that no other reports
were required during the fiscal year ended December 31, 2024, we believe that, during the 2023 fiscal year, all of the Company's
directors and executive officers complied with all Section 16(a) filing requirements applicable to them.

Authorized for Issuance Under Equity Compensation Plans

 The
following table indicates shares of common stock authorized for issuance under our 2022 Omnibus Plan as of December 31, 2024:

 Plan
 category

 of

 securities
 to be

 issued
 upon exercise

 of
 outstanding

 options
 and warrants

 Weighted-
 average

 exercise
 price of

 outstanding
 options

 and
 warrants

 of

 securities

 remaining
 available

 for
 future issuance

 compensation plans approved by security holders

 6,499,236

 $
 2.39

 412,142

 compensation plans not approved by security holders

 -

 -

 -

 Total

 6,499,236

 $
 2.39

 412,142

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

 The
following is a description of transactions within the last two years to which we have been a party, in which the amount involved exceeded
or will exceed $120,000, and in which any of our executive officers, directors or holders of more than 5% of our voting securities, or
an immediate family member thereof, had or will have a direct or indirect material interest. We believe the terms obtained or consideration
that we paid or received, as applicable, in connection with the transactions described below were comparable to terms available or amounts
that would be paid or received, as applicable, in arm's-length transactions with unrelated third parties.

 Line
of Credit and Promissory Note with the Bay Shore Trust

 On
April 28, 2023, we entered into the Bay Shore Note with the Bay Shore Trust, under which we have the right to borrow up to an aggregate
of $5,000,000 from the Bay Shore Trust at any time up to the second anniversary of the issuance of the Bay Shore Note or, if earlier,
upon the completion of our initial public offering. Our right to borrow funds under the Bay Shore Note is subject to the absence of a
material adverse change in our assets, operations, or prospects. The Bay Share Note, together with accrued interest, will become due
and payable on the second anniversary of the issuance of the note, provided that it may be prepaid at any time without penalty. The Bay
Shore Note will accrue interest at a rate equal 7% per annum, simple interest, during the first year that the note is outstanding and
10% per annum, simple interest, thereafter. The Bay Shore Note is unsecured. As of June 30, 2023, the Bay Shore Note had an outstanding
principal balance of $1.8 million and accrued and unpaid interest of $0.04 million. Under the Bay Shore Trust Conversion Agreement, the
Bay Shore Trust agreed to convert, upon the completion of our initial public offering, $1,100,190 of the outstanding principal balance
of the Bay Shore Note into shares of our common stock at a conversion price equal to our initial public offering price, which resulted
in the issuance of 157,170 shares to the Bay Shore Trust upon the completion of our initial public offering. The note was paid off as
of December 31, 2023.

 In
consideration of the loan facility provided by the Bay Shore Trust, we issued to the Bay Shore Trust a common stock purchase warrant
on April 28, 2023 giving the Bay Shore Trust the right to purchase up to 1,000,000 shares of common stock at an exercise price of $5.00
per share, which warrant will expire five years after the date of grant. Pursuant to a registration rights agreement, we have granted
to Bay Shore Trust the right to require us, at any time after one year following our initial public offering, to register for resale
the shares issuable upon the exercise of the warrant, with such registration rights being in the form of demand and "piggyback"
registration rights that are subject to customary limitations and restrictions. Upon issuance, the warrant met the criteria to be classified
as equity based on an analysis under Accounting Standards Codification (480) ASC 480, " Distinguishing Liabilities from Equity "
and was measured at fair value, resulting in an initial fair value of approximately $3.5 million upon issuance of the warrant using Black-Scholes
valuation techniques.

 Transactions
with MIRALOGX LLC

 Since
January 1, 2023, MIRALOGX has advanced funds on behalf of Bay Shore Trust to our company in order to fund operating activities. The total
amount advanced and outstanding from MIRALOGX was $1.6 million immediately prior to being consolidated into the Bay Shore Note on June
30, 2023, and such amounts became a part of the outstanding balance of the Bay Shore Note as of June 30, 2023 and were payable under the terms of the Bay Shore Note as discussed above.

 We
are also a party to an Agreement for Shared Lease Costs, dated April 1, 2023, with MIRALOGX under which we have agreed to pay our pro
rata share of the operating usage costs owing by MIRALOGX under an aircraft lease agreement between MIRALOGX and Supera Aviation I LLC
("Supera Aviation") based on our usage of the leased aircraft each month. No amounts are payable by us under this agreement
unless and to the extent we choose to utilize the leased aircraft. As such, we discontinued the use of the aircraft in March 2023. Prior
to entering into this agreement, we were a party to an aircraft lease agreement with Supera Aviation from April 20, 2021, through March
31, 2023. We paid Supera Aviation an aggregate of $0.5 million during the first quarter of 2023 and $1.7 million in 2022. Supera Aviation
is a company owned by Starwood Trust.

 On
November 15, 2023, we entered into an exclusive license agreement in with MIRALOGX to develop and commercialize a drug product containing
2-(2-chlorophenyl)-2-(methylamino) cyclopentan-1-one (sometimes referred to by the Parties as "M209" or "KETAMIR-2")
as an active agent in North America. The exclusive license in the license agreement includes our right to sublicense the licensed intellectual
property. Pursuant to the terms of the license agreement, and subject to the conditions set forth therein, we paid MIRALOGX a one-time,
nonrefundable payment of $100,000 upon the signing of the Agreement and will be obligated to pay quarterly royalty payments on sales
of the Product in the Territory of 8% of net sales and 8% of other revenue (such as milestone or sublicense payments) from licensed products.
Also, in consideration of License Agreement, we issued to MIRALOGX a common stock purchase warrant to purchase up to 700,000 shares of
our common stock. The MIRALOGX Warrants are exercisable, in whole or in part, any time prior to November 15, 2028, at a cash exercise
price of $2.00 per share.

 On
November 15, 2023, we entered into a promissory note and loan agreement with MIRALOGX. Pursuant to the loan agreement, we may borrow
up to $3.0 million from MIRALOGX to fund the development of licensed products under the license agreement. Together with any advance
request, we will deliver to the Lender a budget for the requested advance. The budget may only include costs directly associated with
preparing an IND application for KETAMIR-2, exclusive of personnel costs. Any advances made by the Lender to us pursuant to this note
may be repaid by us (together with any and all interest accrued thereon) at any time without penalty or premium in accordance with the
terms hereof. Amounts repaid hereunder may not be reborrowed. The loan agreement has a one-year term, and all outstanding principal and
accrued but unpaid interest must be repaid in full on November 15, 2024. Interest on the amounts borrowed under the loan agreement
accrues at an annual fixed rate of 8%. We may prepay all or a portion of the outstanding principal and accrued unpaid interest under the
loan agreement at any time without a prepayment fee. The Company did not borrow any funds from the MIRALOGX loan during the year ended
December 31, 2024 or December 31, 2023 and the Loan Agreement expired on November 15, 2024.

 Consulting
and Employment Agreements with Dr. Chris Chapman

 On
April 1, 2022, we entered into a Consulting Agreement with Dr. Chapman pursuant to which he provided regulatory and drug development
consulting services to the Company on an as-requested basis. Pursuant to the Consulting Agreement, he was to be paid a one-time fee of
$100,000 upon the completion of our initial public offering (of which $50,000 was prepaid in in the first quarter of 2022) plus a monthly
fee of $20,000 thereafter. The monthly fee was to begin upon the completion of our initial public offering. He was also reimbursed for
reasonable out-of-pocket expenses incurred in connection with his duties under the Consulting Agreement. The agreement had a term of
one year with an automatic one-year extension, provided that either party could terminate the agreement without cause upon 30-days prior
written notice.

 In
his capacity as a consultant, Dr. Chapman was also granted on June 15, 2022, an option to purchase up to 200,000 shares of our common
stock at an exercise price of $5.00 per share. Upon Dr. Chapman becoming Executive Chairman, received additional compensation in that
capacity, and his employment agreement replaced his Consulting Agreement. See "Executive Compensation" above. Dr. Chapman
resigned his positions with our company on March 9, 2024.

 Review
and Approval of Related Party Transactions

 Our
board of directors has adopted a written policy regarding the review and approval of related party transactions. Our audit committee
charter provides that the audit committee shall review and approve or disapprove any related party transactions, which are transactions
between us and related persons in which the aggregate amount involved exceeds or may be expected to exceed the lessor of $120,000 or
one percent of the average of our total assets at year end for the last two completed fiscal years and in which a related person has
or will have a direct or indirect material interest. Our policy regarding transactions between us and related persons provides that a
related person is defined as a director, executive officer, nominee for director or greater than 5% beneficial owner of our common stock,
in each case since the beginning of the most recently completed year, and any of their immediate family members.

of the foregoing disclosures are summaries of certain provisions of our related party agreements and are qualified in their entirety
by reference to all of the provisions of such agreements. Because these descriptions are only summaries of the applicable agreements,
they do not necessarily contain all of the information that you may find useful. Copies of certain of the agreements have been filed
as exhibits to this Report and are available electronically on the website of the SEC at www.sec.gov.

