(Mark
one)
|
|
[X]
|
Annual
report under Section 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the Fiscal Year December 31, 2004, or | |
[
]
|
Transition
report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 |
Delaware |
84-1318182 |
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer Identification No.) |
6725
Mesa Ridge Road, Suite 100, San Diego, California
92121 | |
(Address
of principal executive offices)
| |
(858)
552-0866
(Issuer’s
telephone number, including area code)
|
Part
I | ||
|
|
Page |
Item
1. |
Description
of Business |
1 |
Item
2. |
Description
of Property |
13 |
Item
3. |
Legal
Proceedings |
13 |
Item
4. |
Submission
of Matters to a Vote of Security Holders |
14 |
Part
II | ||
Item
5. |
Market
For Common Equity and Related Stockholder Matters |
14 |
Item
6. |
Plan
of Operations |
15 |
Item
7. |
Financial
Statements |
25 |
Item
8. |
Change
in and Disagreements With Accountants on Accounting and Financial
Disclosure |
25 |
Item
8A. |
Controls
and Procedures |
25 |
Part
III | ||
Item
9. |
Director,
Executive Officers, Promoters and Control Persons; Compliance With Section
16(a) of the Exchange Act |
27 |
Item
10. |
Executive
Compensation |
30 |
Item
11. |
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters |
30 |
Item
12. |
Certain
Relationships and Related Transactions |
30 |
Item
13. |
Exhibits |
30 |
Item
14. |
Principal
Accountant Fees and Services. |
34 |
Product/Description |
Development
Stage |
Indication |
Intellectual
Property | |||
CoFactor™
5-FU
Biomodulator
|
Phase
I/II trials completed in Europe
|
Metastatic
GI and Breast cancers
|
Exclusive
license to use patents and other intellectual property from the University
of Southern California (“USC”). | |||
Phase
II first-line U.S. trial began
in Q1 2004. Patient enrollment complete Q1 2005 |
Metastatic
Colorectal
Cancer |
|||||
Filed
in U.S. for Phase III first- line randomized controlled trial in
Q1 2005 |
Metastatic
Colorectal
Cancer |
|||||
Filed
in the UK for Phase IIb first-line randomized controlled trial in Q1 2005
|
Metastatic
Colorectal
Cancer |
|||||
Plan
to file in EU for Phase III trial in 1H 2005 |
Metastatic
Pancreatic Cancer |
|||||
Selone™
Alkylating
Agent |
Preclinical |
Drug
Resistant Cancers |
Exclusive
license to use patents and other intellectual property from
USC. | |||
Thiovir™
Pyrophosphate
Analogue |
Preclinical
|
HIV/AIDS |
Exclusive
license to use patents and other intellectual property from
USC. | |||
EradicAide™
Therapeutic
Vaccine
|
Preclinical
|
HIV/AIDS
|
Exclusive
license to use patents and other intellectual property from MD
Anderson. | |||
BlockAide/CR™
Viral
Entry Inhibitor
|
Preclinical
|
HIV/AIDS
|
Exclusive
license to use patents and other intellectual property from the University
of Texas MD Anderson Cancer Center (“MD Anderson”) and the National
Institutes of Health (“NIH”). | |||
BlockAide/VP™
Viral
Entry Inhibitor
|
Preclinical
|
HIV/AIDS
|
Exclusive
license to use patents and other intellectual property from MD Anderson
and NIH. |
Patent
Number |
Patent
Title |
Expiration
Date | ||
U.S.
5,376,658 |
5,10-Methylene-Tetrahydrofolate
as a Modulator of a Chemotherapeutic Agent |
12-23-13 | ||
U.S.
5,534,519 |
5,10-Methylene-Tetrahydrofolate
as a Modulator of a Chemotherapeutic Agent |
10-20-14 | ||
CA
2,082,811 |
5,10-Methylene-Tetrahydrofolate
as a Modulator of a Chemotherapeutic Agent |
05-13-11 | ||
U.S.
5,072,032 |
Preparation
and use of Thiophosphonates and Thio-analogues of Phosphonoformic Acid
|
06-21-09 | ||
U.S.
5,183,812 |
Preparation
and use of Thiophosphonates and Thio-analogues of Phosphonoformic Acid
|
09-30-11 | ||
U.S.
6,147,244 |
Preparations
of Thiophosphites and Thiophosphates |
05-03-19 | ||
U.S.
6,284,909 |
Preparations
of Thiophosphites and Thiophosphates |
11-01-20 | ||
U.S.
6,441,214 |
Derivatives
and Analogs |
07-13-19 | ||
U.S.
6,444,837 |
Synthesis
and Antiviral Activity of a Series of Pyrophosphate
Analogs |
03-23-20 | ||
U.S.
6,147,245 |
Preparation
and use of Alpha-Keto Bisphosphonates |
07-13-19 | ||
U.S.
5,614,562 |
Method
of Treating Drug Resistant Tumor Cells using
Organoselenones |
03-25-14 |
Patent
Number |
Patent
Title |
Expiration
Date | ||
U.S.
5,128,319 |
Prophylaxis
and Therapy of Acquired Immunodeficiency Syndrome |
09-20-09 | ||
U.S.
6,265,539 |
Prophylaxis
and Therapy of Acquired Immunodeficiency Syndrome |
07-24-18 | ||
U.S.
5,603,933 |
CD-4
Peptides for Binding to Viral Envelope Proteins |
02-18-14 | ||
U.S.
6,210,873 |
Methods
and Compositions for the Priming of Specific Cytotoxic T-lymphocyte
Response |
04-03-18 | ||
U.S.
6,645,471 |
HIV
Specific T-Cell Induction |
11-16-19 | ||
EP
0671947 |
Compositions
for Eliciting Cytotoxic T-Lymphocyte Responses Against
Viruses |
02-12-12 |
Patent
Number |
Patent
Title |
Expiration
Date | ||
U.S.
