UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
(Amendment No. 1)
(Mark One)
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2009
OR
( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to ______________.
Commission File Number 001-11889
CEL-SCI CORPORATION
---------------------------------
Colorado 84-0916344
--------------------------- ---------------------
State or other jurisdiction (IRS) Employer
incorporation Identification Number
8229 Boone Boulevard, Suite 802
Vienna, Virginia 22182
--------------------------------
Address of principal executive offices
(703) 506-9460
---------------------------
Registrant's telephone number, including area code
Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports) and (2) had been subject to such filing
requirements for the past 90 days.
Yes ____X_____ No __________
-
Indicate by check mark whether the Registrant is a large accelerated filer, and
accelerated filer, a non-accelerated filer, or a smaller reporting company. See
the definitions of "large accelerated filer," "accelerated filer" and "smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check One):
Large accelerated filer [ ] Accelerated filer [ ]
Non-accelerated filer [ ] Smaller reporting company [X]
(Do not check if a smaller reporting company)
Indicate by check mark whether the Registrant is a shell company (as defined in
Exchange Act Rule 12b-2 of the Exchange Act).
Yes _________ No _____X____
-
Class of Stock No. Shares Outstanding Date
-------------- ---------------------- ----
Common 204,201,968 January 22, 2010
TABLE OF CONTENTS
PART I FINANCIAL INFORMATION
Item 1. Page
----
Condensed Consolidated Balance Sheets (unaudited) 3
Condensed Consolidated Statements of Operations (unaudited) 4-5
Condensed Consolidated Statements of Cash Flow (unaudited) 6-7
Notes to Condensed Consolidated Financial Statements (unaudited) 8
Item 2.
Management's Discussion and Analysis of Financial Condition 25
and Results of Operations
Item 3.
Quantitative and Qualitative Disclosures about Market Risks 29
Item 4T.
Controls and Procedures 29
PART II
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds 31
Item 4.
Submission of Matters to a Vote of Security Holders 31
Item 5.
Other Information 31
Item 6.
Exhibits 31
Signatures 32
2
CEL-SCI CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
ASSETS June 30, September 30,
2009 2008
(As restated)
------------- -------------
CURRENT ASSETS
Cash and cash equivalents $ 5,571,411 $ 711,258
Short-term investments - 200,000
Prepaid expenses 995 27,209
Inventory used for R&D and manufacturing 402,384 395,170
Deposits - 14,828
------------- -------------
Total current assets 5,974,790 1,348,465
RESEARCH AND OFFICE EQUIPMENT AND
LEASEHOLD IMPROVEMENTS--
Less accumulated depreciation of $2,231,924
and $1,964,597 1,240,096 1,324,686
PATENT COSTS- less accumulated
amortization of $1,110,556 and $1,091,597 414,898 587,439
RESTRICTED CASH 68,836 987,652
DEPOSITS 1,575,000 1,575,000
DEFERRED RENT 8,936,961 8,660,837
LONG-TERM INTEREST RECEIVABLE 332,679 199,593
------------- -------------
TOTAL ASSETS $ 18,543,260 $ 14,683,672
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable $ 1,531,922 $ 427,509
Accrued expenses 689,912 113,179
Due to employees 103,375 36,077
Accrued interest on convertible debt 29,134 45,558
Derivative instruments - current portion 7,035,408 3,018,697
Deposits held 10,000 -
Short-term loan - 200,000
------------- -------------
Total current liabilities 9,399,751 3,841,020
Deferred rent 14,285 6,617
Note payable - related party 1,060,000 -
------------- -------------
Total liabilities 10,474,036 3,847,637
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value; authorized,
200,000 shares; no shares issued and outstanding - -
Common stock, $.01 par value; authorized,
300,000,000 shares issued and outstanding,
146,182,099 and 120,796,094 shares at June 30,
2009 and September 30, 2008, respectively 1,461,821 1,207,961
Additional paid-in capital 142,300,223 134,324,370
Accumulated deficit (135,692,820) (124,696,296)
------------- -------------
Total stockholders' equity 8,069,224 10,836,035
------------- -------------
LIABILITIES AND STOCKHOLDERS' EQUITY $ 18,543,260 $ 14,683,672
============= =============
See notes to condensed consolidated financial statements.
