BROOKLINE

BROOKLINE CAPITAL MARKETS April 05. 2018 Healthcare VERU Buy Initiation of Coverage Current Price $1.80 Target Price $10.00 Market Capitalization 96.32M Shares Outstanding 53.51M Float 28.52M Institutional Holdings 4.28% 12-month Low/High $0.90f$3.00 Average 90-day Volume 129,981 Fiscal Year End September 30 A Division of CIM Securities Member FINRA and SI PC Equity Research Veru, Inc. Potential to Create More Value Than Meets the Eye, Initiating Buy $10 TP • Conclusions — We are initiating coverage with a Buy rating and $10 TP. In our view. Tamsulosin DRS. slow release granules, and Tamsulosin XR capsules have potential to be value drivers for the stock based on their differentiated profile including lack of food effect and use in patients with dysphagia. We model substantial revenues in benign prostatic hyperplasia (BPH) patients with dysphagia. We believe that the stock has significant upside potential with modest pipeline success, despite our conservative financial estimates. Our $10 TP is based on probability adjusted sum of parts valuation of Tamsulosin and 25% premium for rest of the pipeline. • Tamsulosin XR and DRS differentiated profile should drive uptake — Tamsulosin XR and DRS would be addressing a well-defined indication with an established market and a medical need, and we conservatively model 33% probability of approval and expect launch in 2020. We model peak sales of $886M in 2036. • VERU-944 Phase 2 expected to begin in Q318 - Phase 2 trial to study another 505(b)(2) candidate VERU-944 (cis-clomiphene) to treat hot flashes in advanced prostate cancer patients on hormone therapy is expected to begin in Q318 with data in O119. • VERU-111 significant potential in oncology — Veru is also preparing to start a Phase 1/2 open label trial to study VERU-111, a novel, taxane-like oral therapy for metastatic castration resistant prostate cancer (MCRPC) that targets both alpha and beta tubulin. Investigational New Drug (IND) application for VERU-111 is expected to be filed in O218 and the clinical trial, expected to be done in Johns Hopkins as the lead site is anticipated to have data in early 2019. Revenues (SM) • Period 2017A 2018E 2019E O1 O2 O3 O4 $13.7 16.1E 25.6E EPS ($) Period 2017A 2018E 2019E O1 O2 O3 O4 ($0.25) ($0.271E ($0.261E Multiple Catalysts in next 12 months — We foresee multiple catalysts in next twelve months, including NDA filing for Tamsulosin, VERU-944 Phase 2 initiation and data, and VERU-111 IND filing and data. Solifenacin DRG and TadalafillFinasteride combo capsules NDA filing is expected in 2019. Equity Research Kmr I' ll' PhD Dir or nior Bi hnology Analyst Brookline Capital Markets Trading: (646) 807-4124 Institutional Sales: (646) 807-4125 www.Brooklinecapitalmarkets.com Refer to Page 25 for Analyst Certification & Disclosures EFTA00810576 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VERWI April 05, 2018 Portfolio Manager's Summary Focus on Developing Urology and Oncology Products Leveraging 505(b)(2) Veru is a biopharmaceutical company with a focus on developing products in Urology (including a female sexual health division) and Oncology. It has two products in the market generating revenues, a female condom and a male penile desensitizing wipe for premature ejaculation. These products have potentially large niche markets and would continue to generate revenues. Growth in established markets and entry into newer geographical markets in South America and Africa and increasing sales would ensure sustained revenue growth and a source of capital/expertise for portfolio products under development. Veru is now focusing on development of differentiated products for urology and cancer indications and is advancing its efforts to have a pipeline of potential products that can be approved by 505(b)(2) regulatory pathway for commercializing successful products. Figure 1. Pipeline focus on therapeutics targeting urology and oncology Product Indication Target Proclinical Phase t Phase 2 Phase 3 Filing Marketed rc2 tonal* Data Barns (JdsIll apical dowel <alba:444am I Iwnwlood DAS at study only monad Odirgand MonalaolOtoolill Sups, Weans a s• 505110 2) I ElPal 6 dithata mance taxis ore *woman) swallowing was Dr solution st 'an Tama/can Xll super Seadmay Caguas ,p,rarittrict why axionali 5050021 dinaddis 01 i no rod:loom i Sol/demon ORG (_wa= tram OrsaaVesaa Tatiana Wistaria combo *Spada raw — (Sars as. Aqaba, STD arta Parana, lairdeffISM) Osman Koala. Saab.* M3 I BE study Dan unnatIng 100 often muicata.c 505(12X2) Ordafteall BE study only BAa (woo tx ru cum. 0—ron 505(bX2) Inheaon 1.01 Nina from postale War Palmas 11 veRdall swat prtstill• aelaa 01001.• tw• at*, atm* Soldtword a • 6 Md.. inromor 50ald 2) Source: Veru The most advanced products in its pipeline for 505(b)(2) approval are Tamsulosin DRS granules (soluble powder) and Tamsulosin XR (extended release capsules) for benign prostate hyperplasia (BPH) that the company is planning to file NDAs for in 2018. Solifenacin DRG granules are being developed for the indication of overactive bladder, and combination TadalafillFinasteride capsules for enlarged prostate and erectile dysfunction (ED), with NDA being EFTA00810577 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VERWI April 05, 2018 planned for these two products in 2019. All these products are well positioned for approval only after relatively straightforward pivotal bioequivalence (BE) studies. Veru is also initiating a Phase 2 trial to study another 505(b)(2) candidate VERU- 944 (cis-clomiphene) to treat hot flashes in advanced prostate cancer patients on hormone therapy with an eye for NDA in 2020. In addition, Veru is also preparing to start a Phase 1/2 open label trial to study VERU-111, a novel. taxane-like oral therapy for metastatic castration resistant prostate cancer (MCRPC) that targets both alpha and beta tubulin. An Investigational New Drug (IND) application for VERU-111 is expected to be filed in O218 and the clinical trial - expected to be done in Johns Hopkins as the lead site - is anticipated to have data in early 2019. The company has interest in Urology products that can be approved by the 505 (b) (2) regulatory pathway. These drugs are already approved for other indications, and therefore are overall safe and efficacious with existing clinical data. These are good candidates for label expansion, with new formulations as approvals are potentially low risk and lower cost with faster path to pivotal trials. Tamsulosin DRS formulations to overcome disadvantages of current SOC for BPI-I Tamsulosin DRS (XR oral suspension) is 505(b)(2) candidate in an extended (slow) release soluble powder form for prostate gland enlargement (BPH) patients who have difficulties in swallowing pills due to dysphagia. BPH is a common old-age related condition affecting men. Based on census data there are '-42M men in U.S over that are age 55 and over. Based on a study published by Guess et. al in The Prostate Journal, the prevalence of histologically diagnosed BPH is 40 to 50 percent in men aged 51 to 60 and is over 80 percent in men older than age 80. Branded/generic Tamsulosin is approved (brand name as FLOMAX; available as Tamsulosin hydrochloride pills) and available for treatment of BPH. FLOMAX was developed by Astellas Pharma. However, many elderly patients, or those with neuropsychological disorders or those living with consequences of stroke often have dysphagia or swallowing difficulties. Up to 50% of more of those afflicted with Parkinson's disease, Alzheimer's disease, stroke, or those living in