 As
a matter of corporate governance policy, we have not and will not make loans to officers or loan guarantees available to "promoters"
as that term is commonly understood by the SEC and state securities authorities.

 All
future transactions between us and our officers, directors or five percent stockholders, and respective affiliates will be on terms no
less favorable than could be obtained from unaffiliated third parties and will be approved by a majority of our independent directors
who do not have an interest in the transactions and who had access, at our expense, to our legal counsel or independent legal counsel.

 Item
14. Principal Accountant Fees and Services.

 Audit
Fees.

 The
aggregate fees billed by Cherry Bekaert LLP for professional services rendered for the audit of our annual financial statements, review
of the financial information included in our Forms 10-Q for the respective periods and other required filings with the SEC for the years
ended December 31, 2024 and December 31, 2023 totaled $0.08 million and $0.06 million, respectively.

the Company appointed a new audit firm, Salberg & Company P.A ("Salberg") effective December 19, 2024. The aggregate
fees billed by Salberg for professional services rendered for the audit of our annual financial statements, and other required filings
with the SEC for the year ended December 31, 2024 totaled $0.05 million

 The
above amounts include interim procedures and audit fees, as well as attendance at audit committee meetings.

 Audit-Related
Fees.

 The
aggregate fees billed by Cherry Bekaert LLP for audit-related fees for the years ended December 31, 2024 and 2023 were $0.05 million
and $0.03 million, respectively. The fees were provided in consideration of services consisting of review and update procedures associated
with registration statements and other SEC filings.

 Tax
Fees.

 There
were no fees billed by Salberg & Company P.A for tax services.

 All
Other Fees. None

 The
Audit Committee of our board of directors has established its pre-approval policies and procedures, pursuant to which the Audit Committee
approved the foregoing audit and non-audit services provided by Cherry Bekaert LLP and Salberg & Company P.A in 2024. Consistent
with the Audit Committee's responsibility for engaging our independent auditors, all audit and permitted non-audit services require
pre-approval by the Audit Committee. The full Audit Committee approves proposed services and fee estimates for these services. The Audit
Committee chairperson has been designated by the Audit Committee to approve any audit-related services arising during the year that were
not pre-approved by the Audit Committee. Any non-audit service must be approved by the full Audit Committee. Services approved by the
Audit Committee chairperson are communicated to the full Audit Committee at its next regular meeting and the Audit Committee reviews
services and fees for the fiscal year at each such meeting. Pursuant to these procedures, the Audit Committee approved the foregoing
services provided by Cherry Bekaert LLP and Salberg & Company P.A.

 PART
IV

 Item
15. Exhibits, Financial Statement Schedules.

 The
information called for by this Item is incorporated herein by reference to the Exhibit Index in this Form 10-K.

 Description

 3.1

 Third
 Amended and Restated Articles of Incorporation of MIRA Pharmaceuticals, Inc. (incorporated by reference to Exhibit 3.1 to Form S-1
 filed July 28, 2023).

 3.2

 Amended
 and Restated Bylaws of MIRA Pharmaceuticals, Inc. (incorporated by reference to Exhibit 3.3 to Form S-1 filed July 28, 2023).

 4.1

 Stock Purchase Warrant, dated April 28, 2023, between MIRA Pharmaceuticals, Inc. and Bay Shore Trust (incorporated by reference to
 Exhibit 4.2 to Form S-1 filed July 28, 2023).

 4.2

 Stock Purchase Warrant from the Company to MIRALOGX, dated November 15, 2023 (incorporated by reference to Exhibit 10.2 to the Current
 Report on Form 8-K filed November 20, 2023).

 4.3

 Representative's
 Warrant, dated August 7, 2023 (incorporated by reference to Exhibit 4.1 of the Company's Current Report on Form 8-K filed August
 7, 2023).

 4.4*

 Description of Securities of the Registrant

 10.1+

 2022
 Omnibus Incentive Plan, as amended and restated (incorporated by reference to Exhibit 10.1 to Form S-1 filed July 28, 2023).

 10.2+

 Form
 of Stock Option Award under 2022 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.2 to Form S-1 filed July 28, 2023).

 10.3

 Form
 of Indemnification Agreement (incorporated by reference to Exhibit 10.3 to Form S-1 filed July 28, 2023).

 10.4

 Confirmatory
 Patent Assignment and Royalty Agreement, dated November 1, 2021, between SRQ Patent Holdings II, LLC and MIRA Pharmaceuticals, Inc.
 (incorporated by reference to Exhibit 10.4 to Form S-1 filed July 28, 2023).

 10.5

 Amended
 and Restated Limited License Agreement, dated June 27, 2022, between MIRA Pharmaceuticals, Inc. and MyMD Pharmaceuticals, Inc. (incorporated
 by reference to Exhibit 10.5 to Form S-1 filed July 28, 2023).

 10.6

 Amendment
 No. 1, dated April 20, 2023, to Amended and Restated Limited License Agreement between MIRA Pharmaceuticals, Inc. and MyMD Pharmaceuticals,
 Inc. (incorporated by reference to Exhibit 10.6 to Form S-1 filed July 28, 2023).

 10.7+

 Employment Agreement, dated April 28, 2023, between MIRA Pharmaceuticals, Inc. and Erez Aminov (incorporated by reference to Exhibit 10.7 to Form S-1 filed July 28, 2023).

 10.8+

 Amendment
 to Employment Agreement, August 28, 2023, between MIRA Pharmaceuticals, Inc. and Erez Aminov (incorporated by reference to Exhibit
 10.1 to the Current Report on Form 8-K filed August 31, 2023).

 10.9+

 Employment
 Agreement, dated April 28, 2023, between MIRA Pharmaceuticals, Inc. and Michelle Yanez (incorporated by reference to Exhibit 10.8
 to Form S-1 filed July 28, 2023).

 10.10

 Promissory
 Note and Loan Agreement, dated April 28, 2023, between MIRA Pharmaceuticals, Inc. and Bay Shore Trust (incorporated by reference
 to Exhibit 10.10 to Form S-1 filed July 28, 2023).

 10.11

 Registration
 Rights Agreement, dated April 28, 2023, between MIRA Pharmaceuticals, Inc. and Bay Shore Trust (incorporated by reference to Exhibit
 10.11 to Form S-1 filed July 28, 2023).

 10.12

 Agreement
 for Shared Lease Costs, dated April 1, 2023, between MIRA Pharmaceuticals, Inc., Telomir Pharmaceuticals, Inc., and MIRALOGX LLC
 (incorporated by reference to Exhibit 10.12 to Form S-1 filed July 28, 2023).

 10.13

 Exclusive
 License Agreement, by and between the Company and MIRALOGX, dated as of November 30, 2023 (incorporated by reference to Exhibit 10.1
 to the Current Report on Form 8-K filed November 20, 2023).

 10.14

 Promissory
 Note and Loan Agreement, by and between the Company and MIRALOGX, dated as of November 15, 2023 (incorporated by reference to Exhibit
 10.3 to the Current Report on Form 8-K filed November 20, 2023).

 10.15

 Amended and Restated Employment Agreement, dated June 2, 2024, by and between MIRA Pharmaceuticals, Inc. and Michelle Yanez (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed June 28, 2024).

 10.16

 At The Market Agreement, dated August 12, 2024, by and between MIRA Pharmaceuticals, Inc. and Rodman & Renshaw LLC (incorporated by reference to Exhibit 1.2 of the Company's Form S-3 filed on August 12, 2024).

 10.17

 Amendment to Employment Agreement, dated May 28, 2024, between MIRA Pharmaceuticals and Erez Aminov (incorporated by reference to Exhibit 10.10 of the Company's Form 10-Q filed on August 13, 2024).

 14.1

 Code
 of Business Conduct and Ethics (incorporated by reference to Exhibit 14.1 to Form S-1 filed July 28, 2023).

 19.1

 Insider
 Trading Policy (incorporated by reference to Exhibit 99.5 to Form S-1 filed July 28, 2023).

 21.1

 List
 of Subsidiaries of Registrant (incorporated by reference to Exhibit 21.1 to Form S-1 filed July 28, 2023).

 23.1

 Consent of Cherry Bekaert LLP

 31.1*

 Certification
 of the Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant
 to Section 302 of the Sarbanes-Oxley Act of 2002

 31.2*

 Certification
 of the Interim Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934, as adopted
 pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 32.1**#

 Certification
 of the Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 32.2**#

 Certification
 of the Interim Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
 2002

 99.1

 Audit
 Committee Charter (incorporated by reference to Exhibit 99.1 to Form S-1 filed July 28, 2023).

 99.2

 Nominating
 and Corporate Governance Committee Charter (incorporated by reference to Exhibit 99.2 to Form S-1 filed July 28, 2023).

 99.3

 Committee Charter (incorporated by reference to Exhibit 99.3 to Form S-1 filed July 28, 2023).