5,562,905 |
Human
Immunodeficiency Virus (HIV) ENV-coded Peptide Capable of Eliciting HIV
Inhibiting Antibodies in Mammals |
10-08-13 | ||
EP
0400076 |
A
Synthetic Antigen Evoking Anti-HIV Response |
01-17-09 | ||
AU
621097 |
A
Synthetic Antigen Evoking Anti-HIV Response |
01-17-09 | ||
CA
1,340,907 |
A
Synthetic Antigen Evoking Anti-HIV Response |
01-17-09 | ||
IL
89012 |
Peptides
Eliciting T-Cell Cytotoxicity Against HIV |
01-17-09 | ||
JP
2569185 |
Peptides
Eliciting T-Cell Cytotoxicity Against HIV |
01-17-09 | ||
Quarter
Ending |
High |
Low |
|||||
March
31, 2003 |
$ |
0.62 |
$ |
0.25 |
|||
June
30, 2003 |
$ |
1.45 |
$ |
0.39 |
|||
September
30, 2003 |
$ |
1.75 |
$ |
0.90 |
|||
December
31, 2003 |
$ |
1.61 |
$ |
0.86 |
|||
March
31, 2004 |
$ |
2.40 |
$ |
0.87 |
|||
June
30, 2004 |
$ |
2.30 |
$ |
1.55 |
|||
September
30, 2004 |
$ |
1.74 |
$ |
0.99 |
|||
December
31, 2004 |
$ |
1.19 |
$ |
0.82 |
|||
Number
of shares of
Common
Stock to be
issued
upon exercise of
outstanding
options |
|
Weighted-average
exercise
price of
outstanding
options,
warrants
and rights |
|
Number
of securities
remaining
available for
future
issuance under
equity
compensation
plans |
||||||
Equity
compensation plans
approved by security
holders |
0 |
$ |
0.00 |
0 |
||||||
Equity
compensation plans
not approved by security
holders |
1,625,000 |
$ |
0.75 |
0 |
||||||
Total |
1,625,000 |
$ |
0.75 |
0 |
||||||
Estimated |
||||
Expenditure |
Cost |
|||
CoFactor
trials |
$ |
5,453,000 |
||
Other
research and development costs |
2,875,000 |
|||
Total
estimated research and development |
8,328,000 |
|||
Estimated
selling, general and administrative |
3,058,000 |
|||
Total
estimated costs |
$ |
11,386,000 |
||
• | Replacing our legacy computer accounting system with one that supports project tracking, audit trails, and allows for greater internal audit oversight. Our auditors have endorsed our efforts to migrate to a new accounting system that would better meet our needs; |
• | Supplementing our accounting department with additional expertise for preparation or approval of transactions; and |
• | Engaging a third-party consultant to aid us in designing, implementing and testing new procedures to bring our controls and procedures into compliance with Section 404 of the Sarbanes-Oxley Act of 2002 within the time frame required under the Securities Exchange Act of 1934. |
Name |
Age |
Position(s)
with the Company | ||
Evan
Levine |
39 |
Chief
Executive Officer, President, Chief Operating Officer, Secretary and Vice
Chairman of the Board | ||
M.
Ross Johnson, Ph.D. |
60 |
Chairman
of the Board | ||
Carrie
E. Carlander |
34 |
Chief
Financial Officer, Vice President, Finance, and
Treasurer | ||
Joan
M. Robbins |
44 |
Chief
Technical Officer | ||
Brian
Culley |
33 |
Vice
President, Business Development | ||
Cellia
Habita |
37 |
Senior
Vice President, Clinical and Medical Affairs | ||
Michael
M. Goldberg, M.D.
(1)(2) |
46 |
Director
(3) | ||
Mark
J. Pykett, V.M.D., Ph.D (1)(2) |
40 |
Director
(3) | ||
Mark
Bagnall, CPA (1)(2) |
48 |
Director
(4) |
|
Page |
Report
of Independent Registered Public Accounting Firm |
F-2 |
Consolidated
Balance Sheets |
F-3 |
Consolidated
Statements of Operations |
F-4 |
Consolidated
Statements of Stockholders’ Equity |
F-5 |
Consolidated
Statements of Cash Flows |
F-9 |
Notes
to Consolidated Financial Statements |
F-10 |
Exhibit |
Description |
|
|
3.1
(1) |
Certificate
of Incorporation of Victoria Enterprises, Inc. |
|
|
3.2
(1) |
Certificate
of Amendment of Certificate of Incorporation of Victoria Enterprises,
Inc. |
|
|
3.3
(1) |
Certificate
of Amendment of Certificate of Incorporation of BioQuest,
Inc. |
|
|
3.4
(1) |
Certificate
of Amendment of Certificate of Incorporation of BioQuest,
Inc. |
|
|
3.5
(1) |
Certificate
of Ownership and Merger Merging Biokeys, Inc. with and into Biokeys
Pharmaceuticals, Inc. |
|
|
3.6
(2) |
Amended
and Restated Bylaws of Biokeys Pharmaceuticals, Inc. |
|
|
3.7
(1) |
Certificate
of Amendment to the Certificate of Incorporation of ADVENTRX
Pharmaceuticals, Inc. |
|
|
3.8
(3) |
Certificate
of Designation of BioQuest, Inc. |
|
|
3.9
(4) |
Certificate
of Designation of Series B Convertible Preferred Stock and Series C
Convertible Preferred Stock of Biokeys Pharmaceuticals,
Inc. |
|
|
4.1
(5) |
Common
Stock and Warrant Purchase Agreement, dated as of April 5, 2004, among the
Company and the Investors named therein |
|
|
4.2
(5) |
A-1
Warrant to Purchase Common Stock issued to Investors pursuant to the
Common Stock and Warrant Purchase Agreement with the
Investors |
|
|
4.3
(5) |
A-2
Warrant to Purchase Common Stock issued to Investors pursuant to the
Common Stock and Warrant Purchase Agreement with the
Investors |
|
|
4.4
(6) |
Common
Stock and Warrant Purchase Agreement, dated April 8, 2004, between the
Company and CD Investment Partners, Ltd. |
|
|
4.5
(6) |
A-1
Warrant to Purchase Common Stock issued to CD Investment Partners, Ltd.
|
|
|
4.6
(6) |
A-2
Warrant to Purchase Common Stock issued to CD Investment Partners, Ltd.