long term care centers suffer from dysphagia and cannot therefore be treated for BPH even when an approved treatment is available. EFTA00810578 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VERWI April 05, 2018 Tamsulosin is a selective alpha 1- adrenergic blocker for alpha 1 receptors in prostate gland. Enlarged prostate may push against the urinary bladder and affect the musculature around the bladder or urethra that passes urine for excretion, thus resulting in reduced capacity of the bladder, pinching/constriction of the urethra and other mechanical issues. Tamsulosin acts by relaxing the smooth musculature around the bladder/prostate neck area. This helps improving urine flow and reducing BPH symptoms. Although FLOMAX is the choice alpha-blocker treatment for BPH in the elderly, there are several issues with the current state of treatment. FLOMAX is only available as a capsule and must be taken 30 minutes after meals to ensure optimal absorption. Fasting levels of absorption, or disintegration of the capsule can result from accident or nonconformance (chewing, crushing, opening of the capsule cover) in patients who have difficulties with instructions, and this results in very high absorption in a small amount of time which can have undesirable side effects. Since this relaxes musculature, reduction of blood flow could happen resulting in low blood pressure, dizziness, fainting. -15% of patients with BPH may also suffer from dysphagia (often resulting from neurological damage in conditions like Parkinson's disease, stroke) as perhaps unrelated but associated conditions and such patients get precluded and cannot benefit fully from the standard of care regimen. In these patients that cannot take capsule form of Tamsulosin, BPH can lead to bladder infection, sepsis and may have to be treated with more invasive methods like catheterization to empty the bladder and/or surgery. Tamsulosin-DRS can address a substantial market for BPH in dysphagic patients Veru's Tamsulosin-DRS is its Tamsulosin-XR (extended release formulation) in an oral suspension form. XR slows the release of Tamsulosin, thus reducing the chances of overdose related side effects. Tamsulosin XR, made into dry granules in a powder form that can be suspended in water (DRS formulation) and taken orally would allow for the medication to be taken as a liquid instead of a capsule. This can therefore bring in the currently underserved population of BPH + dysphagia patients into the fold of pharmacological intervention. This leads to better conformance of the patients, is more comfortable and an affordable solution. This would be a long-awaited solution and Veru is well positioned to serve the space and take advantage of this substantial market opportunity. EFTA00810579 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VERWI April 05, 2018 Bioequivalence (BE) studies show DRS to be acceptable and safe The XR version itself is the safer (no food effect) capsule version of Tamsulosin hydrochloride and should be able to gain traction in the existing BPH market that is served by FLOMAX capsules. Tamsulosin-DRS would extend the market for the first time to those who also have dysphagia. Two bioequivalence studies have been completed to show that the new DRS formulation (extended release as suspension granules) leads to similar exposure as FLOMAX. In a stage 1 completed study on 12 patients, single dose FLOMAX (given after food) was compared with Tamsulosin DRS (after food and in fasting conditions) and the PK pharmacokinetics analysis showed that the absorbed amounts of Tamsulosin DRS given without food was equivalent to FLOMAX with food. This means that the DRS, even when administered as an oral suspension liquid (which provides with conformance benefits, but also should be slowly released, and therefore slowly absorbed) is able to achieve a slower, optimal absorption because of the XR formulation equivalent to FLOMAX with food, essentially showing that this formulation has no food effect. Results of a stage 2 BE study on 36 patients for 21 days also reported bioequivalence between single dose Tamsulosin DRS (fed and fasted) and FLOMAX (fed) for measures of AUC (area under curve) but not for Cmax (maximum concentration in blood/plasma). AUC measures total drug exposure over time and is a function of absorption and elimination. Cmax is the maximum concentration of a drug in serum and depends on rate and extent of absorption. The ratio of these two measures gives a measure of absorption. The results here reiterate that, whereas the body gets the equivalent total amount of exposure to the Tamsulosin as DRS or capsule (FLOMAX), the maximum absorption (rate, extent) is lower for DRS suggesting a slower absorption rate or lower sustained exposure compared to FLOMAX capsules with food. Another bioequivalence study, the final one, is ongoing now (1Q18) to confirm that Tamsulosin XR has no food effect with an in vitro dissolution study and validation of stability of GMP manufactured batches. The Cmax would also be tested to see if there is equivalence with FLOMAX. These bioequivalence studies are relatively straightforward and have shown acceptable profiles compared with FLOMAX. Added with the definite advantages of the XR/DRS formulation (removal/reduction of food requirement, ease of administration and lack of side EFTA00810580 BROOKLINE CAPITAL MARKETS A Division of CU Securities Veru, Inc. (VERWI April 05, 2018 effects), this should lead to better acceptability and therefore better market potential than FLOMAX capsules. Veru anticipates filing an NDA application in 2018 based on these results. Veru has recently reported that it has received a waiver of $2.4M for NDA fees as a small business and it would free up resources for further development of pipeline programs Major clinical and market need for BPH patients FLOMAX and related generics of the alpha-blacker class enjoy a multibillion dollar market for BPH in US. The initial target for Tamsulosin DRS would be dysphagic men with BPH in long-term facilities. About 13% of FLOMAX and other generic markets are represented by long-term facilities. Around 3.6M new prescriptions are written annually for BPH patients with dysphagia. It is estimated that about 68% of men placed in long-term care facilities have dysphagia. In the US, three leading group purchasing organizations (GPOs) that manage FLOMAX purchasing supply for long-term facilities could be approached for Tamsulosin DRS to give access to this crucial patient population. Veru also plans to maintain pricing parity with FLOMAX, the wholesale acquisition cost (WAC) for which is about $730 (for 100 tablets) to gain acceptance by the medical community, payers and the patients. That XR capsule (and therefore DRS powder) has no food effect is an attractive proposition for urologists to write prescriptions for Tamsulosin XR capsules over FLOMAX, the target prescriptions for which are over 22 million/year for men who do not have dysphagia and '-4M prescriptions a year for about -15% patients who have dysphagia. This represents a market (for FLOMAX and Tamsulosin generics) of $3.58 in US alone (-$4.18 for all alpha-blockers), besides the ROW opportunity that could be even bigger. The IP exclusivity could potentially be enjoyed by Veru up to 2036 from the Tamsulosin franchise that it licensed from Ariana Therapeutics. Ariana (now Camargo) would receive $10M over three years after the drug has been in market for one year. Tamsulosin XR and DRS would be addressing a well-defined indication with an