Exhibit 99.1

SKYE BIOSCIENCE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

			December 31, 2023						Pro Forma Adjustments						As Adjusted December 31, 2023
ASSETS
Current assets
Cash			$	1,256,453					$	84,680,741		(1)(2)			$	85,937,194
Restricted cash			9,080,202												9,080,202
Prepaid expenses			425,259												425,259
Other current assets			888,929												888,929
Total current assets			11,650,843						84,680,741						96,331,584
Property, plant and equipment, net			43,276												43,276
Operating lease right-of-use asset			237,983												237,983
Other assets			8,309												8,309
Total assets			$	11,940,411					$	84,680,741					$	96,621,152
LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY
Current liabilities
Accounts payable			$	1,155,785											$	1,155,785
Accrued interest - related party			126,027												126,027
Accrued interest - legal contingency			234,750												234,750
Accrued payroll liabilities			888,381												888,381
Other current liabilities			998,552												998,552
Estimate for legal contingency			6,053,468												6,053,468
Convertible note - related party, net of discount			4,371,998												4,371,998
Operating lease liability, current portion			72,038												72,038
Total current liabilities			13,900,999						—						13,900,999
Non-current liabilities
Operating lease liability, net of current portion			171,230												171,230
Total liabilities			14,072,229						—						14,072,229
Commitments and contingencies (Note 13)
Stockholders’ (deficit) equity
Preferred stock, $0.001 par value; 200,000 shares authorized at December 31, 2023 and 2022; no shares issued and outstanding at December 31, 2023 and 2022			—												—
Common stock, $0.001 par value; 100,000,000 and 20,000,000 shares authorized at December 31, 2023 and 2022, respectively; 12,349,243 and 3,654,119 shares issued and outstanding at December 31, 2023 and 2022, respectively			12,349						15,714			(1)			28,063
Additional paid-in-capital			102,238,382						83,525,455			(1)			185,763,837
Accumulated (deficit) equity			(104,382,549)						1,139,572			(2)			(103,242,977)
Total stockholders’ (deficit) equity			(2,131,818)						84,680,741						82,548,923
Total liabilities and stockholders’ (deficit) equity			$	11,940,411					$	84,680,741					$	96,621,152

---

    

Notes to the Pro Forma Balance Sheet:

This Pro Forma Balance Sheet reflects the Skye Bioscience, Inc. (SKYE) Balance Sheet as reported in the Company's 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission on March 22, 2024, adjusted to reflect the subsequent events after the balance sheet date of December 31, 2023 through the date of filing, as set out in Note 14 of the 10-K as described below:

(1)The sale of 15,713,664 shares of Common Stock and 9,978,739 pre-funded warrants under the Securities Purchase Agreements dated January 29, 2024 and March 11, 2024 providing total gross proceeds of $90 million and net proceeds of approximately $83.5 million net of placement agent fees and offering costs.

(2)To record the gain from the sale of real estate held by Avalite Sciences, Inc.