|
|
|
4.7
(6) |
Warrant
to Purchase Common Stock issued on April 8, 2004 to Burnham Hill Partners
|
|
|
4.8
(6) |
Warrant
to Purchase Common Stock issued on April 8, 2004 to Ernest Pernet
|
|
|
4.9
(6) |
Warrant
to Purchase Common Stock issued on April 8, 2004 to W.R. Hambrecht + Co.,
LLC |
|
|
4.10
(5) |
Registration
Rights Agreement, dated as of April 5, 2004, among the Company and the
Investors named therein |
|
|
4.11
(6) |
Registration
Rights Agreement, dated as of April 8, 2004, between the Company and CD
Investment Partners, Ltd. |
|
|
4.12
|
Not
used |
|
|
4.13
|
Not
used |
4.14
(7) |
Common
Stock and Warrant Purchase Agreement, dated April 19, 2004, between the
Company and Franklin Berger |
|
|
4.15
(7) |
A-1
Warrant to Purchase Common Stock issued to Franklin
Berger |
|
|
4.16
(7) |
A-2
Warrant to Purchase Common Stock issued to Franklin
Berger |
|
|
4.17
(7) |
Registration
Rights Agreement, dated as of April 19, 2004, between the Company and
Franklin Berger |
|
|
4.18
(5) |
Registration
Rights Agreement, dated _______, 2001, between the Company and certain
stockholders |
|
|
4.19
(5) |
Warrant
to Purchase Common Stock issued by the Company |
|
|
4.20
(5) |
Stock
Subscription Agreement |
|
|
4.21
(5) |
Warrant
to Purchase Common Stock issued by the Company |
|
|
4.22
(5) |
Warrant
for the Purchase of Shares of Common Stock No. WA-2A issued June 14, 2001
to Robert J. Neborsky and Sandra S. Neborsky, JTWROS |
|
|
10.1
(8) |
Patent
and Technology License Agreement, dated June 14, 1996, among the Company,
the Board of Regents of the University of Texas System and the University
of Texas M. D. Anderson Cancer Center (Request for confidential treatment
of certain data) |
|
|
10.2 (8) |
Amendment
No. 1 to Patent and Technology License Agreement, dated June 15, 2000,
between the Company and the University of Texas M. D. Anderson Cancer
Center(Request for confidential treatment of certain
data) |
|
|
10.3 (8) |
Option
and License Agreement, dated January 23, 1998, between the Company and the
University of Southern California (Request for confidential treatment of
certain data) |
|
|
10.4 (2) |
First
Amendment to License Agreement, dated August 16, 2000, between the Company
and the University of Southern California (Request for confidential
treatment of certain data) |
|
|
10.5 (8) |
Option
and License Agreement, dated August 17, 2000, between the Company and the
University of Southern California (Request for confidential treatment of
certain data) |
|
|
10.6
(9) |
Standard
Multi-Tenant Office Lease - Gross, dated June 3, 2004, between the Company
and George V. Casey & Ellen M. Casey, Trustees of the Casey Family
Trust dated June 22, 1998 |
|
|
10.7
(10) |
Patent
License Agreement, effective August 1, 2002, between the Company and the
National Institutes of Health |
|
|
10.9
(11) |
Offer
Letter, dated March 5, 2003, from the Company to Joan M. Robbins,
Ph.D. |
|
|
10.10
(12) |
Amendment
to Option and License Agreement, dated April 21, 2003, the Company and the
University of Southern California |
10.11 |
Offer
Letter, dated March 1, 2004, from the Company to Cellia Habita,
Ph.D. |
10.12 |
Offer
Letter, dated November 15, 2004, from the Company to Brian
Culley |
10.13 |
Offer
Letter, dated November 17, 2004, from the Company to Carrie
Carlander |
21.1 |
Subsidiaries
of ADVENTRX Pharmaceuticals, Inc. |
23.1 |
Consent
of Independent Registered Public Accounting Firm |
24.1 |
Powers
of Attorney (included on signature page) |
31.1 |
Rule
13a-14(a)/15d-14(a) Certification |
|
|
31.2 |
Rule
13a-14(a)/15d-14(a) Certification |
|
|
32.1 |
Section
1350 Certifications |
32.2 |
Section
1350 Certifications |
(1) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Form 8-A, filed
April 27, 2004 |
(2) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Registration
Statement on Form 10-SB, filed October 2,
2001. |
(3) |
Incorporated
by reference to Exhibit 4.1 to the Company’s Registration Statement on
Form 10-SB, filed October 2, 2001. |
(4) |
Incorporated
by reference to Exhibit 4.2 to the Company’s Quarterly Report on Form
10-QSB, filed November 26, 2002 (exhibit included in the body of the Form
10-QSB and not filed as a separate exhibit
file). |
(5) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Registration
Statement on Form S-3, filed June 30, 2004. |
(6) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Current Report
on Form 8-K, filed April 13, 2004. |
(7) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Quarterly
Report on Form 10-QSB, filed May 12, 2004. |
(8) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Registration
Statement on Form 10-SB/A, filed January 14,
2002. |
(9) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Quarterly
Report on Form 10-QSB, filed August 10,
2004. |
(10) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Quarterly
Report on Form 10-QSB, filed November 26,
2002. |
(11) |
Incorporated
by reference to the same-numbered exhibit to the Company’s Annual Report
on Form 10-KSB, filed April 16, 2003. |
(12) |
Incorporated
by reference to Exhibit 10.6 to the Company’s Quarterly Report on Form
10-QSB, filed August 14, 2003. |
2003 | 2004 | |||||||||||||||||||||
Audit
|
All
|
Audit
|
All
|
|||||||||||||||||||
Audit
|
Related
|
Tax
|
Other
|
Audit
|
Related
|
Tax
|
Other
|
|||||||||||||||
Fee
|
Fee
|
Fee
|
Fees
|
Fee
|
Fee
|
Fee
|
Fees
|
|||||||||||||||
$
36,534 |
--
|
$ |
4,244 |
--
|
$ |
61,780 |
$ |
6,340 |
-
|
--
|
||||||||||||
|
ADVENTRX
PHARMACEUTICALS, INC | ||
|
By: |
|
/s/
Evan Levine
Evan
Levine
Chief
Executive Officer, President and Secretary |
|
By: |
|
/s/
Carrie Carlander
Carrie
Carlander
Chief
Financial Officer |
Signature |
Title |
Date |
|||||
/s/
M. Ross Johnson |
|||||||
M.
Ross Johnson, Ph.D. |
Chairman
of the Board |
March
31, 2005 |
|||||
/s/
Evan Levine |
|||||||
Evan
Levine |
Chief
Executive Officer, Director, President and Secretary |
March
31, 2005 |
|||||
/s/
Carrie Carlander |
|
|
|||||
Carrie
Carlander |
Chief
Financial Officer, Vice President |
March
31, 2005 |
|||||
Finance
and Treasurer |
|||||||
/s/
Michael M. Goldberg |
|||||||
Michael
M. Goldberg, M.D. |
Director |
March
31, 2005 |
|||||
/s/
Mark J. Pykett |
|||||||
Mark
J. Pykett, V.M.D., Ph.D. |
Director |
March
31, 2005 |
|||||
/s/
Mark Bagnall |
|||||||
Mark
Bagnall, CPA |
Director |
March
31, 2005 |
|
Page |
Report
of Independent Registered Public Accounting Firm |
F-2 |
Consolidated
Balance Sheets |
F-3 |
Consolidated
Statements of Operations |
F-4 |
Consolidated
Statements of Shareholders’ Equity |
F-5 |
Consolidated
Statements of Cash Flows |
F-9 |
Notes
to Consolidated Financial Statements |
F-10 |
ADVENTRX
PHARMACEUTICALS, INC.
(Formerly
Biokeys Pharmaceuticals, Inc.)
