The following Management's Discussion and Analysis of Financial Condition and
Results of Operations contains forward-looking statements regarding our business
development plans, pre-clinical and clinical studies, regulatory reviews,
timing, strategies, expectations, anticipated expenses levels, business
prospects and positioning with respect to market, demographic and pricing
trends, business outlook, technology spending and various other matters
(including contingent liabilities and obligations and changes in accounting
policies, standards and interpretations) and express our current intentions,
beliefs, expectations, strategies or predictions. These forward-looking
statements are based on a number of assumptions and currently available
information and are subject to a number of risks and uncertainties. Our actual
results could differ materially from those anticipated in these forward-looking
statements as a result of various factors, including those set forth under
"Special Note Regarding Forward-Looking Statements" and under "Risk Factors" and
elsewhere in this annual report. The following discussion should be read in
conjunction with our financial statements and related notes thereto included
elsewhere in this annual report.

Our Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is provided in addition to the accompanying financial statements and notes to assist readers in understanding our results of operations, financial condition, and cash flows. MD&A is organized as follows:

? Company Overview - Discussion of our business plan and strategy in order to


    provide context for the remainder of MD&A.



  ? Critical Accounting Policies - Accounting policies that we believe are

important to understanding the assumptions and judgments incorporated in our


    reported financial results and forecasts.


? Results of Operations - Analysis of our financial results comparing the year


    ended December 31, 2021 to the year ended December 31, 2020.



  ? Liquidity and Capital Resources - Liquidity discussion of our financial
    condition and potential sources of liquidity.




                                       26




Company Overview

Business

Rebus Holdings, Inc. (fka Inspyr Therapeutics, Inc.) is a pharmaceutical company
focused on the research and development of novel targeted precision therapeutics
for the treatment of cancer. Our approach utilizes our proprietary delivery
technology to better enhance immuno-modulation for improved therapeutic
outcomes. Our potential first-in-class immune-oncology lead asset, RT-AR001, an
adenosine A2B receptor antagonist, is differentiated by its intratumoral
delivery of nano- or microparticle formulations that allows for better tumor
infiltration. The adenosine A2 Receptor is one of many T-cell surface immune
checkpoint proteins. Our patented portfolio of adenosine receptor antagonists
provides flexibility to optimize treatment based on the specific adenosine
targets found in each type of cancer.

Adenosine Receptor Modulators


The adenosine receptor modulators include A2B and dual A2A/A2B antagonists that
have broad development applicability including indications within
immuno-oncology. Very high concentrations of adenosine are produced in the tumor
microenvironment which prevents the host's own immune cells from attacking the
tumor. Adenosine receptor antagonists as single-agents and in combination with
other existing immuno-oncology agents may overcome this immunosuppression, and
boost the host immune response leading to enhanced anti-tumor activity as well
as inhibition of metastasis. Preclinical data has shown effects with our drug
candidates in animal models utilizing a novel platform delivery system. While we
believe that the data from our nonclinical studies appear encouraging, the
outcome of our ongoing or future studies may ultimately be unsuccessful.

Rebus Holdings / Ridgeway Licensing Agreement



Pursuant to our recent termination of license with Ridgeway Therapeutics, Inc.,
a Delaware Corporation, we reacquired the rights to certain intellectual
property, discussed above, and are currently focusing on a pipeline of small
molecule adenosine receptor modulators. In October 2020, pursuant to the
cancellation of a license agreement whereby we previously licensed US Patent
9,593,118, we reacquired the exclusive right to such patent that covers both A2B
and dual A2A/A2B antagonists. Accordingly, going forward our major focus will be
to: (i) further characterization of the anti-cancer activity of our unique
pipeline delivery platform containing A2B and dual A2A/A2B antagonists, leading
to selection of a clinical candidate or candidates for an Investigative New Drug
or IND enabling studies; and (ii) licensing and/or partnering our delivery
platform and the A2B and dual A2A/A2B antagonists for further development.