 99.4

 Corporate
 Governance Guidelines (incorporated by reference to Exhibit 99.4 to Form S-1 filed July 28, 2023).

 99.5

 Person Transaction Policy and Procedures (incorporated by reference to Exhibit 99.6 to Form S-1 filed July 28, 2023).

 101.INS

 101.SCH

 101.CAL

 101.DEF

 101.LAB

 101.PRE

 Cover

 +

 Denotes
 management contract or compensatory plan or arrangement.

 *

 Filed
 herewith

 **

 Furnished
 herewith

 #

 A
 signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company
 and furnished to the Securities and Exchange Commission or its staff upon request.

 Item
16. Form 10-K

 Summary
None.

 MIRA

TO FINANCIAL STATEMENTS

 Report
 of Independent Registered Public Accounting Firm (PCAOB Firm ID 106)

 Report
 of Independent Registered Public Accounting Firm (PCAOB Firm ID 42)

 Sheets as of December 31, 2024 and 2023

 Statements
 of Operations for the years ended December 31, 2024 and 2023

 Statements
 of Changes in Stockholders' Equity for the years ended December 31, 2024 and 2023

 Statements
 of Cash Flows for the years ended December 31, 2024 and 2023

 Notes
 to Consolidated Financial Statements

 F- 1

 Report
of Independent Registered Public Accounting Firm

 To the Stockholders and the Board of Directors of:

 Mira Pharmaceuticals, Inc.

 Opinion on the Financial Statements

 We have audited the accompanying balance sheet of
Mira Pharmaceuticals, Inc. (the "Company") as of December 31, 2024, the related statements of operations, changes in stockholders'
equity and cash flows for the year then ended, and the related notes (collectively referred to as the "financial statements").
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2024, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally
accepted in the United States of America.

 The financial statements of
the Company as of and for the year ended December 31, 2023, before the retrospective application of the expanded segment disclosure requirements
described in Note 9, were audited by other auditors whose report, dated April 1, 2024, expressed an unqualified opinion, with an explanatory
paragraph expressing substantial doubt regarding the Company's ability to continue as a going concern, on those statements. We also
audited the expanded segments disclosures described in Note 9, related to 2023 and the retrospective application of the expanded segment
disclosure requirements described therein. We were not engaged to audit, review, or apply any procedures to the 2023 financial statements
of the Company other than with respect to the expanded segment disclosures referred to above and, accordingly, we do not express an opinion
or any other form of assurance on the 2023 financial statements taken as a whole.

 Going Concern

 The accompanying financial statements have been prepared
assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has no revenues,
raised approximately $3.6 million, used approximately $5.6 million of cash in operations and had a net loss of $7.9 million during the
year ended December 31, 2024. These matters raise substantial doubt about the Company's ability to continue as a going concern.
Management's Plans in regard to these matters are also described in Note 2. The financial statements do not include any adjustments
that might result from the outcome of this uncertainty.

 Basis for Opinion

 These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our
audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB")
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.

 We conducted our audit in accordance with the standards
of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform,
an audit of internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control
over financial reporting 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.

 Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audit also included evaluating 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 audit provides a reasonable basis for our opinion.

 /s/ Salberg & Company, P.A.

 SALBERG & COMPANY, P.A.

 We have served as the Company's auditor since 2024.

 Boca Raton, Florida

 March 28, 2025

 2295 NW Corporate Blvd., Suite 240 Boca Raton,
FL 33431-7326

 Phone: (561) 995-8270 Toll Free: (866) CPA-8500
 Fax: (561) 995-1920

 www.salbergco.com info@salbergco.com

 Member National Association of Certified Valuation
Analysts Registered with the PCAOB

 Member CPAConnect with Affiliated Offices Worldwide
 Member AICPA Center for Audit Quality

 F- 2

 Report
of Independent Registered Public Accounting Firm

 To
the Board of Directors and Stockholders

 MIRA
Pharmaceuticals, Inc.

 Tampa,
Florida

 Opinion
on the Financial Statements

 We have audited the accompanying balance sheet of MIRA Pharmaceuticals,
Inc. (the "Company") as of December 31, 2023, and the related statements of operations, stockholders' equity (deficit)
and cash flows for the year then ended, and the related notes, but for the disclosures related to segment reporting described in Note
9 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all
material respects, the financial position of the Company as of December 31, 2023, and the results of its operations and its cash
flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

 We were not engaged to audit, review, or apply any procedures to the disclosures to retroactively apply the implementation
of ASU 2023-07 described in Note 9 and, accordingly, we do not express an opinion or any other form of assurance with regard to Note 9
and the implementation of ASU 2023-07. The disclosures related thereto for 2023 were audited by other auditors.

 Going
Concern

 The
accompanying financial statements have been prepared assuming the Company will be able to continue as a going concern. As discussed in
Note 2 to the financial statements, the Company has incurred recurring net losses and negative operating cash flows since inception.
These factors, among others, raise substantial doubt about the Company's ability to continue as a going concern. Management's
plans in regard to these matters are also described in Note 2. The financial statements do not include any adjustments that might result
from the outcome of this uncertainty.

 Basis
for Opinion

 These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on the Company's financial statements based on our audit. We are a public
accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to
be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations
of the Securities and Exchange Commission and the PCAOB.

 We conducted our audit in accordance with the standards of the PCAOB. Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of
material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of
its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over
financial reporting, 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.

 Our audit included performing procedures to assess the risks of material
misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures
included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included
evaluating 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 audit provides a reasonable basis for our opinion.

 We served as the Company's auditor from 2022 to 2024.

 /s/
 Cherry Bekaert LLP

 Tampa,
Florida

 April
1, 2024

 F- 3

 MIRA

 BALANCE
SHEETS

 2024

 2023

 December
 31,

 2024

 2023

 ASSETS

 Current
 assets:

 Cash

 $
 2,832,931

 $
 4,602,566

 Other
 receivables

 -

 11,862

 Prepaid
 expenses

 54,729

 243,802

 Total
 current assets

 2,887,660

 4,858,230

 lease, right of use assets

 -

 5,061

 party receivable

 35,439

 69,152

 Total
 assets

 $
 2,923,099

 $
 4,932,443

 LIABILITIES
 AND STOCKHOLDERS' EQUITY

 Current
 liabilities:

 Trade
 accounts payable and accrued liabilities

 $
 723,349

 $
 538,564

 party accrued interest

 -

 14,472

 Current
 portion of operating lease liabilities

 -

 5,061

 Total
 current liabilities

 723,349

 558,097

 Total
 liabilities

 723,349

 558,097

 Stockholders'

 Preferred
 Stock, $ 0.0001 par value, 10,000,000 shares authorized and none issued or outstanding.

 -

 -

 Stock, $ 0.0001 par value; 100,000,000 shares authorized, 16,560,852 and 14,780,885 shares issued and outstanding at December 31,
 2024 and December 31, 2023, respectively.

 1,656

 1,478

 Additional
 paid-in capital

 31,335,815

 25,657,930

 Accumulated
 deficit

 ( 29,137,721
)

 ( 21,285,062
)

 Total
 stockholders' equity

 2,199,750

 4,374,346

 Total
 liabilities and stockholders' equity

 $
 2,923,099

 $
 4,932,443

 See

 F- 4

 MIRA

 STATEMENTS
OF OPERATIONS

 2024

 2023

 Year
 Ended December 31,

 2024

 2023

 Revenues

 $
 -

 $
 -

 costs:

 and administrative expenses

 4,712,753

 6,499,537

 party travel costs

 -

 453,550

 and development expenses

 3,305,575

 1,572,962

 Total
 operating costs

 8,018,328

 8,526,049

 income (expense), net

 165,669

 ( 3,456,294
)

 Net
 loss attributable to common stockholders

 $
 ( 7,852,659
)

 $
 ( 11,982,343
)

 Basic
 and diluted loss per share

 $
 ( 0.51
)

 $
 ( 0.85
)

 Basic
 weighted average common stock shares outstanding

 15,444,149

 13,924,619

 See

 F- 5

 MIRA

 STATEMENTS
OF CHANGES IN STOCKHOLDERS' EQUITY(DEFICIT)

 Shares

 Capital

 Deficit

 (Deficit)

 Stock

 Additional

 Paid-In

 Accumulated

 Total

 Stockholders'

 Shares

 Capital

 Deficit

 (Deficit)

 Balances,
 January 1, 2023

 13,313,000

 $
 1,331

 $
 8,705,156

 $
 ( 9,302,719
)

 $
 ( 596,232
)

 -

 -

 2,550,946

 -

 2,550,946

 Issuance
 of common stock at IPO, net

 1,275,000

 7,704,152

 -

 7,704,279

 Issuance
 of common stock conversion of debt

 157,170

 1,100,080

 -

 1,100,096

 Issuance
 of common stock

 35,715

 249,996

 -

 250,000

 Issuance of warrants

 -

 -

 5,347,600

 -

 5,347,600

 Net
 loss

 -

 -

 -

 ( 11,982,343
)