(A
Development Stage Enterprise)
Consolidated
Balance Sheets |
December
31,
2004 |
December
31,
2003 |
||||||
|
|||||||
Assets |
|
|
|||||
|
|
|
|||||
Current
assets: |
|
|
|||||
Cash
and cash equivalents |
$ |
13,032,263 |
$ |
4,226,397 |
|||
Accrued interest income |
10,808 |
— |
|||||
Prepaid expenses |
115,144 |
28,376
|
|||||
Assets available for sale |
108,000 |
— |
|||||
|
|||||||
Total
current assets |
13,266,215 |
4,254,773
|
|||||
Property
and equipment, net |
285,304
|
20,840
|
|||||
Other
assets |
57,268
|
7,743
|
|||||
|
|||||||
Total
assets |
$ |
13,608,787 |
$ |
4,283,356 |
|||
|
|||||||
|
|||||||
Liabilities
and Shareholders’ Equity |
|||||||
Current
liabilities: |
|||||||
Accounts
payable |
$ |
532,327 |
$ |
90,243 |
|||
Accrued liabilities |
628,754
|
— |
|||||
Accrued
salaries and related taxes |
57,315
|
— |
|||||
Accrued
dividends payable |
— |
72,800
|
|||||
|
|||||||
Total
liabilities |
1,218,396
|
163,043
|
|||||
|
|||||||
Commitments
and contingencies |
|||||||
Shareholders’
equity: |
|||||||
Series
A cumulative convertible Preferred Stock, $0.01 par value;
Authorized
8,000 shares; issued and outstanding, 473
shares
in 2003(aggregate involuntary liquidation preference
$473,000
at December 31, 2003) |
—
|
4
|
|||||
Series
B convertible Preferred Stock, $0.01 par value;
Authorized
200,000 shares in 2003; issued and outstanding,
200,000
shares (no liquidation preference) |
— |
2,000
|
|||||
Common
Stock, $0.001 par value; Authorized 100,000,000
shares;
issued 53,834,237 in 2004 and issued and outstanding
42,491,708
shares in 2003 |
53,835 |
42,492
|
|||||
Additional
paid-in capital |
47,553,497 |
32,556,963
|
|||||
Deficit
accumulated during the development stage |
(35,182,194 |
) |
(28,481,146 |
) | |||
Treasury
stock, at cost, 23,165 shares |
(34,747 |
) |
— |
||||
|
|||||||
Total
shareholders’ equity |
12,390,391
|
4,120,313
|
|||||
|
|||||||
Total
liabilities and shareholders’ equity |
$ |
13,608,787 |
$ |
4,283,356 |
|||
|
|
Year
Ended December 31, |
Inception
(June
12, 1996)
through
December
31, |
||||||||
2004 |
2003 |
2004 |
||||||||
|
||||||||||
Net
sales |
$ |
— |
$ |
— |
$ |
174,830 |
||||
Cost
of goods sold |
—
|
—
|
51,094
|
|||||||
Gross margin |
—
|
—
|
123,736
|
|||||||
Grant
revenue |
— |
3,603
|
129,733
|
|||||||
Interest
income |
103,042
|
9,269
|
202,278
|
|||||||
Total income |
103,042
|
12,872
|
455,747 |
|||||||
|
||||||||||
Operating
expenses: |
||||||||||
Research and development |
2,744,328
|
748,997
|
7,474,254 |
|||||||
General and administrative |
4,018,453
|
1,585,596
|
12,433,297 |
|||||||
Depreciation and amortization |
41,309
|
8,970
|
10,140,016 |
|||||||
Impairment loss - write off of goodwill |
—
|
—
|
5,702,130
|
|||||||
Interest expense |
—
|
1,386
|
179,090
|
|||||||
Equity in loss of investee |
—
|
—
|
178,936
|
|||||||
Total operating expenses |
6,804,090 |
2,344,949
|
36,107,723 |
|||||||
Loss before cumulative effect of change
in accounting principle |
(6,701,048 |
) |
(2,332,077 |
) |
(35,651,976 |
) | ||||
Cumulative
effect of change in accounting principle |
—
|
—
|
(25,821 |
) | ||||||
|
||||||||||
Net loss |
(6,701,048 |
) |
(2,332,077 |
) |
(35,677,797 |
) | ||||
Preferred Stock dividends |
— |
(37,840 |
) |
(621,240 |
) | |||||
Net loss applicable to Common Stock |
$ |
(6,701,048 |
) |
$ |
(2,369,917 |
) |
$ |
(36,299,037 |
) | |
|
||||||||||
Loss per Common Share - basic and diluted |
$ |
(0.13 |
) |
$ |
(0.07 |
) |
||||
|
Cumulative
convertible
Preferred
Stock, series A |
Cumulative
convertible
Preferred
Stock, series B |
Cumulative
convertible
Preferred
Stock, series C |
|||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
||||||||||||||
|
|||||||||||||||||||
Balances
at June 12, 1996 (date of incorporation) |
— |
$ |
— |
— |
$ |
— |
— |
$ |
— |
||||||||||
Sale
of Common Stock without par value |
— |
— |
— |
— |
— |
— |
|||||||||||||
Change
in par value of Common Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock and net liabilities assumed in acquisition |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
|
|||||||||||||||||||
Balances
at December 31, 1996 |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of Common Stock, net of offering costs of $9,976 |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock in acquisition |
— |
— |
— |
— |
— |
— |
|||||||||||||
Minority
interest deficiency at acquisition charged to the Company
|
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
|
|||||||||||||||||||
Balances
at December 31, 1997 |
— |
— |
— |
— |
— |
— |
|||||||||||||
Rescission
of acquisition |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock at conversion of notes payable |
— |
— |
— |
— |
— |
— |
|||||||||||||
Expense
related to stock warrants issued |
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
Balances
at December 31, 1998 |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of Common Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Expense
related to stock warrants issued |
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
|
Balances
at December 31, 1999 |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of Preferred Stock, net of offering costs of $76,500 |
3,200 |
32 |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock at conversion of notes and interest
payable |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock at conversion of notes payable |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock to settle obligations |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock for acquisition |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of warrants for acquisition |
— |
— |
— |
— |
— |
— |
|||||||||||||
Stock
issued for acquisition costs |
— |
— |
— |
— |
— |
— |