established market and a medical need, and we conservatively model 33% probability of approval and expect launch in 2020. Solifenacin DRG granules for overactive bladder Veru's urology pipeline for 505(b)(2) pathway includes solifenacin DRG granules for the treatment of overactive bladder (OAB). Overactive bladder is experienced by a sixth to a fifth of the adult US population and has a higher prevalence with EFTA00810581 BROOKLINE CAPITAL MARKETS A Division of CU Securities Veru, Inc. (VEAL!) I April 05, 2018 increasing age where the prevalence can be from a third of short-term care patients to over 70% of population in long-term care facilities. This causes an increase in the frequency of urination, lack of bladder control and urge incontinence or involuntary emptying of the bladder. OAB affects both men and women with a wide variety of causes ranging from medications, infections, tumors or stones. The musculature around the urinary bladder controls the urine flow and contracts when the bladder is full, resulting in an urge to urinate which is aided by the contraction of the muscles and controlled constriction of the bladder. In OAB, the muscles may be affected resulting in involuntary contraction of the muscles, thus leading to incontinence. Solifenacin for treating OAB Solifenacin succinate (trade name Vesicare) tablets are given for managing OAB and represent the standard of care for overactive bladder. Vesicare is marketed by Astellas. Solifenacin is a small molecule urinary antispasmodic that helps by relaxing the musculature thereby reducing the urge to pass urine. Solifenacin is a selective M3 muscarinic receptor antagonist. These receptors are important for muscle contraction and solifenacin competes with acetylcholine to bind these receptors, thus resulting in reduced muscle tone in the bladder. This allows for reduction in the urge and better retention of urine in the bladder. Available solifenacin formulations suffer from similar disadvantages as Tamsulosin in that they are available only as capsules or tablets that are to be taken in whole and cannot be chewed or crushed. Consequently, people who suffer from dysphagia (inability to swallow) remain underserved for treatment for OAB. In these patients, compliance is very low, and interventions include catheterization and wearing diapers, or surgery. Solifenacin DRG oral solution to treat OAB in dysphagic patients Veru is developing Solifenacin DRG, as a novel slow release granule formulation of solifenacin succinate that can be taken as an oral suspension in dysphagic patients with OAB. This will increase compliance in these patients who will be the first target population. Although solifenacin is one of the lowest cost drugs to treat OAB in US with an average cost of $6.8k for one successful treatment, solifenacin has a $1.1B market worldwide. We expect that Solifenacin-DRG can capture a substantial portion of the market because of its advantages over the solifenacin capsules. DRG formulation would not only bring in revenues from EFTA00810582 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEM.I) I April 05, 2018 treating the dysphagic OAB patients, it can be more attractive for urologists and patients because of improved compliance and ease of administration. The FDA has already confirmed one bioequivalence study as valid and Veru is conducting another bioequivalence study in 2018 and will use the results for making an NDA filing planned for early 2019. We feel that since the safety, indication in question and the pharmacologic solution are very well defined, and the market potential is not in question, solifenacin DRG has a great shot at approval and should lead to successful commercialization in 2020. We also note that since the initial target population is the same, i.e., the elderly population at long-term care facilities. Veru can leverage the same salesforce and marketing infrastructure for both of its Tamsulosin and Solifenacin product lines. Tadalafil/Finasteride for BPH. Tadalafil/Finasteride is another asset that Veru is developing for treatment of BPH and would utilize 505(b)(2) pathway for approval. Tadalafil and Finasteride are both used for BPH besides several other disease/disorder conditions. Tadalafil manufactured by Eli Lilly is marketed as Cialis for treatment of erectile dysfunction (ED) and as Adcirca for pulmonary arterial hypertension (PAH). The FDA approved Cialis for treating BPH in 2011. Finasteride (brand names: Proscar. Propecia) marketed by Merck is approved for treatment of enlarged prostate (>30 cc volume) as well as hair loss. Tadalafil can be used in combination with Finasteride can be used for BPH as well as to treat symptoms of UTI, ED in BPH patients. Tadalafil is a small molecule inhibitor for phosphodiesterase type 5 (PDE5) which blocks degradation of cyclic GMP by the enzyme. PDE5 is present in smooth muscles and therefore could be targeted for treating musculature/vasculature disorders. Finasteride is a small molecule inhibitor of 5 alpha-reductase enzyme and exerts its action by decreasing the production of dihydrotestosterone (DHT). Reduction of DHT hormone may discourage prostatic dysplasia. Tadalafil/finasteride combination approved for treating BPH Eli Lilly completed a Phase 3 clinical trial in 2013 to study the combination of Tadalafil and Finasteride in patients with BPH and related clinical symptoms which showed that 5mg each of Tadalafil and Finasteride (once daily) showed a reduction in symptoms (scored by total international prostate symptom score. IPSS) from baseline by >5 units (at 12 weeks) whereas the placebo arm (placebo with 5mg Finasteride only) gave a IPSS reduction by 3.76 units. Combination EFTA00810583 BROOKLINE CAPITAL MARKETS A Division of OM Securities Veru, Inc. (VEAL!) I April 05, 2018 also showed a greater reduction on IPSS at other time frames (4.12, 26 weeks) as well as improvement in quality of life (IPSS-QOL) index scores and several international index of erectile function (IIEF) measures. Co-administration of Tadalafil and finasteride is approved for treating initial symptoms of BPH for up to 26 weeks, but compliance is an issue which could lead to increased urological issues like urine retention, UTI and related toxinoses and even death. Veru's proposition is to formulate a combination capsule to target patients with enlarged prostate (>30cc volume) because of BPH to achieve increased convenience of taking 1 pill instead of two and achieve better compliance. As discussed earlier. BPH is a very common condition and affects up to 25% of men and 1.1B men worldwide would suffer from BPH in 2018. FDA has reviewed and validated a BE study in 3O17 and a final BE study is in the offing to support an NDA application that is anticipated for early 2019. Other than men with BPH (>30cc volume), those who experience partial or suboptimal response to finasteride alone or tamsulosin (alone or in combination with finasteride) can benefit from introduction of tadalafil in their treatment in form of a tadalafil + finasteride combination. Veru seems well positioned to take advantage of this generic combination and the barriers to entry are very low or even non-existent. It might help Veru to establish itself as a leader in generic BPH medication market with this and other products that it plans to offer. Ensuring better compliance with an approved combination is an achievable goal and makes good business sense. However, we also note that this is not a great differentiator and the competitive space could get busy if this combination