 ( 11,982,343
)

 Balances,
 December 31, 2023

 14,780,885

 1,478

 25,657,930

 ( 21,285,062
)

 4,374,346

 14,780,885

 1,478

 25,657,930

 ( 21,285,062
)

 4,374,346

 Issuance
 of common stock-ATM, net of offering costs

 1,779,967

 3,608,377

 -

 3,608,555

 Payment
 of short swing disgorgement by Bay Shore Trust

 -

 -

 148,703

 -

 148,703

 -

 -

 1,920,805

 -

 1,920,805

 Net
 loss

 -

 -

 -

 ( 7,852,659
)

 ( 7,852,659
)

 Balances,
 December 31, 2024

 $
 16,560,852

 $
 1,656

 $
 31,335,815

 $
 ( 29,137,721
)

 $
 2,199,750

 $
 16,560,852

 $
 1,656

 $
 31,335,815

 $
 ( 29,137,721
)

 $
 2,199,750

 See

 F- 6

 MIRA

 STATEMENTS
OF CASH FLOWS

 2024

 2023

 Year
 Ended December 31,

 2024

 2023

 Cash
 flows from operating activities

 Net
 loss

 $
 ( 7,852,659
)

 $
 ( 11,982,343
)

 Adjustments
 to reconcile net loss to net cash from operations

 Non-cash
 interest expense

 -

 3,456,294

 compensation expense

 1,920,805

 2,550,946

 Non-cash warrant expense

 -

 1,832,388

 Non-cash
 investor relations fees

 -

 250,000

 in operating assets and liabilities:

 Right
 of use lease, net

 -

 5,500

 Prepaid
 expenses

 189,073

 ( 243,802
)

 Other
 receivables

 11,862

 ( 11,862
)

 Trade
 accounts payable and accrued expenses

 184,785

 ( 389,524
)

 party accrued interest

 ( 14,472
)

 -

 Net
 cash used in operating activities

 $
 ( 5,560,606
)

 $
 ( 4,532,403
)

 Financing
 activities:

 offering costs

 -

 143,427

 Repayments
 under related party line of credit

 -

 ( 1,142,483
)

 Advances
 from (to) affiliates

 33,713

 ( 69,152
)

 Advances
 received from related party line of credit

 -

 2,147,920

 Bayshore
 Trust short-swing disgorgement

 148,703

 -

 Proceeds
 from sale of common stock, less offering costs

 3,608,555

 7,704,279

 Net
 cash provided by financing activities

 $
 3,790,971

 $
 8,783,991

 Net
 increase (decrease) in cash

 ( 1,769,635
)

 4,251,588

 Cash,
 beginning of year

 4,602,566

 350,978

 Cash,
 end of year

 $
 2,832,931

 $
 4,602,566

 Supplemental
 disclosure of cash flow information

 Cash
 paid for interest

 $
 -

 $
 -

 Cash
 paid for income taxes

 $
 -

 $
 -

 Supplemental
 schedule of non-cash financing activities:

 offering costs charged to additional paid-in capital

 $
 32,500

 $
 426,345

 See

 F- 7

 MIRA

 SUPPLEMENTAL
CASH FLOW INFORMATION

 Non-cash
financing and investing activities:

 The
Company recorded deferred offering costs of $ 32,500 during the year ended December 31, 2024 in association with the At the Market Agreement
and charged these costs to additional paid in capital.

 The
Company recorded the fair value of a total of 1,000,000 shares of common stock issued to Bay Shore Trust during the year ended December
31, 2023 which totaled approximately $ 3.5 million to deferred finance costs. The Company had amortized approximately $ 0.7 million of
deferred offering costs as non-cash amortization of debt issuances costs in accordance with Generally Accepted Accounting Principles
("GAAP"). As of December 31, 2023, this agreement was paid in full. This resulted in a write-off of unamortized deferred
financing costs, in the amount of $ 2.8 million which was recorded as interest expense.

 The
Company recorded the fair value of a total of 157,170 shares of common stock issued to Bay Shore Trust during the year ended December
31, 2023 totaling approximately $ 1.1 million to record Bay Shore Trust conversions of a line of credit and interest to shares of common
stock.

 The
Company recorded the fair value of a total of 35,715 shares of common stock issued to the MZ Group during the year ended December 31,
2023 totaling $ 0.25 million in lieu of fees for investor relation services.

 On
November 15, 2023, the Company entered a warrant agreement and recorded the fair value of a total of 700,000 shares of common stock issued
to MIRALOGX, LLC which totaled $ 1,832,600 to expense.

 See

 F- 8

 MIRA

 NOTES

 Note
1. Description of business and summary of significant accounting policies:

 Overview

 MIRA
Pharmaceuticals, Inc. (NASDAQ: MIRA) is a clinical-stage pharmaceutical development company advancing two neuroscience programs targeting
neurologic and neuropsychiatric disorders. The company holds exclusive rights in the U.S., Canada, and Mexico for Ketamir-2 and MIRA-55,
two novel drug candidates designed to address unmet medical needs in pain management, depression, PTSD and cognitive function.

 The
U.S. Drug Enforcement Administration (DEA)'s scientific review of Ketamir-2 and MIRA-55 concluded that it would not be considered
a controlled substance or listed chemical under the Controlled Substances Act (CSA) and its governing regulations.

 As
used herein, the Company's Common Stock, par value $ 0.0001 per share, is referred to as the "Common Stock" and the
Company's preferred stock, par value $ 0.0001 per share, is referred to as the "Preferred Stock".

 Initial
public offering

 On
August 7, 2023, the Company closed its initial public offering consisting of 1,275,000 shares at a price of $ 7.00 per share for approximately
$ 8.9 million in gross proceeds. After deducting the underwriting commission and other deferred offering expenses totaling $ 1.2 million,
the net proceeds to the Company were $ 7.7 million (the "IPO").

 The
shares were offered and sold pursuant to the Company's Registration Statement on Form S-1, as amended (File No. 333-273024), originally
filed with the Securities and Exchange Commission (the "SEC") on June 29, 2023 (the "Registration Statement")
and the final quarterly report filed with the Commission pursuant to Rule 424(b)(4) of the Securities Act of 1933, as amended. The Registration
Statement was declared effective by the Commission on August 2, 2023. The common stock began trading on The Nasdaq Capital Market on
August 3, 2023 under the symbol "MIRA". The closing of the IPO occurred on August 7, 2023. (See Note 8 "Common Stock").

 As
of the completion of the IPO, among other things, certain of the Company's then-outstanding convertible debt was converted into
shares of common stock. See Note 4 for more information.

 Basis
of Presentation

amounts in the prior year financial statements have been reclassified to conform to the current year presentation. There is no impact
to total cash flows from operations as a result of this reclassification. Specifically, the Company reclassed certain non-cash expenses
related to related party line of credit included in "Change in operating assets and liabilities" to "Adjustments to
reconcile net loss to net cash from operations"

 Revenue
recognition

 The
Company currently has no source of revenue. Miscellaneous income, including interest, is recognized when earned by the Company.

 Income
taxes

 The
Company accounts for income taxes pursuant to the provision of Accounting Standards Codification ("ASC") 740-10, " Accounting
for Income Taxes " ("ASC 740-10"), which requires, among other things, an asset and liability approach to calculating
deferred income taxes. The asset and liability approach requires the recognition of deferred tax assets and liabilities for the expected
future tax consequences of temporary differences between the carrying amounts and the tax bases of assets and liabilities. A valuation
allowance is provided to offset any net deferred tax assets for which management believes it is more likely than not that the net deferred
asset will not be realized.

 F- 9

 MIRA

 NOTES

 The
Company follows the provision of ASC 740-10 related to Accounting for Uncertain Income Tax Positions. When tax returns are
filed, there may be uncertainty about the merits of positions taken or the amount of the position that would be ultimately sustained.
In accordance with the guidance of ASC 740-10, the benefit of a tax position is recognized in the consolidated financial statements
in the period during which, based on all available evidence, management believes it is more likely than not that the position will be
sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or
aggregated with other positions. Tax positions that meet the more likely than not recognition threshold are measured at the largest amount
of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority.
The portion of the benefit associated with tax positions taken that exceed the amount measured as described above should be reflected
as a liability for uncertain tax benefits in the accompanying balance sheet along with any associated interest and penalties that would
be payable to the taxing authorities upon examination. The Company believes its tax positions are all more likely than not to be upheld
upon examination. As such, the Company has not recorded a liability for uncertain tax benefits.

and development expenses

and development costs are expensed in the period in which they are incurred and include the expenses paid to third parties, such as contract
research organizations and consultants, who conduct research and development activities on behalf of the Company. Patent-related costs,
including registration costs, documentation costs and other legal fees associated with the application, are expensed in the period in
which they are incurred.

and administrative expenses

and administrative expenses are primarily comprised of personnel costs, marketing expenses, amortization, insurance expenses, professional
services fees, travel and office expenses, and stock-based compensation

 Leases

 The
Company has accounted for leases under the provisions of FASB ASC Topic 842, " Leases ", which requires the Company
to recognize right-to-use (ROU) assets and lease liabilities for operating leases on the balance sheet.