|||||||||||||
Expense
related to stock warrants issued |
— |
— |
— |
— |
— |
— |
|||||||||||||
Dividends
payable on Preferred Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Cashless
exercise of warrants |
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2000 |
3,200 |
32 |
— |
— |
— |
— |
|||||||||||||
Dividends
payable on Preferred Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Repurchase
of warrants |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of warrants |
— |
— |
— |
— |
— |
— |
|||||||||||||
Cashless
exercise of warrants |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock to pay preferred dividend |
— |
— |
— |
— |
— |
— |
Cumulative
convertible
Preferred
Stock, series A |
Cumulative
convertible
Preferred
Stock, series B |
Cumulative
convertible
Preferred
Stock, series C |
|||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Detachable
warrants issued with notes payable |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of warrants to pay operating expenses |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock to pay operating expenses |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Preferred Stock to pay operating expense |
137 |
1 |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2001 |
3,337 |
33 |
— |
— |
— |
— |
|||||||||||||
Dividends
payable on Preferred Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Repurchase
of warrants (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of warrants (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Cashless
exercise of warrants (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Exercise
of warrants |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of Preferred Stock at $1.50 per share |
— |
— |
200,000 |
2,000 |
— |
— |
|||||||||||||
Sale
of Preferred Stock at $10.00 per share |
— |
— |
— |
— |
70,109 |
701 |
|||||||||||||
Conversion
of Preferred Stock into Common Stock |
(3,000 |
) |
(30 |
) |
— |
— |
— |
— |
|||||||||||
Preferred
Stock dividends forgiven |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of warrants to pay operating expenses (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock to pay operating expenses (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Preferred Stock to pay operating expenses (note 6) |
136 |
1 |
— |
— |
— |
— |
|||||||||||||
Issuance
of stock options to employees (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2002 |
473 |
4 |
200,000 |
2,000 |
70,109 |
701 |
|||||||||||||
Dividends
payable on Preferred Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Conversion
of Series C Preferred Stock into Common Stock |
— |
— |
— |
— |
(70,109 |
) |
(701 |
) | |||||||||||
Issuance
of Common Stock to pay interest on Bridge Notes |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of Common Stock at $0.40 per share, net of issuance costs |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of Common Stock at $1.00 per share, net of issuance costs |
— |
— |
— |
— |
— |
— |
|||||||||||||
Exchange
of warrants |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of Common Stock to pay operating expenses (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of warrants to pay operating expenses (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of stock options to employees (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2003 |
473 |
4 |
200,000 |
2,000 |
— |
||||||||||||||
Extinguishment
of dividends payable on Preferred Stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Conversion
of Series A cumulative Preferred Stock into Common Stock |
(473 |
) |
(4 |
) |
— |
— |
— |
— |
|||||||||||
Conversion
of Series B Preferred Stock into Common Stock |
— |
— |
(200,000 |
) |
(2,000 |
) |
— |
— |
|||||||||||
Exercise
of warrants |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of Common Stock at $1.50 per share |
— |
— |
— |
— |
— |
— |
|||||||||||||
Payment
of financing and offering costs |
— |
— |
— |
— |
— |
— |
|||||||||||||
Issuance
of stock options to employees |
— |
— |
— |
— |
— |
— |
|||||||||||||
Acquisition
of treasury stock |
— |
— |
— |
— |
— |
— |
|||||||||||||
Net
Loss |
— |
— |
— |
— |
— |
— |
|||||||||||||
Balances
at December 31, 2004 |
— |
$ |
— |
— |
$ |
— |
— |
$ |
— |
||||||||||
Common
Stock |
Additional
paid-in
capital |
Deficit
accumulated
during
the |
Treasury
Stock |
Total
stockholders' |
|||||||||||||||
|
Shares |
Amount |
Capital |
development
stage |
At
Cost |
equity
(deficit) |
|||||||||||||
|
|||||||||||||||||||
Balances
at June 12, 1996 (date of incorporation) |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
||||||||
Sale
of Common Stock without par value |
503 |
5 |
5 |
— |
— |
10 |
|||||||||||||
Change
in par value of Common Stock |
— |
(4 |
) |
4 |
— |
— |
— |
||||||||||||
Issuance
of Common Stock and net liabilities assumed in acquisition |
1,716,132 |
1,716 |
3,224 |
(18,094 |
) |
— |
(13,154 |
) | |||||||||||
Issuance
of Common Stock |
2,010,111 |
2,010 |
456 |
(2,466 |
) |
— |
— |
||||||||||||
Net
loss |
— |
— |
— |
(259,476 |
) |
— |
(259,476 |
) | |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 1996 |
3,726,746 |
3,727 |
3,689 |
(280,036 |
) |
— |
(272,620 |
) | |||||||||||
Sale
of Common Stock, net of offering costs of $9,976 |
1,004,554 |
1,004 |
1,789,975 |
— |
— |
1,790,979 |
|||||||||||||
Issuance
of Common Stock in acquisition |
375,891 |
376 |
887,874 |
— |
— |
888,250 |
|||||||||||||
Minority
interest deficiency at acquisition charged to the Company
|
— |
— |
— |
(45,003 |
) |
— |
(45,003 |
) | |||||||||||
Net
loss |
— |
— |
— |
(1,979,400 |
) |
— |
(1,979,400 |
) | |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 1997 |
5,107,191 |
5,107 |
2,681,538 |
(2,304,439 |
) |
— |
382,206 |