capsule achieves better compliance and ease over co-administration. It would be important on Veru's part to maintain a price parity with current co-administration standards. VERU-944 for hot flashes. Veru is developing VERU-944 or cis-clomiphene for treating hot flashes in men who are on prostate cancer hormonal therapy. There are no drugs that are currently approved for this indication but there is a huge number of patients who suffer nonetheless and represent a market ready for a new solution. Prostate cancer is one of the most common cancers and androgen deprivation therapy (ADT) is an established treatment that reduces the increased male EFTA00810584 BROOKLINE CAPITAL MARKETS A Division of OM Securities Veru, Inc. (VERWI April 05, 2018 hormone (testosterone/dihydrotestosterone) levels so that they do not stimulate growth in prostate cancer cells. These androgens are produced in testicles, and reduction in their levels involves surgical or chemical/medical castration. Surgical castration, also called orchiectomy is done to remove testicles, whereas chemical castration involves administration of female hormone analogs/agonists which eventually results in reduction in androgens. While the exact cause is unclear, reduction/fluctuation in hormone levels is associated with hot flashes, or sensation of sudden intense warmth/heat, flushing and sweating, and '-80% of ADT patients are affected by episodes of hot flashes (30-40% of them moderate to severe) that can be uncomfortable and disruptive to normal physical wellbeing. Hot flashes continue to affect men even years after ADT (48% at 5 years, 40% at 8 years) and as mentioned above, has no approved therapy to manage the condition. Medications like Clomid, originally approved for female fertility in 1967 are often used off-label for hot flashes in men associated with ADT in prostate cancer. Clomid (cis-clomiphene) is an oral nonsteroidal estrogen agonist and has been used off label in men post ADT. This can raise testosterone levels and aid in hormonal imbalance and has been observed to help with hot flashes. Clomid is a mixture of cis-and trans-isomers of clomiphene, out of which cis- clomiphene is a better estrogen agonist than trans-clomiphene and may result in reducing testosterone levels (compared with clomiphene which has trans- clomiphene in majority which might raise testosterone levels). Since ADT works by removal of androgens, cis-clomiphene might be better than a trans- clomiphene heavy mixture at keeping testosterone levels low while still maintaining hormonal balance (and therefore help in managing hot flashes). An established drug and one that has proven safety and tolerability. Clomiphene has seen increase in its off-label use in men with over 88,000 men taking clomiphene in 2016. VERU-944 is a cis-clomiphene formulation that would be used to treat hot flashes. Clomid (Clomiphene) is a mixture of cis- and trans-clomiphene has already been in use for treating hot flashes in ADT men and VERU-944 should be better than Clomid because of its high estrogenic (because of cis-clomiphene content) lower androgenic (low amount of testosterone producing trans- clomiphene) potential. Besides, cis-clomiphene has a higher potency and slower clearance. making it the choice isomer for treating hot flashes. Consequently, 10 EFTA00810585 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEM.1)1 April 05, 2018 when commercially available, we believe that VERU-944 would be favored over Clomid by clinicians for its favorable properties. VERU-944 can tap into a substantial market We note that Clomid is one of the cheapest drugs in the market and is listed in WHO's List of Essential medicine list (as a female fertility drug) that gives it a credibility and a purposeful authority. The full treatment (for its intended use) runs to the tune of a few dollars. We believe that VERU-944 can benefit from the good name of Clomid and can establish a market in men with ADT from prostate cancer. On the other hand. we also feel that replacing Clomid, which has already been in off-label use, to become the new standard would take substantial efforts. Also, we feel that the differentiation from Clomid based on its isomer composition has not yet been proven without doubt to be of substantial advantage for the clinicians to take notice. The pricing would also have to be in line with Clomid to provide a worthy competition to it. Having said that, we are optimistic that VERU- 944 would find its place in the market for treating hot flashes in men, and that these hurdles would be dealt with well, with data and good commercialization efforts. This would be the first approved therapy for hot flashes in men on prostate cancer hormonal therapy. An IND is planned in 2018, followed by a Phase 2 trial dose finding study in 120 men. The planned 4 and 12-week endpoints to study efficacy should reveal dosing and clinical efficacy. We are hopeful that given the well-established background. VERU-944 would be successful in this regard. The market size for men with ADT is about 700.000 in US, and since hot flashes continue even after ADT for many years, VERU-944 would find chronic use. Even with a 30% penetration in the hormone-therapy related hot flashes, Veru estimates that VERU-944 could bring in -$600M annual revenues. The intellectual property should ensure exclusivity in US up to 2035. Other than hot flashes in prostate cancer related hormone therapy, VERU-944 can find use for other indications as well. Prostate cancer is associated with high bone metastases and results in bone loss and bone pain. Addition of estrogen or estrogen agonists like cis-clomiphene can stem/slow the loss, increase bone mineral density, and VERU-944 could potentially be used alone or with other therapies like bisphosphonate or radionuclide therapy. Bone metastases related bone pain occurs in over 40% of prostate cancer patients and is a significant market upwards of a billion dollars. 11 EFTA00810586 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEAL)) I April 05, 2018 Analyzing conservatively, we expect the first indication to be most meaningful for Veru and it can possibly extract market value with its new cis-formulation. To be considered for other indications. Veru would need to conduct clinical trials, and the timelines could be significantly extended. We do not feel that there are any useful indicators as of now for the planned entry into the bone pain space. While bisphosphonate therapy is associated with ONJ (osteonecrosis of the jaw) and estrogen therapy might avoid causing such extreme side effects, VERU-944 is not differentiated well enough in terms of data sufficiently to stand alone. Without more conclusive studies, the hope for it in the bone indication is that it will be an effective product that would find use in conjunction with other therapies, which could be a significant market for VERU-944. We will keep a close eye on developments in this arena but realize that it could be some time before we see VERU-944 for bone remineralization. VERU-111 is one of the most valuable assets in the pipeline VERU-111 is a novel small molecule in preclinical development for treatment of MCRPC and other taxane resistant cancers. It is an orally available small molecule inhibitor that can target both alpha- and beta- subunits of tubulin and thus would be more effective to cytotoxic tubulin inhibiting drugs like colchicine, vinca alkaloids and taxanes. Of the cytotoxic drugs used in chemotherapy, tubulin inhibitors differ from DNA- binding drugs in that they affect