 Use
of estimates

 The
preparation of financial statements in accordance with GAAP requires the Company's management to make estimates and assumptions
that affect the reported amounts of assets and liabilities, and the 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 may differ from such estimates
and such differences could be material. Significant estimates during the reporting periods include stock-based compensation and the deferred
tax asset valuation allowance.

 Cash

 The
Company considers all highly liquid debt instruments and other short-term investments with maturities of three months or less, when purchased,
to be cash equivalents. The Company maintains cash and cash equivalent balances at two financial institutions that are insured by the
Federal Deposit Insurance Corporation ("FDIC"). The Company's account at these institutions are insured by the FDIC
up to $ 250,000.
On December 31, 2024, the Company had cash in excess of FDIC limits of approximately $ 2.3
 million. To reduce its risk associated with the
failure of such financial institution, the Company evaluates at least annually the rating of the financial institution in which it holds
deposits.

 The
Company accounts for stock-based compensation under the provisions of FASB ASC 718, " Compensation - Stock Compensation",
which requires the measurement and recognition of compensation expense for all stock-based awards made to employees, directors and consultants
based on estimated fair values on the grant date. The Company estimates the fair value of stock-based awards on the date of grant using
the Black-Scholes model. The value of the portion of the award that is ultimately expected to vest is recognized as expense over the
requisite service periods using the straight-line method. The Company has elected to account for forfeiture of stock-based awards as
they occur.

 F- 10

 MIRA

 NOTES

 Operating Segments

 Operating segments are identified as components of an enterprise for which separate discrete financial information
is available for evaluation by the Company's chief operating decision maker ("CODM") and relied upon when making decisions
regarding resource allocation and assessing performance. When evaluating the Company's financial performance, the CODM reviews
total revenues, total expenses, and expenses by functional classification; using this information to make decisions on a company-wide
basis.

 Fair
value of financial instruments

 The
Company measures the fair value of financial instruments in accordance with GAAP which defines fair value, establishes a framework for
measuring fair value, and expands disclosures about fair value measurements.

 GAAP
defines fair value 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.
GAAP also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use
of unobservable inputs when measuring fair value. The Company considers the carrying amount of deferred offering costs to approximate
fair value due to short-term nature of this instrument. GAAP describes three levels of inputs that may be used to measure fair value:

 Level
1 - quoted prices in active markets for identical assets or liabilities.

 Level
2 - quoted prices for similar assets and liabilities in active markets or inputs that are observable.

 Level
3 - inputs that are unobservable (for example cash flow modeling inputs based on assumptions).

 Contingencies

 In
the normal course of business, the Company may be subject to loss contingencies, such as legal proceedings, amounts arising from contractual
arrangements and claims arising out of the Company's business that cover a wide range of matters, including, among others, government
investigations, shareholder lawsuits, and tax matters. In accordance with ASC Topic 450, Accounting for Contingencies, (ASC 450),
the Company records accruals for such loss contingencies when it is probable that a liability will be incurred, and the amount of loss
can be reasonably estimated. The Company, in accordance with this guidance, does not recognize gain contingencies until realized or realizable.

 Earnings
per Share

 Earnings
(loss) per share is computed in accordance with ASC Topic 260, " Earnings per Share " Basic weighted-average number
of shares of common stock outstanding for the year ended December 31, 2024 and December 31, 2023 include the shares of the Company issued
and outstanding during such period, on a weighted average basis. The basic weighted average number of shares of common stock outstanding
excludes common stock equivalents such as stock options and warrants, while diluted weighted average number of shares outstanding includes
such stock options and warrants. As of December 31, 2024 there were 1,763,750 stock warrants and 4,235,666 stock options that were not
included in the computation of diluted earnings per share, because to do so would have an antidilutive effect. As of December 31, 2023
there was 1,763,750 stock warrants and 1,215,001 stock options that were not included in the computation of diluted earnings per share,
because to do so would have an antidilutive effect.

 Recent
Accounting Pronouncements

 In
November 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No.
2023-07, "Improvements to Reportable Segment Disclosures (Topic 280)" which is intended to improve reportable segment disclosure
requirements, primarily through incremental disclosures of segment information on an annual and interim basis for all public entities.
The ASU expands public entities' segment disclosures by requiring disclosure of significant segment expenses that are regularly
provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description
of its composition for other segment items and interim disclosures of a reportable segment's profit or loss and assets. The ASU
is to be applied retrospectively to all prior periods presented in the financial statements and is effective for our Annual Report on
Form 10-K for the fiscal year ended December 31, 2024, and interim periods thereafter. The Company adopted this guidance with no material
impact on its consolidated financial statements. See Note 9.

 Recent
Accounting Pronouncements Not Yet Adopted

 In
November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures
 (Subtopic 220-40), which requires entities to provide more detailed disaggregation of expenses in the income statement, focusing
on the nature of the expenses rather than their function. The new disclosures will require entities to separately present expenses for
significant line items, including but not limited to, depreciation, amortization, and employee compensation. Entities will also be required
to provide a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively,
disclose the total amount of selling expenses and, in annual reporting periods, provide a definition of what constitutes selling expenses.
This pronouncement is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning
after December 15, 2027, with early adoption permitted. The Company does not expect the adoption of this new guidance to have a material
impact on the consolidated financial statements.

 In
December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This new standard
requires a company to expand its existing income tax disclosures, specifically related to the rate reconciliation and income taxes paid.
The standard will be effective beginning in fiscal year 2025, with early adoption permitted. The new standard is expected to be applied
prospectively, but retrospective application is permitted. We are currently evaluating the impact of ASU 2023-09 on the consolidated
financial statements and related disclosures. The Company does not expect the adoption of this new guidance to have a material impact
on the consolidated financial statements.

 Management
has considered all other recent accounting pronouncements that are issued, but not effective, and it does not believe that they will
have a significant impact on the Company's results of operations or financial position.

 F- 11

 MIRA

 NOTES

 Note
2. Going Concern

 The
accompanying financial statements have been prepared assuming the Company will continue as a going concern which contemplates the realization
of assets and settlement of liabilities and commitments in the normal course of business.

 As
of December 31, 2024, the Company had cash of approximately $ 2.8 million, and historically the Company has had no revenues.
The Company raised capital of approximately $ 3.8 million
in 2024 and used approximately $ 5.6 million
of cash in operations during the year ended December 31, 2024, had a net loss of $ 7.9 million
in 2024 and had stockholders' equity of approximately $ 2.2 million
at December 31, 2024, versus stockholders' equity of approximately $ 4.4 million
at December 31, 2023.

 Historically,
the Company has been primarily engaged in developing Ketamir-2 and MIRA-55. During these activities, the Company sustained substantial
losses. The Company's ability to fund ongoing operations and future clinical trials required for FDA approval is dependent on the
Company's ability to obtain significant additional external funding in the near term. Since inception, the Company has financed
its operations through related party financings-see Note 4, and initial public offering – see Note 1. The Company maintains an
effective shelf registration statement with the SEC for the issuance of shares of common stock under various types of equity offerings,
including the shares of common stock under our ATM equity program (Note 8). The Company expects to be able to fund operations through
the third quarter of 2025, with the cash on hand. However, the Company has the ability to issue common stock under its shelf registration
statement to assist in liquidity needs.

 As
of the date of filing this Report, the Company will continue to generate losses and have insufficient cash and cash equivalents on hand
to support its operations for at least the 12 months following the date the financial statements are issued. These factors raise substantial
doubt about the Company's ability to continue as a going concern for a period of twelve months from the issuance date of this report.
Management cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive or raise
additional debt and/or equity capital. The Company is seeking to raise capital through additional debt and/or equity financings to fund
our operations in the future. If the Company is unable to raise additional capital or secure additional lending in the near future, management
expects that the Company will need to curtail its operations. These financial statements do not include any adjustments related to the
recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company
be unable to continue as a going concern.

 Note
3. License agreement, related party:

 MIRALOGX

 On
November 15, 2023, the Company and MIRALOGX, LLC, a Florida limited liability company ("MIRALOGX"), entered into an exclusive
license agreement (the "License Agreement") to develop and commercialize a drug product containing 2-(2- chlorophenyl)-2-(methylamino)
cyclopentan-1-one (sometimes referred to by the Parties as "M209" or "KETAMIR-2") ("the Product")
as an active agent in North America. (the "Territory"). The exclusive license in the License Agreement includes the right
of the Company to sublicense the licensed intellectual property. The Company and MIRALOGX have the same founder, who is also our largest
shareholder and thus MIRALOGX is considered a related party.