||||||||||||
Rescission
of acquisition |
(375,891 |
) |
(376 |
) |
(887,874 |
) |
561,166 |
— |
(327,084 |
) | |||||||||
Issuance
of Common Stock at conversion of notes payable |
450,264 |
451 |
363,549 |
— |
— |
364,000 |
|||||||||||||
Expense
related to stock warrants issued |
— |
— |
260,000 |
— |
— |
260,000 |
|||||||||||||
Net
loss |
— |
— |
— |
(1,204,380 |
) |
— |
(1,204,380 |
) | |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 1998 |
5,181,564 |
5,182 |
2,417,213 |
(2,947,653 |
) |
— |
(525,258 |
) | |||||||||||
Sale
of Common Stock |
678,412 |
678 |
134,322 |
— |
— |
135,000 |
|||||||||||||
Expense
related to stock warrants issued |
— |
— |
212,000 |
— |
— |
212,000 |
|||||||||||||
Net
loss |
— |
— |
— |
(1,055,485 |
) |
— |
(1,055,485 |
) | |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 1999 |
5,859,976 |
5,860 |
2,763,535 |
(4,003,138 |
) |
(1,233,743 |
) | ||||||||||||
Sale
of Preferred Stock, net of offering costs of $76,500 |
— |
— |
3,123,468 |
— |
— |
3,123,500 |
|||||||||||||
Issuance
of Common Stock at conversion of notes and interest
payable |
412,487 |
412 |
492,085 |
— |
— |
492,497 |
|||||||||||||
Issuance
of Common Stock at conversion of notes payable |
70,354 |
70 |
83,930 |
— |
— |
84,000 |
|||||||||||||
Issuance
of Common Stock to settle obligations |
495,111 |
496 |
1,201,664 |
— |
— |
1,202,160 |
|||||||||||||
Issuance
of Common Stock for acquisition |
6,999,990 |
7,000 |
9,325,769 |
— |
— |
9,332,769 |
|||||||||||||
Issuance
of warrants for acquisition |
— |
— |
4,767,664 |
— |
— |
4,767,664 |
|||||||||||||
Stock
issued for acquisition costs |
150,000 |
150 |
487,350 |
— |
— |
487,500 |
|||||||||||||
Expense
related to stock warrants issued |
— |
— |
140,000 |
— |
— |
140,000 |
|||||||||||||
Dividends
payable on Preferred Stock |
— |
— |
(85,000 |
) |
— |
— |
(85,000 |
) | |||||||||||
Cashless
exercise of warrants |
599,066 |
599 |
(599 |
) |
— |
— |
— |
||||||||||||
Net
loss |
— |
— |
— |
(3,701,084 |
) |
— |
(3,701,084 |
) | |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2000 |
14,586,984 |
14,587 |
22,299,866 |
(7,704,222 |
) |
— |
14,610,263 |
||||||||||||
Dividends
payable on Preferred Stock |
— |
— |
(256,000 |
) |
— |
— |
(256,000 |
) | |||||||||||
Repurchase
of warrants |
— |
— |
(55,279 |
) |
— |
— |
(55,279 |
) | |||||||||||
Sale
of warrants |
— |
— |
47,741 |
— |
— |
47,741 |
|||||||||||||
Cashless
exercise of warrants |
218,493 |
219 |
(219 |
) |
— |
— |
— |
Common
Stock |
Additional
paid-in
capital |
Deficit
accumulated
during
the |
Treasury
Stock |
Total
stockholders' |
|||||||||||||||
|
Shares |
Amount |
Capital |
development
stage |
At
Cost |
equity
(deficit) |
Issuance
of Common Stock to pay preferred dividend |
93,421 |
93 |
212,907 |
— |
— |
213,000 |
|||||||||||||
Detachable
warrants issued with notes payable |
— |
— |
450,000 |
— |
— |
450,000 |
|||||||||||||
Issuance
of warrants to pay operating expenses |
— |
— |
167,138 |
— |
— |
167,138 |
|||||||||||||
Issuance
of Common Stock to pay operating expenses |
106,293 |
106 |
387,165 |
— |
— |
387,271 |
|||||||||||||
Issuance
of Preferred Stock to pay operating expense |
— |
— |
136,499 |
— |
— |
136,500 |
|||||||||||||
Net
loss |
— |
— |
— |
(16,339,120 |
) |
— |
(16,339,120 |
) | |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2001 |
15,005,191 |
15,005 |
23,389,818 |
(24,043,342 |
) |
— |
(638,486 |
) | |||||||||||
Dividends
payable on Preferred Stock |
— |
— |
(242,400 |
) |
— |
— |
(242,400 |
) | |||||||||||
Repurchase
of warrants (note 6) |
— |
— |
— |
— |
— |
— |
|||||||||||||
Sale
of warrants (note 6) |
240,000 |
240 |
117,613 |
— |
— |
117,853 |
|||||||||||||
Cashless
exercise of warrants (note 6) |
100,201 |
100 |
(100 |
) |
— |
— |
— |
||||||||||||
Exercise
of warrants |
344,573 |
345 |
168,477 |
— |
— |
168,822 |
|||||||||||||
Sale
of Preferred Stock at $1.50 per share |
— |
— |
298,000 |
— |
— |
300,000 |
|||||||||||||
Sale
of Preferred Stock at $10.00 per share |
— |
— |
700,392 |
— |
— |
701,093 |
|||||||||||||
Conversion
of Preferred Stock into Common Stock |
1,800,000 |
1,800 |
(1,770 |
) |
— |
— |
— |
||||||||||||
Preferred
Stock dividends forgiven |
— |
— |
335,440 |
— |
— |
335,440 |
|||||||||||||
Issuance
of warrants to pay operating expenses (note 6) |
— |
— |
163,109 |
— |
— |
163,109 |
|||||||||||||
Issuance
of Common Stock to pay operating expenses (note 6) |
6,292 |
6 |
12,263 |
— |
— |
12,269 |
|||||||||||||
Issuance
of Preferred Stock to pay operating expenses (note 6) |
— |
— |
6,000 |
— |
— |
6,001 |
|||||||||||||
Issuance
of stock options to employees (note 6) |
— |
— |
329,296 |
— |
— |
329,296 |
|||||||||||||
Net
loss |
— |
— |
— |
(2,105,727 |
) |
— |
(2,105,727 |
) | |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2002 |
17,496,257 |
17,496 |
25,276,138 |
(26,149,069 |
) |
— |
(852,730 |
) | |||||||||||
Dividends
payable on Preferred Stock |
— |
— |
(37,840 |
) |
— |
— |
(37,840 |
) | |||||||||||
Conversion
of Series C Preferred Stock into Common Stock |
14,021,860 |
14,022 |
(13,321 |
) |
— |
— |
— |
||||||||||||
Issuance
of Common Stock to pay interest on Bridge Notes |
165,830 |
165 |
53,326 |
— |
— |
53,491 |
|||||||||||||
Sale
of Common Stock at $0.40 per share, net of issuance costs |
6,640,737 |
6,676 |
2,590,656 |
— |
— |
2,597,332 |
|||||||||||||
Sale
of Common Stock at $1.00 per share, net of issuance costs |
3,701,733 |
3,668 |
3,989,181 |
— |
— |
3,992,849 |
|||||||||||||
Exchange
of warrants |
235,291 |
235 |
49,486 |
— |
— |
49,721 |
|||||||||||||
Issuance
of Common Stock to pay operating expenses (note 6) |
230,000 |
230 |
206,569 |
— |
— |
206,799 |
|||||||||||||
Issuance
of warrants to pay operating expenses (note 6) |
— |
— |
156,735 |
— |