microtubule formation, an important step in cell division. Microtubules are needed for spindle formation that is an essential step in cell division and are therefore these molecules are also called spindle poisons. Microtubules are formed by structured organization of tubulin subunits, alpha and beta (recently discovered gamma subunit associates with MTOC and is not a microtubule component). While colchicine and vinca alkaloids affect formation or polymerization of the microtubules, drugs of the taxane family disrupt the depolymerization causing shortage of soluble tubulin subunits available and affects the dynamicity of further microtubule formation. Whereas all three families of tubulin disrupters bind the beta-subunit (colchicine bind alpha: beta interface), VERU-111 is unique in that it can bind both alpha as well as beta subunits at the colchicine binding site but more tightly. Chemotherapy with microtubule disrupters like paclitaxel and taxotere is a major modality of treatment for prostate cancer and there are a few perceived advantages of VERU-111 to these other agents. VERU-111 is orally available 12 EFTA00810587 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEAL)) I April 05, 2018 whereas the other microtubule disrupting therapies are available in IV form only. Secondly, VERU-111 binds to both alpha and beta subunits of tubulin and is likely to be more effective than the beta-binders. VERU-111 is not a substrate for multiple drug resistance mechanisms that plague the chemo therapy drugs like docetaxel (taxotere) which is an important first-line chemotherapy drug for Prostate cancer. Also. as a novel target, alpha-subunit targeting by this new class of inhibitors may reverse resistance against existing tubulin inhibitors and other chemotherapeutic agents in general. This is even more important since the established second line androgen-targeting drugs in use for Prostate cancer, the likes of Xtandi (enzalutamide) and Zytiga (abiraterone/prednisone) have a very high degree of cross resistance and cannot be used in sequence for a long-term management strategy for Prostate cancer. Xtandi (AstelllaslPfizer), approved for treatment of metastatic castration-resistant prostate cancer (mCRPC) is a nonsteroidal antiandrogen and acts as an orally delivered antagonist of androgen receptor (AR, overexpressed in prostate cancer) and inhibits downstream signaling. However, resistance to the drug develops rather quickly through a variety of mechanisms including mutations in androgen receptor. Besides. Enzalutamide induces cytochrome P450 enzymes (enzymes 34A, 2C9, 2C19 and 1A2; and metabolized by 2C8) leading to reduction of its active concentrations. Zytiga (abiraterone; Janssen) with prednisone is another approved orally administered therapy for metastatic Prostate cancer. It is delivered as a prodrug (abiraterone acetate) that is metabolized into the abiraterone (the active compound) and inhibits androgen production by inhibiting Cytochrome P450-17A enzyme. Again, resistance develops almost as a rule, and unfortunately, most patients who receive one of these therapies do not respond to the other drug as well. Several advantages of VERU-111, potential for market and indication expansion Preclinical studies presented by Veru, showed a few advantages compared to Docetaxel. Oral administration of VERU-111 shows comparable tumor inhibition with IV administered Docetaxel in PC3 prostate cancer cell xenograft model. In a xenograft model with Taxol-resistant PC3 cells, more than 6x inhibition was seen with VERU-111 with better safety profile in animals. While in vitro inhibition was in PC3 cells was seen at 5.2 nM of VERU-111. comparable inhibition with Docetaxel was better at 1.2 nM, however, much better in vitro tumor inhibition was seen when taxol-resistant PC3 cells were tested with comparable inhibition 13 EFTA00810588 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VERWI April 05, 2018 seen at 2.1 nM of VERU-111 and 18 nM of Docetaxel. This suggests that VERU- 111 could potentially be used for tumors resistant to other chemotherapy interventions, and its binding to alpha-tubulin in addition to beta could be the key to breakdown resistance. Adding to its value proposition are its high oral bioavailability, availability across the blood brain barrier (can potentially be used for primary tumors or metastases in brain), a good safety profile and that it is not a substrate for CYP34A (metabolizes docetaxel/paclitaxel) or MDR (multiple drug resistance) proteins, factors that would drive VERU-111's entry and success in the huge Prostate cancer-treatment chemotherapy market where Docetaxel alone earned -$2.2B in 2012.with generics market growing ever since. It can potentially be used with or in lieu of vinca alkaloids as well, and in different indications, and Veru would seek these indication expansions in time. Xtandi and Zytiga both have multibillion dollar markets. We believe that VERU-111 could easily achieve indication expansion and can be used in other indications and can possibly be used singly and/or in combination. While it is still in preclinical studies. VERU-111, in our view has a very promising path ahead if it shows safety and efficacy in the Phase 1/2 trials that are in the offing. IND submission is planned for mid-2018. We assume the application would be successful in leading the company to the Phase 1/2 studies later in 2H18 where the company plans to enroll MCRPC patients who have progressed on Xtandi or Zytiga with or without taxane, as well as patients with taxane- resistant cancers of breast, endometrium and ovaries. Several events in 2018 to raise interest In the near term, we see several events in the near horizon that could boost Veru's profile and make a good case for early entry into sharing its business to reap benefits. For Tamsulosin DRS/XR, we could see completion of the final bioequivalence study, followed by an NDA for US and a Marketing Authorizing Application (for UK) submission, with launches planned for 2019.For Solifenacin DRG and Tadalafil-Finasteride, the bioequivalence studies could be completed giving supportive data for their respective NDAs and MAAs in 2019. We note that while we are enthusiastic about the success of the BE studies, and share the optimism with the company that FDA would accept and act on the BE data for approval, it is not outside of realm of possibility that FDA may require more data or ask Veru to conduct full-scale clinical studies which could push timelines for approval and commercialization. For VERU-944, we anticipate an IND approval 14 EFTA00810589 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEM.I) I April 05, 2018 making way for a Phase 2 trial. For VERU-111, the road is a little longer, but we can see a start with an IND followed by initiation of Phase 1/2 trials in 2018. Figure 2: Multiple catalysts in 2018 and 2019 2018 • Grow US business FC2 • Grow restlic sector• secure new Brat) and S. Atrcan tenders 01 d 02 2019 • Explore sttalegic alternative. Tarroulosb ORS BXR capsules- RPM • • • Compete BE study 01 Frie NON 02 Cornplete Nanny on manufactured batches 0203 months) • • • Launch n US 1N Launch n Eu 2fri Continue Seeking aarawship dealt • PartnerUS and ROW • Meet EMA 02 and Ale ANA 04 • BE study 03 • PreNDA meearq 01 and NDA 03 • ScifinwinDRO pantiles -0AB Partner US and ROW • Catlett stabaly on manufactured batches QS months) • Meet EMA 0 I and MM 02 • Continue partnetehipdeab • BE study 02 • PreNDA meeting 01 and NDA 02 ladalafff Inasterlde comto•prostate eolamemem and ED • Partner US and ROW • Comp** stabary on manufactured batches (ansaren) • Meet Earn Ol and MM 02 • Continue partnership cleats • IND 01 • Comte* Flian2 0 i VERU-944- hex flashes In men on ADT • Initiate Nava oinical trial 02 • inflate Phase 302 • Seek Pannenteps • INO 02 • Complete Phase1/2 VERu-111 • Inmate Phase 1/2- prostate and other • Innate Phase203 cancers 02/3 at Hopkins • See large puma pat tner Source: Veru Other pipeline programs We note here that the other programs at Veru for VERU-722 [a 505(b)(2) candidate) for male infertility and VERU-112 for gout could see acceleration of their development with cash injunctions that could see decline in company value. PREBOOST for premature ejaculation in market On the other hand, female and male sexual health products have been bringing in valuable revenues for Veru and would continue to do so in the foreseeable future. Its product PREBOOST is a wipe with 4% benzocaine for topical application to prevent premature ejaculation by providing temporary desensitization of penis. While there are several pharmacological interventions available that address PE and associated problems like ED, PREBOOST has a couple of advantages in that it does not have to be taken orally and is available as a targeted topical application thus avoiding the potential side effects of the 15 EFTA00810590 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEIV.1)1 April 05, 2018 oral drugs. This just causes a temporary desensitization given its anesthetic effects and acts closer to the problem without affecting the sensation of pleasure or the ability to attain orgasm, compared to other applications that are systemic and may have inhibitory effects on sex drive and libido besides other unpleasant side effects. In a Phase 4 study in 21 men, PREBOOST has shown to significantly improve the control over ejaculation over placebo, with an over four-minute mean increase in duration in two months. 80% of men were considered treated for premature ejaculation and it met both primary (improvement in intravaginal ejaculatory latency time) as well as secondary (assessed by questionnaires on global rating of distress, medication assessment and index of premature ejaculation, IPE) outcomes. Launched in 2017, this is an OTC product and should not be compared with other drugs in the space but drives revenues nonetheless. Veru shares distribution and promotion rights for PREBOOST in US with its partner, Timm's Medical Technologies. FC2 is the only FDA approved female condom. Strong revenues globally and rising. Its subsidiary the Female Health Company markets the FC2, a female condom for prevention of pregnancy and STDs in US and 144 other countries. This is a very successful product that made -$14M in revenues in 2017, with -90% of coming from public sector buyers who are stakeholders in public and global healthcare like UNFPA. USAID and Governments of Brazil and South Africa. Manufactured in Kuala Lumpur, Malaysia with a capacity of 100M units/year, FC2 already has and anticipates large orders that would bring in revenues in the coming years. FC2 is the only FDA-approved female condom as of now was launched in US in April 2017 and is already experiencing stronger revenues in US in FY18 ($1.5M in first 4 months) and plans to keep up with demands and selling by hiring salesforce and medical representatives this year. This is a strong area of growth that Veru has already established leadership in, and we expect the demand and commercialization to trend higher in the near future. Currently classified as a Type 3 medical device by FDA with more stringent review requirements that discourages other brands/companies to enter this space, FC2 currently enjoys a unique place of being the only approved product in the market, 16 EFTA00810591 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VERWI April 05, 2018 and one that is available only by prescription. Most insurance companies cover the use of FC2. While this is beneficial for Veru at present as the exclusivity drives higher prices, it could change in future as there have been calls for reclassification to Type 2 as well as making this an OTC product. We feel that in the time to come, the FDA would come to reclassify the product category to Type 2, and broaden its use as an internal, rather than a female condom, thus rightfully acknowledging its use for anal sex and for sex between male partners. This would bring in more competition, but Veru would be well placed as an already established and recognized product. As a prescription-required object, it is enjoying exclusivity, premium pricing and insurance coverage, and even it FC2 is made into an OTC again because of market pressures, it could still benefit as a well-established product and bring revenues from serving a higher volume of demand. 17 EFTA00810592 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEAL!) I April 05, 2018 Company Description Veru (VERU) is a biopharmaceutical company with a focus on developing products in Urology (including a female sexual health division) and Oncology. It has two products in the market generating revenues, a female condom and a male penile desensitizing gel for premature ejaculation. Veru is now focusing on development of differentiated products for urology and cancer indications and is advancing its efforts to have a pipeline of potential products that can be approved by 505(b)(2) regulatory pathway for commercializing successful products. The most advanced products in its pipeline for 505(b)(2) approval are Tamsulosin DRS granules (soluble powder) and Tamsulosin XR (extended release capsules) for benign prostate hyperplasia (BPH) that the company is planning to file NDAs for in 2018. Solifenacin DRG granules are being developed for the indication of overactive bladder, and combination Tadalafil/Finasteride capsules for enlarged prostate and erectile dysfunction (ED), with NDA being planned for these two products in 2019. Veru is also initiating a Phase 2 trial to study another 505(b)(2) candidate VERU-944 (cis-clomiphene) to treat hot flashes in advanced prostate cancer patients on hormone therapy with an eye for NDA in 2020. In addition, Veru is also preparing to start a Phase 1/2 open label trial to study VERU-111, a novel, taxane-like oral therapy for metastatic castration resistant prostate cancer (MCRPC) that targets both alpha and beta tubulin. An Investigational New Drug (IND) application for VERU-111 is expected to be filed in O218 and the clinical trial is anticipated to have data in early 2019. We Value Veru Using a Sum of Parts Valuation We value Veru based on a sum of parts valuation of the commercial potential of Tamsulosin DRS granules (soluble powder) and Tamsulosin XR in benign prostatic hyperplasia (BPH). We estimate revenues, COGS, R&D expenses and SG&A for the indication and calculate profit after tax until 2036 when Tamsulosin patents are expected to expire. We calculate NPV based on the profit after tax. We assume 33% probability of success for Tamsulosin in BPH. We assume 10% peak penetration and conservatively assume a price of $2,200 per year in 2020 when we expect Tamsulosin to be launched for BPH. We apply a discount rate of 10% to our net present value calculations on top of the probability adjustments we apply to account for the development risks associated with these programs. We include a valuation of $107M based on 25% pipeline premium for the rest of the pipeline to reach our $10.00 target price. 