 Pursuant
to the terms of the License Agreement, and subject to the conditions set forth therein, the Company paid MIRALOGX a one-time, nonrefundable
payment of $ 0.1 million upon the signing of the Agreement and will be obligated to pay quarterly royalty payments on sales of the Product
in the Territory of 8% of net sales and 8% of other revenue (such as milestone or sublicense payments) from licensed products.

 Also,
in consideration of License Agreement, the Company issued to MIRALOGX a Common stock purchase warrant to purchase up to 700,000 shares
of the Company's common stock (the "MIRALOGX Warrants"). The MIRALOGX Warrants are exercisable, in whole or in part,
any time prior to November 15, 2028 at a cash exercise price of $ 2.00 per share.

 The
Company and MIRALOGX have made customary representations and warranties in the License Agreement and have agreed to certain other customary
covenants, including confidentiality, cooperation, and indemnity provisions. Either party may terminate the License Agreement for cause
if the other party materially breaches or defaults in the performance of its obligations, and, if curable, such material breach remains
uncured for 120 days. Unless earlier terminated, the License Agreement will continue in effect until the last to expire of the patent
rights (the "Term"), unless earlier terminated.

 F- 12

 MIRA

 NOTES

 Note
4. Debt, related party:

 MIRALOGX

 On
November 15, 2023, the Company entered into a Promissory Note and Loan Agreement (the "Loan Agreement") with MIRALOGX.

 Pursuant
to the Loan Agreement, the Company could borrow up to $ 3.0 million from MIRALOGX to fund the development of licensed products under the
License Agreement (the "Loan").

 The
Loan Agreement had a one-year term, and all outstanding principal and accrued but unpaid interest had to be repaid in full on November
15, 2024. However, the Company did not borrow any funds from the MIRALOGX loan during the year ended December 31, 2024 or December 31,
2023 and the Loan Agreement expired on November 15, 2024.

 Bay
Shore Trust

 In
May 2021, the Company entered into a revolving credit facility which allowed for borrowings of up to $ 5 million from Starwood Trust,
a shareholder of the Company. The facility had an initial term of 24 months (extended to 36 months in March 2023), with a new maturity
date of May 10, 2024, at which time all outstanding borrowings and accrued interest, if any, were due in full. Borrowings accrued interest
at a rate of 5 % per annum.

 In
April 2023, the Company entered into a Promissory Note and Loan Agreement with the Bay Shore Trust, a trust established by the largest
shareholder of the Company. Under this Promissory Note and Loan Agreement (the "Bay Shore Note"), the Company had the right
to borrow up to an aggregate of $ 5 million from the Bay Shore Trust at any time up to the second anniversary of the issuance of the Bay
Shore Note or, if earlier, upon the completion of the Company's IPO.

 The
Bay Shore Note replaced the revolving credit facility that the Company entered into with Starwood Trust, and pursuant to which the Company
had an outstanding principal balance of $ 0.2 million as of the date of the Bay Shore Note (which outstanding balance was retired
with an advance under the Bay Shore Note).

 In
consideration of the loan facility provided by the Bay Shore Trust, in April 2023, the Company issued to the Bay Shore Trust a common
stock purchase warrant giving the Bay Shore Trust the right to purchase up to 1,000,000 shares of common stock at an exercise price of
$ 5.00 per share, which warrant will expire five years after the date of grant. Pursuant to a registration rights agreement, the Company
registered for resale the shares issuable upon the exercise of the warrant in December 2023. See Note 8 for additional details related
to these warrants.

 On
July 20, 2023, the Company entered into a conversion agreement with the Bay Shore Trust under which the Bay Shore Trust had agreed to
convert, upon the completion of the IPO, $ 1.1 million of the outstanding principal balance of the Bay Shore Note into shares of the Company's
common stock at a conversion price equal to the Company's IPO price, which resulted in the issuance of 157,170 shares to the Bay
Shore Trust. On August 14, 2023, the Company paid $ 1.0 million in full to Bay Shore Trust, which was the amount due. The Company also
paid accrued interest of $ 0.03 million. Both amounts are recorded in the accompanying statement of operations for the year ended December
31, 2023 as interest expense. The remaining amount of $ 0.01 million in accrued interest due to Bay Shore Trust was paid as of December
31, 2024, as reflected in the accompanying financial statements, and the Note is no longer active.

 F- 13

 MIRA

 NOTES

 Note
5. Related party transactions:

 Due
from Related Party - As of the year ended December 31, 2023, the Company paid $ 0.07 million to vendors on behalf of a related party.
During the year ended December 31, 2024, related parties made payments on behalf of the Company in the amount of $ 0.03 million for wages
of personnel working with the Company which is classified as advances from affiliates in the statement of cash flows and offset against
the related party receivable on the balance sheet. As of December 31, 2024, $ 0.04 million remains outstanding as a related party receivable.

 Travel
expenses - In April 2021, the Company entered into an airplane lease with an entity under common control that the Company incurred
approximately $ 0.05 million of lease charges per month. The Company terminated the lease March 31, 2023, without any penalties. The Company
may continue to incur related party travel-related expenses as they occur, which will be recorded in Related Party Travel Costs, in the
statement of operations. During the year ended December 31, 2023, the Company incurred $ 0.5 million, for travel-related expenses to the
related party for monthly rental charges and airplane-related expenses. There were no such travel-related expenses in 2024.

 License
agreement - See Note 3.

 Line
of credit - See Note 4.

 Stock
settlement agreement - See Note 8

 Note
6. Leases:

 The
Company's former corporate headquarters were located in Baltimore, Maryland, which included a lease for office space. This lease
began in November 2021 and ended April 2024. The lease was not renewed after April 2024. In April 2024, the Company moved to a virtual
office model and does not have a physical office space as of December 31, 2024

 The
Company had leased an office in Tampa, Florida, for its finance and general operations, which began in March 2022 for 37 months. On December
1, 2023, the Company formally terminated the lease with the landlord. There was a remaining deposit due from the landlord to the Company
of $ 0.005 million, which is recorded in accounts receivable in the accompanying balance sheet as of December 31, 2023. As of December
31, 2024, the amount was collected.

 The
Company also leased a jet (Note 5) from a related party, which terminated on March 31, 2023.

 Variable
lease costs

 Variable
lease costs primarily include utilities, property taxes, and other operating costs that are passed on from the lessor. Variable lease
costs in 2023 related to the aircraft include usage expenses, which includes pilot expenses, jet fuel and general flight expenses.

 The
components of lease expense were as follows:

 Schedule of Lease Expense

 2024

 2024

 Year
 Ended December 31,

 2024

 2024

 Lease
 costs

 lease costs

 $
 5,092

 $
 200,283

 Variable
 lease costs

 -

 311,126

 Total
 lease cost

 $
 5,092

 $
 511,409

 F- 14

 MIRA

 NOTES

 Supplemental
cash flow information related to leases were as follows:

of Cash Flow Information Related to Leases

 2024

 2023

 Year
 Ended December 31,

 2024

 2023

 Other
 lease information

 Cash paid for amounts
 included in the measurement of lease liabilities

 cash flows from operating leases

 $
 5,092

 $
 511,409

 Note
7. Income taxes:

 The
significant components of the Company's net deferred tax assets are as follows as of December 31:

of Deferred Tax Assets and Liabilities

 2024

 2023

 December
 31,

 2024

 2023

 tax assets

 Net
 operating loss carry-forward

 $
 4,555,400

 $
 2,430,529

 Section
 174 Qualified Research Expenditures

 1,232,033

 533,159

 Stock

 1,099,090

 650,018

 ROU
 liability

 -

 1,291

 R&D
 Credit

 38,640

 -

 Other

 -

 tax assets, Gross

 6,925,163

 3,615,201

 Less:
 valuation allowance

 ( 6,925,163
)

 ( 3,613,901
)

tax assets, Net

 -

 1,291

 tax liabilities

 ROU
 asset

 -

 ( 1,291
)

 Total
 net deferred tax asset

 $
 -

 -

 Beginning
in 2022, in accordance with Internal Revenue Code Section 174, Qualified Research Expenditures are capitalized for tax purposes and amortized
over a period of five years. Accordingly, for income tax purposes, and as of December 31, 2024 and December 31, 2023, the Company has
recorded a deferred tax asset totaling approximately $ 1.2 million and $ 0.5 million, respectively, related to the timing difference between
GAAP and Tax recognition of these expenditures.

 The
components of the provision for income taxes consist of the following:

 Schedule of Components of Income Tax Provision

 2024

 2023

 December
 31,

 2024

 2023

 tax:

 ( 3,311,252
)

 ( 1,829,030
)

 in valuation allowance

 3,311,252

 1,829,030

 Total
 deferred

 -

 -

 Total
 provision for income taxes

 $
 -

 $
 -

 ASC
Topic 740 requires that a deferred tax amount be reduced by a valuation allowance if, based on the weight of available evidence it is
more likely than not (a likelihood of more than 50%) that some portion or all of the deferred tax assets will not be realized. The valuation
allowance should be sufficient to reduce the deferred tax asset to the amount that is more likely than not to be realized. The Company
has recorded a full valuation allowance against its deferred tax assets generated by net operating loss carryforwards as it has determined
that such amounts may not be recognizable, given the historical losses of the Company to date. As of December 31, 2024, the Company has
a cumulative federal net operating loss carryforward of approximately $ 18.0 million. The net operating loss carryforwards have no expiration
date.