During March 2020, we sold $250,000 of debt securities for cash, in October
2020, we sold $500,000 of debt securities for cash, in January 2021, we sold
$500,000 of debt securities for cash and in June 2021 we sold $500,000 of debt
securities for cash. We are currently using such funds to maintain our SEC
reporting requirements, pay outstanding invoices to our independent registered
accounting firm, legal fees, and to retain consultants and other personnel in
preparation for an Investigational New Drug Application filing related to our
unique delivery platform and portfolio of adenosine A2R antagonists for the
treatment of certain solid tumors. Should we fail to further raise sufficient
funds to execute our business plan, our priority would be to maintain our
intellectual property portfolio and seek business development opportunities with
potential development partners and/or acquirors.

Pre-Revenue

We are a pre-revenue, early-stage company that has not achieved profitability, and has no product revenues. Additionally, we have no approved products for sale.

Recent Developments

? Effective October 12, 2021, we (i) completed a 1-for-75 Reverse Stock Split

and (ii) a holding company reorganization whereby we changed our name to Rebus

Holdings, Inc.

? On August 16, 2021, we appointed Raul Silvestre, Esq. as (i) our interim chief

executive officer and principal accounting officer and (ii) a member of the


    Board of Directors.




                                       27





  ? On June 18, 2021, we completed the private placement of $600,000 of

non-interest bearing senior convertible debentures in exchange for $500,000 in


    cash and the cancellation of $100,000 in obligations.

  ? On January 12, 2021, we completed the private placement of $500,000 of
    non-interest bearing senior convertible debentures.

? On October 5, 2020, in exchange for the issuance of (i) 65,000,000 shares of

Common Stock and (ii) 8,000 shares of Series F 0% Convertible Preferred Stock,

we entered into an agreement to terminate an outstanding license agreement

with Ridgeway Therapeutics, Inc. whereby we had previously licensed certain

immune-oncology delivery technologies for the treatment of cancer to Ridgeway

Therapeutics ("License Termination"). As a result of the License Termination,

the Company announced on October 8, 2020 that it would be refocusing its

efforts on a novel-immuno-oncology delivery technology targeting adenosine

receptor antagonists for the treatment of cancer.

Financial

To date, we have devoted substantially all of our efforts and financial resources to the development of our proposed drug candidates. We have not received FDA approval to market, distribute or sell any products. We have recently begun working on developing IND approved studies for our adenosine receptor technology platform.



Since our inception in 2003, we have generated no revenue from product sales and
have funded our operations principally through the private and public sales of
our equity securities. We have never been profitable and as of December 31,
2021, we had an accumulated deficit of approximately $64.3 million. We expect to
continue to incur significant operating losses for the foreseeable future as we
continue the development of our product candidates and advance them through
clinical trials.

Our cash balances at December 31, 2021 were approximately $711,000 representing
99% of total assets. In January 2021, we completed a private placement of
$500,000 in cash of our debt securities and in June 2021 we completed an
additional private placement of $500,000 in cash of our debt securities. Based
on our current expected level of operating expenditures and current cash balance
as of the date of this report, we expect to be able to fund our operations into
the third quarter of 2022. This period could be shortened if there are any
significant increases in spending that were not anticipated or other unforeseen
events.

We anticipate raising additional cash through the private or public sales of
equity or debt securities to continue to fund our operations and the development
of our product candidates. There is no assurance that any such collaborative
arrangement will be entered into or that financing will be available to us when
needed in order to allow us to continue our operations, or if available, on
terms acceptable to us. If we do not raise sufficient funds in a timely manner,
we may be forced to curtail operations, delay or stop our ongoing pre-clinical
studies and potential clinical trials, cease operations altogether, or file for
bankruptcy. We currently do not have commitments for future funding from any
source.

Going Concern

Our auditors' report on our December 31, 2021 consolidated financial statements
expressed an opinion that our capital resources as of the date of their Audit
Report were not sufficient to sustain operations or complete our planned
activities for the upcoming year unless we raised additional funds. Upon the
cancellation of the Ridgeway license, we resumed preclinical development.
Notwithstanding our recent financings in (i) January of 2021 whereby we raised
$500,000 in cash and (ii) June 2021 whereby we raised $500,000 in cash, our
current cash level raises substantial doubt about our ability to continue as a
going concern. If we do not obtain additional funds, we may no longer be able to
continue as a going concern and will cease operation which means that our
shareholders will lose their entire investment

Critical Accounting Policies and Use of Estimates



The preparation of financial statements in conformity with accounting principles
generally accepted in the United States requires management to make significant
judgments and estimates that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of expenses during the
reporting period. Management bases these significant judgments and estimates on
historical experience and other assumptions it believes to be reasonable based
upon information presently available. Actual results could differ from those
estimates under different assumptions, judgments or conditions. There were no
material changes to our critical accounting policies and use of estimates
previously disclosed in our 2021 Annual Report on Form 10-K.