18 EFTA00810593 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEAL)) / April 05, 2018 Figure 3: Veru BioPharma Sum of Parts Valuation TAMSULOSIN DRS(XR Pipeline premium 25% Sum of Parts Value (SM) NPV per share Expected Launch Probability of Peak Market Peak Sales Probability Success Share (SM) adjusted NPV 2020E 33% 10% S886 5429 $107 5536 510 Source: Brookline Capital Markets Estimate Risks Veru is facing clinical, regulatory and reimbursement risks that are common in drug development. If these risks are greater than our expectations then the share price may not meet our target price. Developmental Risk Veru must complete bioequivalence and stability studies for some of the drugs being developed under the 505(b)(2) regulatory pathway. Some of these studies may not be successful or may be delayed. There is a possibility that some of the drugs under development may fail to meet efficacy and safety requirements in clinical trials. There is a lot of variability in patients being treated for various indications and, therefore predicting the outcome of clinical trials is inherently difficult. Regulatory Risk Veru is utilizing the 505(b)(2) regulatory pathway for getting its products approved by the FDA. While this pathway is comparatively shorter for approval as these drugs are already approved for other indications and therefore are overall safe and efficacious with existing clinical data, several risks remain including the inability to show bioequivalence. lack of long term stability of the drug product etc. These new formulations are potentially low risk and lower cost with a faster path to pivotal trials, but there is a possibility for regulatory authorities to require additional trials. Commercial Risk Veru shares distribution and promotion rights for PREBOOST in US with its partner, Timm's Medical Technologies. It is also marketing FC2 female condoms. It must participate in tender process and be successful to generate revenues 19 EFTA00810594 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEM.I) I April 05, 2018 incremental for its FC2 female condoms. Veru will need to obtain pricing and reimbursement approvals following regulatory approval of it new products. Intellectual Property Risk Veru has filed patent applications covering Tamsulosin. Once granted, the patent protections are expected to last from the priority date to 2036. Veru does not have any issued patent for Tamsulosin. There are risks involved with patent prosecution and some of the patent applications may be rejected or limited claims may be allowed. 20 EFTA00810595 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru. Inc. (VERU)I April 05, 2018 Financials Figure 4: Veru Annual P&L ($) Fiscal Year entities September 30 ■ 2017 MU 20198 10201 20211 20221 20231 20211 Revenues: ■ TaUSQ1.0541 ORS .ore0.14477 acIP4414 ) SO $21.301.450 132,591219 144.324.05E 556,513,174 569.172 124 Revenues from The Fern8e Hear, Company 513.656592 516.119.772 525.551.596 526.829.178 19.170837 529.579.168 531.058,127 532,611.033 Tots revenues 113466492 116.119272 525.561.596 149.139421 144.761.866 573.903.226 117.571401 S101.713.158 Operating doneness: Cost of pats soli 56.636.060 57.497,827 $11313,735 513,406.494 114.158,054 115.822,620 517712397 $18.459,682 Researe1, a-4 et.tiovnere 53504482 18.787423 510,544,907 512,653.615 115.167666 $18221599 $21,865,919 526.239,103 Acivert669 554270 12.947697 $3,006.651 13,1166.764 13.128.120 53.190,682 13,254,496 $3.319,586 Stang. genera: 501 63—carathe 511,019.091 116,223,901 $17846.291 536,130.920 139.744.012 $43.718.413 548,090,255 $52.899,280 flusr.els aceuseon $935.781 Total operating expenses 122.149.794 $36466.848 143.151.584 14546RM 172.644.862 510,963.315 $90,323,067 1100.917,650 Operating (loss) income (19.494.112) ($19.337.471) 017499.946) (117,12741591(111.582.9%) dr.eso.oes) 152.751,766) sass,sor Other income (expense' Merest and other (excense. more. not ($46,543) (154277) ($55.363) ($56.470) ($57.600) (558.752, (150.927) ($461.125) Foreir curre-cy tansecton roes. peal (161.1n6) ($220,321) 6224.7271 (1229222) 45233606) 15238,4821 1$243,2521 (5248,117) loth alter expenses ($106.378) ($274,598) 11280.0901 ($285,692) ($291,406) ($297.234) 15303,1781 (5309242) Matto's/Income (18442499) (119.611474) 017490.076) (SI/413.16H (512.174.402) 157.347.323) 113454.946) 5566,266 Income tax (benefn) expense (11.910.44.1) (13.246.963) Net income (loss) (16412.447) (116.365.621) 017.800.076) (517.413.1911 (112.174492) 117.347,323) 113.564.946) 1561266 Net k.ss per share 0025/ (SO 27) 11 261 ($0241 (50 16) (10 09) (10.041 SO 01 Share% autstamang. bssc and darted 34.640.306 61,515,637 67,472,723 71.846.359 75438677 79,210,611 83171,141 87,329,896 Source: Company reports, Brookline Capital Markets Estimate Figure 5: Veru Quarterly P&L ($) Fiscal Year ending September 30 Dec 31 Mar 31 June 30 Sep 30 2017 Ct1:18E 02:18E 0118E 04:18E 2018E Revenues: TANSel.059 DRS (Orobabirty adjusted) Revenues from The Female Health Company $13,655,592 52.588,613 $3,103,938 $4,345,510 $6,083,714 516, 119.772 Total revenues $13,666,592 $2,586,613 $3,103,936 $4,346,510 $6,083,714 $16,119,772 Operating expenses: Cost or coos sold 56,636.080 $1,272,574 61,427,810 51.998.935 52,798,508 57,497,827 Research and development 53,504,482 52,038,786 $2,140,725 S2,247,762 12.360.150 $8,787,423 Advertising $54270 62,947,697 $2,947,697 Selina. general and administrative $11,019,091 53,764,137 $3,952,344 64.149.961 64.357.459 616,223.901 Business acouston 3935,781 Total operating expenses $22,149,704 $10,023,194 $7,620,880 58.396,667 59416,117 535,466,848 Operating (loss) income ($8,494,112) ($7,436,681) ($4,416,944) ($4,061,147) (S3f0 /103) (519,337,076) Other income (expense) Interest and other (expense) income, net ($46,543) (613,189) ($13,432) ($13,701) (513.975) (554277) Foreign currency transaction (loss) Rain (56t.835) (553,455) (354,524) (555,615) (556.727) (3220,321) Total other expenses ($108.378) (566.624) (567,956) (369.316) (370.702) (5274.598) Net Lossfincome (58,602,490) (57,603,206) ($4,484,900) ($4,120,463) ($3,603,106) ($19,611,874) Income tax (benefit) expense (51,990,443) ($3,246,663) ($3,246,063) Net income (loss) ($6,612,047) (54257,152) ($4,484,900) ($4,120,463) ($3,503,105) ($16,365,621) Net loss per share (5025) (50.08) (50.08) (50.07) (50.06) (50.27) Shares outstanding, basic and dieted 34,640,308 53,154,076 56,343,321 59,723,920 63,307,355 61,515,837 Source: Company reports, Brookline Capital Markets Estimate 21 EFTA00810596 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEAL)) l April 05, 2018 Figure 6: Tamsulosin Market Model 5$13E 34456 1wE 26211 SOX 312E 3164 MME MME UM Xs* 263E 11132 034 M3M 34331 24345 10310 SOW 5 non •44 tt. &NS:Hi Men) 41 43 4) 44 46 46 47 44 40 SO 51 52 53 54 S5 56 17 SI 03 , lg. Pr....once 4144 0% 0% 0% 0% 0% 43% 0% 0% 13% 41% 0% 0% 0% 0% 45% 0% 0% 0% 00 PrOtittf • I ra0, 4 , 19 It 20 20 20 21 21 22 22 22 23 23 24 24 25 25 26 26 27 % of cowl/ owl 004442 in 13% FS% 0% IS% in 0% 45% 9% IS% IS% in 0% IS% IA 15% IS% in In ("Avis Warta f: r Tale-M.0,A DRS 1)004 1100 2677 2134 2.110 SASS 3314 300 SIM 124 1370 342 3107 3.5/7 364 1721 3766 3171 Shil 4.02 lAttrit CA" CRS Premix., isorNACSh DC/See...4 oaten 0T 0 10% 3121 I3% 4400 20% 61.052 13% 77142 30% 952711 33% 03311 4* 12211 40% 2022 :EX 21642 it 0% 20120 90% 321107 100% )4.64 100% 1/2 03 100% 379.5$6 103 747.140 100% *IAN 100% 402.797 ia✓y,LO5a. COS strut( ow 12.201 12.201 12203 52210 1220) 52210 52,240 12200 1220) 5210) 12200 52200 42210 52210 12200 5220) 52.200 12200 12200 ruasoL094 MS revenue* 112 KI 10 546 5443 501 5171 1210 5249 5327 1415 lea %I, roe MI 190 SUS 122 WS 5666 COG311M1 2 SO 2 115 17 14 SIO 111 516 122 126 13! 