 F- 15

 MIRA

 NOTES

 A
reconciliation of the statutory U.S. federal income tax rate to the Company's effective income tax rate is as follows:

of Reconciliation of Effective Income Tax Rate

 Year
 Ended December 31, 2024

 Rate

 Book
 Loss

 $
 7,852,659

 Tax
 Benefit at U.S. Federal Statutory Rate

 ( 1,649,058
)

 21.00
 %

 State
 Taxes, Net of Federal Benefit

 ( 341,591
)

 4.35
 %

 in Valuation Allowance

 3,311,262

 ( 42.17
)%

 Permanent
 Items

 ( 1,320,612
)

 16.82
 %

 Net
 actual effective rate

 $
 -

 -
 %

 Note
8. Stockholders' equity:

 Capital
stock

 The
Company has the authority to issue 110,000,000 shares of capital stock, consisting of 100,000,000 shares of Common Stock and 10,000,000
shares of undesignated preferred stock (as amended and restated on June 28, 2023), whose rights and privileges will be defined by the
Board of Directors when a series of preferred stock is designated.

 Reverse
stock-split

 Effective
June 28, 2023, the Company completed a 1-for-5 reverse stock split of its outstanding common stock upon the filing of the Company's
Third Amended and Restated Articles of Incorporation with the Florida Secretary of State. No fractional shares were issued in connection
with the reverse stock split, and all such fractional shares resulting from the reverse stock split were rounded up to the nearest whole
number. The shares issuable upon the exercise of our outstanding options and warrants, and the exercise prices of such options and warrants,
have been adjusted to reflect the reverse stock split. All share and per share information in the accompanying financial statements have
been retrospectively adjusted to reflects the reverse stock split.

Stock

 At
IPO in August 2023, 1,275,000 shares of the Company's common stock were issued at a price of $ 7.00 per share which resulted in
gross proceeds of $ 8.9 million and net proceeds of $ 7.7 million to the Company after the underwriter discount but before other IPO
related expenses.

the Company issued its former investor relations firm $ 0.25 million worth of restricted common stock upon closing of the IPO, which resulted
in issuance of 35,715 shares of stock.

 On
August 12, 2024, the Company filed a shelf registration statement with the SEC to facilitate the issuance of our common stock and entered
into an At The Market Offering Agreement (the "ATM Agreement") with Rodman & Renshaw LLC (the "Manager"),
under which the Company may offer and sell shares of its Common Stock, with an aggregate offering amount sold of up to $ 19,268,571. On
September 24, 2024, the Company filed a prospectus supplement to amend the shelf registration statement to update the maximum amount
eligible to be sold under the ATM Agreement to $ 75 million. As of December 31, 2024, under the ATM Agreement, the Company has sold 1,779,967 shares
of Common Stock in 2024 at an average price per share of $ 1.65 and received net proceeds of approximately $ 3.6 million, after
deducting commissions and other fees of $ 0.13 million.

 F- 16

 MIRA

 NOTES

 Stock
settlement agreement

 On
April 24, 2024 the Company settled a claim submitted by certain shareholders under Section 16 of the Securities Exchange Act involving
the Company that claimed illegal profits were earned on stock transactions involving insiders of the Company. After investigation, the
Company informed the insider, Bay Shore Trust, of the claim and came to agreement with the shareholders, whereby requiring the disgorgement
of profits by the insider back to the Company in the amount of $ 148,703, which was recorded in additional paid in capital in the accompanying
financial statements.

 2022
Omnibus Incentive Plan

 In
June 2022, the Company's Board of Directors adopted, and its stockholders approved, the Company's 2022 Omnibus Incentive
Plan, as amended and restated in August 2023, ("2022 Omnibus Plan"). The 2022 Omnibus Plan authorizes the grant of incentive
stock options, within the meaning of Section 422 of the Internal Revenue Code, to the Company's employees and any of its parent
and subsidiary corporations' employees, and for the grant of non-statutory stock options, restricted stock, restricted stock units,
stock appreciation rights, performance units and performance shares to the Company's employees, directors, and consultants and
any of its future subsidiary corporations' employees and consultants. On September 12, 2024, the Company held its 2024 Annual Meeting
of Stockholders (the "Annual Meeting") in which it was voted upon to increase the shares provided under the plan from 2,000,000
shares to 5,000,000 shares as summarized below.

 The
2022 Omnibus Plan provides that 5,000,000 shares of the Company's Common Stock are reserved for issuance under the 2022 Omnibus
Plan, all of which may be issued pursuant to the exercise of incentive stock options.

 The
fair value of each option award is estimated on the grant date using the Black-Scholes valuation model that uses assumptions for expected
volatility, expected dividends, expected term, and the risk-free interest rate. Expected price volatility is based on the historical
volatilities of a peer group as the Company does not have a trading history for its shares prior to its IPO. Industry peers consist of
several public companies in the biotech industry similar to the Company in size, stage of life cycle and product indications. The Company
intends to continue to consistently apply this process using the same or similar public companies until a sufficient amount of historical
information regarding the volatility of the Company's own stock price becomes available, or unless circumstances change such that
the identified companies are no longer similar to the Company, in which case, more suitable companies whose share prices are publicly
available would be utilized in the calculation.

term of options granted is derived using the "simplified method" which computes expected term as the average of the sum of
the vesting term plus contract term. The risk-free rate is based on the 5-year U.S. Treasury yield curve in effect at the time of grant.
The Company recognizes forfeitures as they occur.

 During
the year ended December 31, 2024, a total of 3,599,000 options to purchase Common Stock, with an aggregate fair market value of approximately
$ 2.79 million were granted to the Company's executive officers, management, and consultants of the Company. Options have a term
of 10 years from the grant date. These options vest in various terms ranging from immediate vesting upon grant to the second anniversary
of the grant date.

 As
of December 31, 2024 options exercisable totaled 2,348,720. The Company recognized approximately $ 1.9 million in stock-based compensation
in 2024. There was approximately $ 1.5 million of unrecognized compensation cost related to unvested share-based compensation awards granted.
These costs will be expensed through the second quarter of 2026.

 F- 17

 MIRA

 NOTES

 The
following is option activity during the year ended December 31, 2024 and 2023:

 Schedule of Stock
Option Activity

 of Shares

 Average Exercise Price Per Share

 Average Remaining Contractual Life (Years)

 Aggregate
 Intrinsic Value

 as January 1, 2023

 750,000

 $

 9.4

 $
 --

 granted

 635,001

 $
 5.55

 -

 $
 -

 Forfeitures

 ( 170,000
)

 $

 -

 $
 -

 as December 31, 2023

 1,215,001

 $
 5.29

 8.7

 $
 -

 granted

 3,599,000

 $
 1.15

 -

 $
 -

 Expired

 ( 268,886
)

 $
 5.05

 -

 $
 -

 Forfeitures

 ( 309,449
)

 $
 4.68

 -

 $
 -

 as December 31, 2024

 4,235,666

 $
 1.83

 9.2

 $
 135,200

 Exercisable,
 December 31, 2024

 2,348,720

 $
 2.23

 8.6

 $
 120,886

 Key
assumptions used to value stock options during the year ended December 31, 2024 are as follows:

 Schedule of Key Assumptions Used to Value Stock Options

 volatility

 58.46 - 152.45 %

 Risk-free
 interest rate

 3.49 - 4.56 %

 Exercise Price

 $
 0.71 - $ 1.57

 term (years)

 5 - 5.5
 years

 yield

 -

 During
the year ended December 31, 2024, a total of 500,000 restricted stock units ("RSU"), with an aggregate fair market value
of approximately $ 0.6 million were granted to the Company's Chief Executive Officer under the 2022 Omnibus Incentive Plan. These
RSU's vest as follows: (i) 50 % on February 12, 2025 (ii) 50 % at 6-month anniversary of date of grant. The awards were fair valued
using the closing price of the stock of $ 1.19 on December 6 th, 2024.

 As
of December 31, 2024, there was approximately $ 0.5 million unrecognized compensation cost related to unvested RSU's awards granted.
These costs will be expensed in 2025.

 F- 18

 MIRA PHARMACEUTICALS, INC.