                                       28



Recent Accounting Pronouncements

With the exception of those discussed below, there have not been any recent changes in accounting pronouncements and Accounting Standards Update (ASU) issued by the Financial Accounting Standards Board (FASB) during the twelve months ended December 31, 2021 that are of significance or potential significance to the Company.


In December 2019, the FASB issued ASU 2019-12, "Simplifying the Accounting for
Income Taxes." This guidance, among other provisions, eliminates certain
exceptions to existing guidance related to the approach for intraperiod tax
allocation, the methodology for calculating income taxes in an interim period
and the recognition of deferred tax liabilities for outside basis differences.
This guidance also requires an entity to reflect the effect of an enacted change
in tax laws or rates in its effective income tax rate in the first interim
period that includes the enactment date of the new legislation, aligning the
timing of recognition of the effects from enacted tax law changes on the
effective income tax rate with the effects on deferred income tax assets and
liabilities. Under existing guidance, an entity recognizes the effects of the
enacted tax law change on the effective income tax rate in the period that
includes the effective date of the tax law. ASU 2019-12 is effective for interim
and annual periods beginning after December 15, 2020, with early adoption
permitted. The adoption of this standard did not have a material impact on the
Company's consolidated financial statements.

Results of Operations

Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020



Our results of operations have varied significantly from year to year and
quarter to quarter and may vary significantly in the future. We did not have
revenue during the years ending December 31, 2021 and 2020. We do not anticipate
generating any revenues during 2022. Net income for 2021 was approximately $2.7
million and net loss for 2020 was approximately $6.3 million, resulting from the
operational activities described below.

Operating Expenses



Operating expense totaled $1.0 million and $2.5 million during 2021 and 2020,
respectively. The decrease in operating expenses is the result of the following
factors.

                                     Year Ended                Change in 2021
                                    December 31,                Versus 2020
                                2021             2020          $            %
                               (amount in thousands)
Operating Expenses
Research and development     $       494       $     18     $    476       2,644 %
License termination cost               -          1,969       (1,969 )      (100 )%
General and administrative           528            494           34           7 %
Total operating expense      $     1,022       $  2,481     $ (1,459 )        59 %



Research and Development

Research and development expenses totaled $0.5 million and $0.02 million for the
years ended 2021 and 2020, respectively. Our current research and development
expenses currently consist primarily of consulting fees and development expense
related to development of the adenosine A2R antagonists and preparation for

an
IND filing.


                                       29



License Termination Cost


License termination cost in 2020 relates to the termination of a licensing
agreement previously entered into on August 3, 2018, as more fully described
elsewhere in this filing. We incurred noncash expense of approximately
$1,944,000 related to the issuance of 65 million shares of common stock and
8,000 shares of Series F 0% Convertible Preferred Stock. Additionally, we have
assumed certain expenses and costs of approximately $25,000.

General and Administrative



General and administrative expenses totaled $0.5 million and $0.5 million during
2021 and 2020, respectively. The increase of approximately $0.03 million, or 7%,
in 2021 compared to 2020 was primarily due to increased professional fees
partially offset by a reduction in director compensation.

Our general and administrative expenses currently consist primarily of expenditures related to legal, accounting and tax, other professional services, and general operating expenses.

Other Income (Expense)

Other income (expense) totaled approximately $3.7 million of income and $3.8 million of expense for 2021 and 2020, respectively.