636 140 14, 542 SO SO 144 SILO CiMP SS SS 2 15 2 SS SS 15 15 2 SS SS SS SS SS 2 IS SS 56 166.4(1111 14 2 144 551 ISS /44 NI 104 VP PS 174 VS I* 114 VA WI 199 004 5109 tow tip/49es (12 16 SS I* 562 567 171 579 SU SOS RI4 MS III) SIX 51)1 512 1141 24 51St SISI) ma Pro* Mil 16) (5S) SS 636 SP SOO 1433 SW Me 1347 342 5604 SS* 5672 5643 Si VMS 1116 3327 Opeastwq *wpm 10% 37% 50% 56% Si% V% 73% 16% 40% 12% OM Si% SI% 63% 63% 42% 62% PION IPA) I* 06) * DI SO 1106 542 121 RA SUP 1434 1604 SUS 1617 242 NW 2204 RS star Taw Rare 30% X% X% X% X% X% X% X% 32 X% )0% 30% X% X% 30% 1011 X% 30% 430% 19.44 (111 010% (5202) 02991 0406) 06641 07161 (51042) (512721 015111 IMMO 029161 020491 112012) 021151 021491 1121601 ROM Ow. W IVA% 11641 062 963 936.4 WI MO KU $1172 $147.2 1243.1 MU Ma USA 500.4 WU MU UNA SIMS 1641.7 SPY*. 1.W14021 1W) Het clistowd • a% I $1IX* 11/4 0.011RY CA sun.** 33% Pr Obitateocipened SPY 141 WM Del Owe 111 Source: Company reports, Brookline Capital Markets Estimate 22 EFTA00810597 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru. Inc. (VERU) I April 05, 2018 Figure 7: Veru Balance Sheet ($) 2017 2018E 2019E 2020E 2021E 2022E 2023E 2024E Curren sssss tar Cash 53,277,602 524.518.939 534,927.895 $45,852,782 542,657.195 548,581248 559,977.307 576664,144 Accounts receivable 53.555.350 hvenlory, net 52.767.924 Prepaid expenses 5897.097 $731952 $788,549 $808,977 5847 326 5889.692 $934.177 $980885 TOW current assets 510.297.973 $26248891 535.696.444 546.659.769 $43.704.520 549.470.940 560.911.484 577.638029 Rant and equebent net $555.539 4583.316 5612.482 $643.106 5675.261 $709.024 $744,475 $781,699 Other trade receivables 57.837,600 08229375 58644644 59,072.888 59,524530 $10,002,857 510,503.000 511,028150 Other assets $156.431 5184253 $172,465 $161,088 5190.143 5199.650 5209.633 $220.114 Deterred neon/ taxes 58.827.000 hungbie assets. net $20,752,991 521.790.841 022.880,173 524.024.181 325225.390 528.488.860 027.810.993 029.201.542 Goodwal 56.878.932 57222,879 $7,584,023 57,963.224 56.361.385 58,779.454 $9218,427 59.879.348 TOW assets $55,306,366 $63239.363 575.586,430 188.544.244 187,683,230 $95,648,585 5109,396,011 5124545683 Current liabilities: Accounts payable $2,685,718 52.820,004 52.961.004 $3,109,054 53264,507 $3.427.732 $3,599,119 53,779.075 Unearned revenue $1,014,517 $1,065,243 $1,118,505 51.174.430 51233.152 51294.809 51.359.560 $1.427.527 ACCTUal expenses end other current bates 51.441.359 51.513.427 51.589,098 51.668,553 $1.751.981 $1939.580 $1,931.559 52.028137 Accrued ceepernaton $345.987 $383286 5341.451 5400.523 5420.549 5441.577 5464656 5486.838 TOW current liabilities 15487.681 $5,761.960 $6.050.058 $6.352.661 56,670.189 57.003,696 $7141)101 57.721.678 Ober isbanes 51.233.750 51.295.438 51,360209 51.428.220 51.494631 51.574.612 51.653.343 $1,736.010 Deferred rent $131830 5134422 $145,343 $152.610 5160.240 5163.252 $176,865 $185.498 TOW liabilities 16.863.161 57.195.819 57.656.610 57.933.391 $8,330.060 58.746,563 59.183.891 59,643.086 Stockholders' e0uity Comron snares $554922 $809,314 5870248 $737,270 5810,997 $892,097 $981.307 51,079437 AdditiOnalpaid-6 rumen 590.550.669 5107.577.558 5136,917,063 $161.604.474 $167.820.386 $178.143.083 $190.809.706 5206.088245 Accumulated Ws* consirehensive kiss (581.519) Acoemulated *fief (534,263262) (552.143,338) (549.558.489) (581.730.891) t589,078,213) ($92133.158) (591,576.892) (584.264.888) Treasury stock. al cost '57.808.6051 (57.806.605) (57.806.605) (57.806.605) (57 806.665) (57,806,605) (57.805805) (57.806605) TC4Ill stroCkhotlert eouly 548.453205 556.013.534 568,030.820 580.610.854 579.353.170 586.902.022 $100.214.120 $118.902.797 Total liabilities and stockholders' equity 555,306,36 $63,239.353 $75,584.430 $88444244 187,683230 $95.648.685 5109.396,011 1128645983 Source: Company reports, Brookline Capital Markets Estimate 23 EFTA00810598 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VERWI April 05, 2018 References: 1. httpslAvww.statista.comistatistics/2414881population-of-the-us-by-sex-and-age/ 2. Guess HA, Arrighi HM, Metter EJ. Fozard JL. Cumulative prevalence of prostatism matches the autopsy prevalence of benign prostatic hyperplasia. Prostate. 1990:17(3):241-6. Public Companies Mentioned in this Report: Astellas Pharma (ALPMY — NR - $15.00) Eli Lilly (LLY — NR - $78.60) Merck & Co (MRK -NR-$54.54) Pfizer Inc. (PFE -NR-$36.13) Johnson & Johnson. (JNJ -NR-$130.41) 24 EFTA00810599 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEIV.1)1 April 05, 2018 Important Disclosures and Disclaimers Distribution: This report and all information contained within is intended for qualified institutional or professional clients of Brookline Capital Markets and qualified prospective institutional clients and is not meant for redistribution. The contents of this report represent the views, opinions, and analyses of its author. The information contained herein does not constitute financial, legal, tax or any other advice. All third party data presented herein were obtained from publicly available sources which are believed to be reliable: however, Brookline makes no warranty, express of implied, concerning the accuracy or completeness of such information. In no event shall Brookline be responsible or liable for the correctness of, or update to, any such material or for any damage or lost opportunities resulting from use of this data. Analyst Certification: I, Kumaraguru Raja, hereby certify that the views expressed in the foregoing research report accurately reflect my personal views about the subject securities and issuer(s) as of the date of this report. I further certify that my compensation is not directly, or indirectly, related to the specific recommendations or views contained in this report. Financial Interests: The analyst, Kumaraguru Raja, has no financial interest in the debt or equity securities of the subject company of this report. Further, no member of his household has any financial interest in the securities of the subject company. Neither the analyst, nor any member of his household is an officer, director, or advisory board member of the issuer(s) or has another significant affiliation with the issuer(s) that is the subject of this research report. The analyst has not received compensation from the subject company. At the time of this research report, the analyst does not know or have reason to know of any other material conflict of interest. Brookline Capital Markets Brookline Capital Markets is a division of CIM Securities, LLC. Brookline Capital Markets is a member of FINRA and SIPC. Brookline does not make a market in the securities mentioned in this report, and does not have an ownership interest in the securities. Brookline intends to solicit investment banking business from the subject company in the next three months. Brookline has not managed or co-managed a public offering for the subject company, nor received compensation for investment banking activity from the subject company in the 12 months prior to publication. Definitions of ratings: Buy: Potential returns of more than 15% above current market price 25 EFTA00810600 BROOKLINE CAPITAL MARKETS A Division of CIM Securities Veru, Inc. (VEM.1)1 April 05, 2018 Hold: Potential for the securities to decline or appreciate less than 15% Sell: Potential for the securities to decline more than 15% from current market price Total companies covered: 9. % of Buy recommendations: 100. % of Hold recommendations: 0. % of Sell recommendations: 0. 26 EFTA00810601