— |
156,735 |
|||||||||||||
Issuance
of stock options to employees (note 6) |
— |
— |
286,033 |
— |
— |
286,033 |
|||||||||||||
Net
loss |
—
|
—
|
—
|
(2,332,077
|
)
|
—
|
(2,332,077
|
)
| |||||||||||
|
|||||||||||||||||||
Balances
at December 31, 2003 |
42,491,708 |
42,492 |
32,556,963 |
(28,481,146 |
) |
— |
4,120,313 |
||||||||||||
Extinguishment
of dividends payable on Preferred Stock |
— |
— |
72,800 |
— |
— |
72,800 |
|||||||||||||
Conversion
of Series A cumulative Preferred Stock |
236,500 |
236 |
(232 |
) |
— |
— |
— |
||||||||||||
Conversion
of Series B Preferred Stock |
200,000 |
200 |
1,800 |
— |
— |
— |
|||||||||||||
Cashless
exercise of warrants |
464,573 |
465 |
(465 |
) |
— |
— |
— |
||||||||||||
Exercise
of warrants |
23,832 |
23 |
27,330 |
— |
— |
27,353 |
|||||||||||||
Issuance
of warrants in settlement of a claim |
— |
— |
86,375 |
— |
— |
86,375 |
|||||||||||||
Sale
of Common Stock at $1.50 per share |
10,417,624 |
10,419 |
15,616,031 |
— |
— |
15,626,450 |
|||||||||||||
Payment
of financing and offering costs |
— |
— |
(1,366,774 |
) |
— |
— |
(1,366,774 |
) | |||||||||||
Issuance
of stock options to employees |
— |
— |
524,922 |
— |
— |
524,922 |
|||||||||||||
Acquisition
of treasury stock |
— |
— |
34,747 |
— |
(34,747 |
) |
— |
||||||||||||
Net
Loss |
— |
— |
— |
(6,701,048 |
) |
— |
(6,701,048 |
) | |||||||||||
Balances
at December 31, 2004 |
53,834,237 |
$ |
53,835 |
$ |
47,553,497 |
$ |
(35,182,194 |
) |
$ |
(34,747 |
) |
$ |
12,390,391 |
||||||
|
Year
ended December 31, |
Inception
(June
12, 1996)
through
December
31, |
||||||||
|
2004 |
2003 |
2004 |
|||||||
Cash
flows from operating activities: |
|
|
|
Net
loss |
$ |
(6,701,048 |
) |
$ |
(2,332,077 |
) |
$ |
(35,677,797 |
) | |
Adjustments
to reconcile net loss to net cash used in operating
activities: |
||||||||||
Depreciation
and amortization |
41,309
|
8,970
|
9,690,016
|
|||||||
Amortization
of debt discount |
—
|
—
|
450,000
|
|||||||
Forgiveness
of employee advance |
—
|
—
|
30,036
|
|||||||
Impairment
loss - write off of goodwill |
—
|
—
|
5,702,130
|
|||||||
Expenses
paid by warrants |
86,375
|
156,735
|
573,357
|
|||||||
Expenses
paid by Preferred Stock |
—
|
—
|
142,501
|
|||||||
Expenses
related to stock warrants issued |
—
|
—
|
612,000
|
|||||||
Expenses
related to employee stock options issued |
524,922 |
286,033
|
1,140,251
|
|||||||
Expenses
paid by issuance of Common Stock |
— |
206,799
|
817,548
|
|||||||
Equity
in loss of investee |
—
|
—
|
178,936
|
|||||||
Write-off
of license agreement |
—
|
—
|
152,866
|
|||||||
Cumulative
effect of change in accounting principle |
—
|
—
|
25,821
|
|||||||
Changes
in assets and liabilities, net of effect of acquisitions: |
||||||||||
Increase
in prepaid and other assets |
(255,101 |
) |
(23,136 |
) |
(430,588 |
) |
Increase
(decrease) in accounts payable and accrued liabilities |
1,128,153
|
(550,433 |
) |
697,125
|
Increase
in sponsored research payable and license obligation |
—
|
—
|
924,318
|
|||||||
Net
cash used in operating activities |
(5,175,390 |
) |
(2,247,109 |
) |
(14,971,480 |
) | ||||
Cash
flows from investing activities: |
||||||||||
Purchase
of certificate of deposit |
—
|
—
|
(1,016,330 |
) | ||||||
Maturity
of certificate of deposit |
—
|
—
|
1,016,330
|
|||||||
Purchases
of property and equipment |
(305,773 |
) |
(16,376 |
) |
(428,242 |
) | ||||
Payment
on obligation under license agreement |
—
|
—
|
(106,250 |
) | ||||||
Cash
acquired in acquisition of subsidiary |
—
|
—
|
64,233
|
|||||||
Issuance of note receivable - related party |
—
|
—
|
(35,000 |
) | ||||||
Payments
on note receivable |
—
|
—
|
405,993
|
|||||||
Advance
to investee |
—
|
—
|
(90,475 |
) | ||||||
Cash
transferred in rescission of acquisition |
—
|
—
|
(19,475 |
) | ||||||
Cash
received in rescission of acquisition |
—
|
—
|
230,000
|
|||||||
Net
cash provided by (used in) investing activities |
(305,773 |
) |
(16,376 |
) |
20,784 |
|||||
Cash
flows from financing activities: |
||||||||||
Proceeds
from sale of Preferred Stock |
—
|
—
|
4,200,993
|
|||||||
Proceeds
from sale of Common Stock |
15,626,450
|
6,590,181
|
24,152,596 |
|||||||
Proceeds
from sale or exercise of warrants |
27,353
|
—
|
411,590 |
|||||||
Repurchase
of warrants |
—
|
49,721
|
(55,279 |
) | ||||||
Payment
of financing and offering costs |
(1,366,774 |
) |
—
|
(1,465,750 |
) | |||||
Payments
of notes payable and long-term debt |
—
|
(253,948 |
) |
(605,909 |
) | |||||
Proceeds
from issuance of notes payable and detachable warrants |
—
|
—
|
1,344,718
|
|||||||
Net
cash provided by financing activities |
14,287,029
|
6,385,954
|
27,982,959 |
|||||||
Net
increase in cash and cash equivalents |
8,805,866
|
4,122,469
|
13,032,263
|
|||||||
Cash
and cash equivalents at beginning of period |
4,226,397
|
103,928
|
-
|
|||||||
Cash
and cash equivalents at end of period |
$ |
13,032,263 |
$ |
4,226,397 |
$ |
13,032,263 |
See
accompanying notes to consolidated financial statements. |
|
2004 |
2003 |
Inception
(June
12, 1996)
through
December
31, 2004 |
|||||||
|
|
|
||||||||
Issuance
of warrants, Common Stock and Preferred
Stock for: |
|
|
|
|||||||
Conversion
of notes payable and accrued
interest |
$ |
— |
$ |
53,491 |
$ |
1,213,988 |
||||
Payment
of operating expenses |
— |
— |
1,224,281 |
|||||||
Conversion
of Preferred Stock |
2,004 |
701 |
2,705 |
|||||||
Acquisitions |
— |
— |
14,617,603 |
|||||||
Payment
of dividends |
— |
— |
213,000 |
|||||||
Financial
advisor services in conjunction
with private placement |
1,137,456 |
— |
1,137,456 |
|||||||
Settlement
of claim |
86,375 |
— |
86,375 |
|||||||
Acquisition
of treasury stock in settlement of a claim |
34,747 |
— |
34,747 |
|||||||
Assumptions
of liabilities in acquisitions |