 NOTES TO THE FINANCIAL STATEMENTS

 DECEMBER 31, 2024 AND 2023

 The
following is RSU activity during the year ended December 31, 2024:

of Restricted Stock Unit Activity

 of Restricted Shares

 as December 31, 2023

 -

 RSU's
 granted

 500,000

 Expired

 -

 Forfeitures

 -

 as December 31, 2024

 500,000

 Warrants

 In
connection with various transactions and the IPO summarized below, the Company issue stock warrants. Warrant activity for the year ended
December 31, 2024 is summarized below:

 SCHEDULE
OF WARRANT ACTIVITY

 Average

 of

 Average

 Exercise

 Remaining

 Contractual

 Aggregate

 Warrants

 Price

 Term
 (Years)

 Intrinsic
 Value

 Outstanding as January 1, 2023

 -

 $
 -

 -

 -

 Granted

 1,763,570

 $
 3.88

 5.0

 -

 Outstanding as December 31, 2023

 1,763,570

 $
 3.88

 4.6

 -

 Granted

 -

 $
 -

 -

 -

 Exercised

 -

 $
 -

 -

 -

 Outstanding as December 31, 2024

 1,763,570

 $
 3.88

 3.6

 -

 Exercisable,
 December 31, 2024

 1,763,570

 $
 3.88

 3.6

 -

 MIRALOGX
warrants

 The
Company issued to MIRALOGX a common stock purchase warrant on November 15, 2023 giving MIRALOGX the right to purchase up to 700,000 shares
of common stock at an exercise price of $ 2.00 per share. This warrant will expire five years after the date of grant.

 The
fair value of the warrants were estimated on the grant date using the Black-Scholes valuation model and level 3 inputs based on assumptions
for expected volatility, expected dividends, expected term, and the risk-free interest rate, which resulted in $ 1.8 million of warrant
value. This cost was recorded in General and Administrative expenses on the accompanying statement of operations and additional paid
in capital on the accompanying balance sheet as of December 31, 2023

 Key
assumptions used to value warrants in November 2023 are as follows

of Key Assumptions Used to Value Underwriter Warrants

 price volatility

 127.11
 %

 Risk-free
 interest rate

 4.52
 %

 Fair
 Market Value of underlying Common Stock

 $
 2.95

 Term in years

 years

 yield

 -

 F- 19

 MIRA PHARMACEUTICALS, INC.

 NOTES TO THE FINANCIAL STATEMENTS

 DECEMBER 31, 2024 AND 2023

 Bay
Shore Trust warrants

 In
consideration of the line of credit provided by the Bay Shore Trust, the Company issued to the Bay Shore Trust a common stock purchase
warrant on April 28, 2023 giving the Bay Shore Trust the right to purchase up to 1,000,000 shares of common stock at an exercise price
of $ 5.00 per share. This warrant will expire five years after the date of grant. There are 1,000,000 warrants outstanding at December
31, 2023.

 The
fair value of the warrants were estimated on the grant date using the Black-Scholes valuation model and level 3 inputs based on assumptions
for expected volatility, expected dividends, expected term, and the risk-free interest rate, which resulted in $ 3.5 million of deferred
financing costs. This cost was recorded as deferred financing costs and additional paid in capital on the accompanying balance sheet
and is amortized straight-line over the term of the line of credit (which is 24 months). Associated amortization of deferred finance
costs is recorded to interest expense on the 2023 condensed income statement of operations.

 Subsequent
to the IPO, the Bay Shore Trust line of credit was paid in full early, resulting in $ 2.8 million remaining in deferred financing costs.
These costs were recorded as interest expense on the accompanying statement of operations with the offsetting entry clearing the balance
of amortization in deferred finance costs.

 Key
assumptions used to value warrants in April 2023 are as follows

of Key Assumptions Used to Value Underwriter Warrants

 price volatility

 88.01
 %

 Risk-free
 interest rate

 3.51
 %

 Fair
 Market Value of underlying Common Stock

 $
 1.00

 Term in years

 years

 yield

 -

 Underwriter
warrants

 In
connection with the IPO, the Company issued 63,750 warrants to purchase common stock to the IPO underwriter (or its designees) at an
exercise price of $ 7.00 which will expire in the four-and-a-half-year period commencing six months after the commencement of sales in
the IPO. The warrants will be exercisable at any time and from time to time, in whole or in part, during the four-and-a-half-year period
commencing six months after the commencement of sales in the IPO. The warrants provide for registration rights (including a one-time
demand registration right and piggyback registration rights that expire 5 years from the commencement of sales of the offering) and customary
anti-dilution provisions as permitted under FINRA Rule 5110(g)(8).

 Key
assumptions used to value underwriter warrants in August 2023 were as follows:

of Key Assumptions Used to Value Underwriter Warrants

 price volatility

 98.53
 %

 Risk-free
 interest rate

 4.16
 %

 Fair
 Market Value of underlying Common Stock

 $
 5.297

 Term in years

 years

 yield

 -

 F- 20

 MIRA PHARMACEUTICALS, INC.

 NOTES TO THE FINANCIAL STATEMENTS

 DECEMBER 31, 2024 AND 2023

 Note
9. Segment Information

 The
Company operates in one reportable segment related to the development and commercialization of pharmaceuticals targeting neurologic and
neuropsychiatric disorders. The CODM for the Company is the Chief Executive Officer (the "CEO"). The Company's CEO
reviews operating results on an aggregate basis and manages the Company's operations as a whole for the purpose of evaluating financial
performance and allocating resources. Accordingly, the Company has determined that it has a single reportable and operating segment structure.
The CEO uses aggregate net loss to allocate resources in the annual budgeting and forecasting process and also uses that measure as a
basis for evaluating financial performance regularly by comparing actual results with established budgets and forecasts.

 The
accounting policies of the Company's single segment are the same as those described in the summary of significant accounting policies
within Note 1. The CEO assesses performance for the Company and decides how to allocate resources based on the aggregate net loss that
is also reported on the income statement as net loss. The measure of segment assets is reported on the balance sheets as total assets.

 The
table below provides information about the Company's revenue, significant segment expenses and other segment expenses.

of Segment Expenses and Other Segment Expenses

 2024

 2023

 Years Ended December 31,

 2024

 2023

 Revenues

 $
 —

 $
 —

 Less segment expenses:

 Research and development

 3,305,575

 1,572,962

 General and administrative

 4,712,753

 6,499,537

 Loss from operations

 $
 8,018,328

 8,526,049

 Plus:

 Interest income (expense)

 165,669

 ( 3,456,294
)

 Segment Net loss

 $
 7,852,659

 $
 11,982,343

 Note
10. Subsequent Events

 Acquisition Letter of Intent

 On March 19, 2025, MIRA Pharmaceuticals, Inc. (the
"Company") entered into a binding letter of intent (the "LOI") with SKNY Pharmaceuticals, Inc. ("SKNY"),
a privately held Delaware corporation, to acquire SKNY through a stock exchange transaction (the "Acquisition"). The acquisition
will bring SKNY-1, a novel oral drug candidate targeting weight loss and smoking cessation—two of the leading causes of preventable
death—into MIRA's development pipeline. As part of the agreement, SKNY will provide a $ 5 million capital infusion in cash
or cash equivalents, further strengthening MIRA's financial position and supporting future growth initiatives.

 SKNY holds exclusive rights to its compounds in the
United States, Canada, and Mexico which is license from Miralogx, a related party of the Company. Under the terms of the LOI, SKNY will
merge into the Company through a stock exchange, with each outstanding share of SKNY's common stock being exchanged for shares of
MIRA's common stock. The exact exchange ratio will be determined by an independent third-party valuation firm (the "Independent
Valuator") based on the relative values of both companies. The completion of the Acquisition is contingent upon the Independent
Valuator determining that SKNY's valuation is at least equal to or greater than that of the Company.

 Both parties have agreed to a 90-day mutual due diligence period, during
which they will work in good faith to negotiate and execute a definitive stock purchase agreement and any related transaction documents.
Upon completion of the Acquisition, all of SKNY's assets, including its drug candidates, will become wholly owned by MIRA, further
expanding the Company's development pipeline

 ATM
Offering

 From
January 1, 2025 through March 28, 2025, under the ATM Agreement, the Company sold and issued 2,802 shares of Common Stock at
an average price per share of $ 1.33, and received net proceeds of approximately $ 0.003 million, after deducting commissions and
other fees of $ 0.0003 million.

 F- 21

 SIGNATURES

 In
accordance with Section 13 or 15(d) of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

 MIRA

 Date:
 March 28, 2025

 By:

 /S/
 Erez Aminov

 Name:

 Erez

 Title:

 Chief
 Executive Officer

 (Principal
 Executive Officer)

 By:

 /S/
 Michelle Yanez

 Name:

 Yanez

 Title:

 Chief
 Financial Officer

 (Principal
 Financial Officer)

 In
accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities
and on the dates indicated.

 Person

 Capacity

 Date

 /s/
 Erez Aminov

 Chief
 Executive Officer and Chairman

 March

 Erez

 /s/
 Michelle Yanez

 Chief
 Financial Officer

 March

 Yanez

 /s/
 Matthew Whalen

 March

 Whalen

 /s/
 Matthew Del Giudice

 March

 Del Giudice

 /s/
 Denil Shekhat

 March

 Denil
 Shekhat

 /s/
 Edward MacPherson

 March

 MacPherson