                                                   Year Ended                   Change in 2021
                                                  December 31,                   Versus 2020
                                              2021             2020            $              %
                                              (amount in thousands)
Gain (loss) on change in fair value of
derivative liability                       $     3,687       $  (3,846 )   $    7,533           196 %
Gain on conversion of debt                       1,116             334            782           234 %
Interest (expense), net                         (1,083 )          (302 )         (781 )        (259 )%

Total other income (expense)               $     3,720       $  (3,814 )   $    7,534           198 %



Gain (loss) on change in fair value of derivative liability



As a result of a change in the fair value of our derivative liability, we
realized gain of $3.7 million and loss of $3.8 million during the years ended
December 31, 2021 and 2020, respectively. The change in the fair value of our
derivative liability was the result of our convertible debentures and notes
issued in September 2017, July 2018, December 2018, July 2019, October 2019,
November 2019, March 2020, October 2020, January 2021 and June 2021, where we
issued convertible notes with variable conversion rates, and to the issuance of
our Series F preferred stock in October 2020, which is convertible into a
variable number of shares of common stock. Refer to Note 7 in our Consolidated
Financial Statements for further discussion on our derivative liability.

Gain on conversion of debt


There was a gain on conversion of debt of approximately $1.1 million during the
year ended December 31, 2021, with a gain of approximately $0.3 million during
the year ended December 31, 2020. Gain on conversion of debt results from the
difference between the fair value of common stock issued upon conversion and the
carrying amount of the debt converted.

Interest income (expense)


We had $1.1 million net interest expense in 2021, compared to $0.3 million of
expense in 2020. The increase of $0.8 million was attributable an increase in
the cost associated with derivative instruments issued with a value in excess of
proceeds received.


                                       30



Liquidity and Capital Resources



We have incurred losses since our inception in 2003 as a result of significant
expenditures for operations and research and development and the lack of any
approved products to generate revenue. We have an accumulated deficit of
approximately $64.3 million as of December 31, 2021 and anticipate that we will
continue to incur additional losses for the foreseeable future. Through December
31, 2021, we have funded our operations through the private sale of our equity
securities, convertible debt and exercise of options and warrants, resulting in
gross proceeds of $39.1 million. Cash at December 31, 2021 was approximately
$711,000.

Our auditors' report on our December 31, 2021 financial statements expressed an
opinion that our capital resources as of the date of their Audit Report were not
sufficient to sustain operations or complete our planned activities for the
upcoming year unless we raised additional funds. Based on our current level of
expected operating expenditures, we expect to be able to fund our operations
into the third quarter of 2022. This assumes that we spend minimally on general
operations and only continue conducting our ongoing clinical trials, and that we
do not encounter any unexpected events or other circumstances that could shorten
this time period. If we do not obtain additional funds by such time, we may no
longer be able to continue as a going concern and will cease operation which
means that our shareholders will lose their entire investment.

We are actively seeking sources of financing to fund our continued operations
and research and development programs. To raise additional capital, we may sell
equity or debt securities, or enter into collaborative, strategic and/or
licensing transactions. There can be no assurance that we will be able to
complete any financing transaction in a timely manner or on acceptable terms or
otherwise. If we are not able to raise additional cash, we may be forced to
further delay, curtail, or cease development of our product candidates, or

cease
operations altogether.

                                                     Year Ended
                                                    December 31,
                                                2021              2020
                                               (amounts in thousands)
Cash at beginning of year                   $        404       $       23

Net cash used in operating activities               (693 )           (374 )
Net cash provided by investing activities              -                -
Net cash provided by financing activities          1,000              755
Cash at end of year                         $        711       $      404

Net Cash Used in Operating Activities



Net cash used in operating activities was $0.7 million and $0.4 million during
2021 and 2020, respectively. The increase of $0.3 million in cash used during
2021 compared to 2020 was primarily attributable to an increase in net loss
(after adjusting for noncash items) of approximately $0.5 million, partially
offset by an increase in changes in accounts payable and accrued expense of
approximately $0.2 million.

Net Cash Used in Investing Activities

Cash provided by investing activities was $0 for each of the years 2021 and 2020.

Net Cash Provided by Financing Activities



During 2021, we received net proceeds of $1,000,000 from the sales of our
securities and convertible debentures, compared to $755,000 during 2020 in net
proceeds from the sales of our securities and convertible debentures. We are
actively seeking sources of financing to fund our continued operations and
research and development programs.

© Edgar Online, source Glimpses