— |
— |
1,009,567 |
|||||||
Acquisition
of license agreement for long-term
debt |
— |
— |
161,180 |
|||||||
Cashless
exercise of warrants |
465 |
2,360 |
3,742 |
|||||||
Dividends
accrued |
—
|
37,840 |
621,040 |
|||||||
Trade
asset converted to available for sale asset |
108,000 |
— |
108,000 |
|||||||
Dividends
extinguished |
72,800 |
— |
408,240 |
|||||||
Trade
payable converted to note payable |
— |
83,948 |
||||||||
Issuance
of warrants for return of Common
Stock |
— |
50,852 |
50,852 |
|||||||
Detachable
warrants issued with notes payable |
— |
— |
450,000 |
|
Useful
lives |
2004 |
2003 |
|||||||
|
||||||||||
Office
furniture, computer and lab equipment |
3 -
5 years |
$ |
333,286 |
$ |
48,259 |
|||||
Computer
software |
3
years |
11,845 |
11,845
|
|||||||
|
345,131 |
60,104
|
||||||||
Less
accumulated depreciation and amortization |
(59,827 |
) |
(39,264 |
) | ||||||
$ |
285,304 |
$ |
20,840 |
|||||||
|
|
2004 |
2003 |
|||||
|
|||||||
Expected
income tax benefit |
$ |
2,278,000 |
$ |
793,000 |
|||
State
income benefit, net of federal tax |
371,000
|
135,000
|
|||||
Increase
in valuation allowance |
(2,518,000 |
) |
(931,000 |
) | |||
Other |
(19,000 |
) |
3,000
|
||||
Stock
options previously expensed, forfeited |
(112,000 |
) |
— |
||||
Income
tax benefit |
$ |
— |
$ |
— |
|||
|
|
2004 |
2003 |
|||||
|
|||||||
Net
operating loss carryforwards |
$ |
6,864,000 |
$ |
4,654,000 |
|||
Change
in temporary deferred assets: |
|||||||
Other |
25,000 |
3,000 |
|||||
Stock
options expense under FAS 123 |
292,000 |
215,000 |
|||||
Accrued
settlements |
209,000 |
— |
|||||
Total
deferred tax assets |
7,390,000 |
4,872,000
|
|||||
|
|||||||
Less
valuation allowance |
(7,390,000 |
) |
(4,872,000 |
) | |||
Net
deferred tax assets |
$ |
— |
—
|
||||
|
Warrants |
Exercise
price |
Expiration
date |
||||||
118,094 |
$ |
0.49 |
Sep-05 |
|||||
440,000 |
0.50 |
Oct-05 |
||||||
100,000 |
3.00 |
Apr-06 |
||||||
2,090,537 |
0.60 |
May-06 |
||||||
502,528 |
0.49 |
Jun-06 |
||||||
914,175 |
1.25 |
Oct-06 |
||||||
150,000 |
0.50 |
Dec-06 |
||||||
523,293 |
1.25 |
Dec-06 |
||||||
300,000 |
2.50 |
Oct-07 |
||||||
3,932,819 |
2.00 |
Apr-09 |
||||||
2,083,518 |
2.50 |
Apr-09 |
||||||
Total |
11,154,964 |
|||||||
|
December
31, 2004 |
December
31, 2003 |
|||||||||||
Non-statutory
Stock Options |
Shares
(000) |
Weighted-
Average
Exercise
Price |
Shares
(000) |
Weighted
Average
Exercise
Price |
|||||||||
Outstanding
at beginning of period |
2,980 |
$ |
0.38 |
1,690 |
$ |
0.23 |
|||||||
Granted |
310 |
$ |
1.50 |
2,040 |
$ |
0.58 |
|||||||
Forfeited |
(1,665 |
) |
$ |
0.23 |
(750 |
) |
$ |
0.50 |
|||||
|
|||||||||||||
Outstanding
at end of period |
1,625 |
$ |
0.75 |
2,980 |
$ |
0.38 |
|||||||
|
|||||||||||||
Options
exercisable at year end |
1,073 |
1,808 |
|||||||||||
Weighted-average
fair value of options
granted during the year |
$ |
1.28 |
$ |
0.54 |
|
Options
Outstanding |
Options
Exercisable |
||||||||||||||
Range
of
Exercise
Price |
Number
Outstanding
at
12/31/04 |
Weighted
Average
Remaining
Contractual
Life |
Weighted-
Average
Exercise
Price |
Number
Exercisable
at
12/31/04 |
Weighted-
Average
Exercise
Price |
|||||||||||
$0.20 to $1.50 | 1,625,000 |
4.03
years |
$ |
.75 |
1,072,502 |
$ |
.71 |
|||||||||
Options |
|
Exercise
price |
|
Vesting
date |
||||
12,500
|
0.20
|
October
2002 |
||||||
100,000
|
0.50
|
March
2003 |
||||||
137,500
|
0.50
|
April
2003 |
||||||
179,167
|
0.50
|
July
2003 |
||||||
11,250
|
1.25
|
July
2003 |
||||||
54,167
|
0.50
|
October
2003 |
||||||
11,250
|
1.25
|
October
2003 |
||||||
12,500
|
|
0.20
|
December
2003 |
|||||
54,167
|
0.50
|
January
2004 |
||||||
11,250
|
|
1.25
|
January
2004 |
|||||
33,750
|
1.50
|
March
2004 |
||||||
154,167
|
|
0.50
|
April
2004 |
|||||
11,250
|
1.25
|
April
2004 |
||||||
47,500
|
|
1.50
|
April
2004 |
|||||
3,750
|
1.50
|
June
2004 |
| |||||
54,167
|
0.50
|
July
2004 |
||||||
11,250
|
1.25
|
July
2004 |
||||||
37,500
|
1.50
|
July
2004 |
||||||
3,750
|
1.50
|
September
2004 |
||||||
54,167
|
0.50
|
October
2004 |
||||||
11,250
|
1.25
|
October
2004 |
||||||
37,500
|
1.50
|
October
2004 |
||||||
25,000
|
1.25
|
November
2004 |
||||||
3,750
|
1.50
|
December
2004 |
||||||
54,167
|
0.50
|
January
2005 |
||||||
11,250
|
1.25
|
January
2005 |
||||||
37,500
|
1.50
|
January
2005 |
||||||
33,750
|
1.50
|
March
2005 |
||||||
141,667
|
0.50
|
April
2005 |
||||||
11,250
|
1.25
|
April
2005 |
||||||
10,000
|
1.50
|
April
2005 |
||||||
3,750 |
1.50
|
June
2005 |
||||||
41,667
|
0.50
|
July
2005 |
||||||
3,750
|
1.50
|
September
2005 |
||||||
41,667
|
0.50
|
October
2005 |
||||||
25,000
|
1.25
|
November
2005 |
||||||
3,750
|
1.50
|
December
2005 |
||||||
41,667
|
0.50
|
January
2006 |
||||||
40,000
|
1.50
|
March
2005 |
||||||
41,663
|
0.50
|
April
2006 |
||||||
10,000
|
1.50
|
April
2006 |
||||||
Total |
1,625,000 |
|
2004 |
2003 |
|||||
|
|||||||
Numerator: |
|
|
|||||
Net
loss |
$ |
(6,701,048 |
) |
$ |
(2,332,077 |
) | |
Preferred
Stock dividends |
— |
(37,840 |
) | ||||
Numerator
for basic and diluted loss per common share |
$ |
(6,701,048 |
) |
$ |
(2,369,917 |
) | |
Denominator
for basic and diluted
loss per share - weighted
average common shares
outstanding |
50,720,180 |
31,797,986 |
|||||
|
|||||||
Loss
per common share-basic and
diluted |
$ |
(0.13 |
) |
$ |
(0.07 |
) | |
|
|
December
31, |
||||||
2004 |
2003 |
||||||
Preferred
Stock |
—
|
318,250 |
|||||
Warrants |
11,154,964 |
5,474,987 |
|||||
Options |
1,625,000 |
2,980,000 |
|||||
Total |
12,779,964 |
8,773,237 |
|||||
|
Year
Ending |
||||
December
31, |
|
|||
2005 |
$ |
183,437 |
||
2006 |
188,756 |
|||
2007 |
194,238 |
|||
2008 |
193,721 |
|||
2009 |
131,705 |
|||
Total
|
$ |
891,857 |
||
(10) |
Subsequent
Events |
F-21 |