3
CEL-SCI CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
Nine Months Ended June 30,
2009 2008
(As restated)
------------- -------------
REVENUE:
Rent income $ 49,643 $ 1,530
Grant revenue - 3,535
Other income 450 -
------------- -------------
Total revenue 50,093 5,065
EXPENSES:
Research and development, excluding
depreciation of $266,739 and $101,005
included below 3,832,582 3,041,212
Depreciation and amortization 331,656 161,211
General and administrative 4,015,921 3,931,857
------------- -------------
Total expenses 8,180,159 7,134,280
------------- -------------
LOSS FROM OPERATIONS (8,130,066) (7,129,215)
(LOSS) GAIN ON DERIVATIVE INSTRUMENTS (1,993,250) 35,157
INTEREST INCOME 208,113 430,320
INTEREST EXPENSE (614,654) (378,569)
------------- -------------
NET LOSS BEFORE INCOME TAXES (10,529,857) (7,042,307)
INCOME TAX PROVISION - -
------------- -------------
NET LOSS (10,529,857) (7,042,307)
DIVIDENDS (466,667) (424,815)
------------- -------------
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS $(10,996,524) $ (7,467,122)
============= =============
NET LOSS PER COMMON SHARE (BASIC) $ (0.09) $ (0.06)
============= =============
NET LOSS PER COMMON SHARE (DILUTED) $ (0.09) $ (0.06)
============= =============
WEIGHTED AVERAGE COMMON
SHARES OUTSTANDING, BASIC & DILUTED 125,655,445 116,594,797
============= =============
See notes to condensed consolidated financial statements.
4
CEL-SCI CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
Three Months Ended June 30,
2009 2008
(As restated)
------------- -------------
REVENUE:
Rent income $ 30,000 $ -
Grant revenue - 3,535
Other income 450 -
------------- -------------
Total revenue 30,450 3,535
EXPENSES:
Research and development, excluding
depreciation of $101,108 and $7,246
included below 1,174,066 975,183
Depreciation and amortization 123,114 27,743
General and administrative 1,946,396 1,177,288
------------- -------------
Total expenses 3,243,576 2,180,214
------------- -------------
LOSS FROM OPERATIONS (3,213,126) (2,176,679)
(LOSS) GAIN ON DERIVATIVE INSTRUMENTS (2,649,493) 206,106
INTEREST INCOME 68,716 94,333
INTEREST EXPENSE (445,161) (113,038)
------------- -------------
NET LOSS BEFORE INCOME TAXES (6,239,064) (1,989,278)
INCOME TAX PROVISION - -
------------- -------------
NET LOSS (6,239,064) (1,989,278)
DIVIDENDS (466,667) (424,815)
------------- -------------
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS $ (6,705,731) $ (2,414,093)
============= =============
NET LOSS PER COMMON SHARE (BASIC) $ (0.05) $ (0.02)
============= =============
NET LOSS PER COMMON SHARE (DILUTED) $ (0.05) $ (0.02)
============= =============
WEIGHTED AVERAGE COMMON
SHARES OUTSTANDING, BASIC & DILUTED 130,076,656 117,773,569
============= =============
See notes to condensed consolidated financial statements.
5
CEL-SCI CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(unaudited)
Nine Months Ended June 30,
2009 2008
(As restated)
------------- -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
NET LOSS $(10,529,857) $ (7,042,307)
Adjustments to reconcile net loss to
net cash used in operating activities:
Depreciation and amortization 331,656 161,211
Issuance of common stock, warrants and
stock options for services 1,718,450 1,486,054
Common stock contributed to 401(k) plan 19,972 79,837
Employee option cost 1,403,155 398,144
Consultant option extension - 99,181
(Gain) loss on derivative instruments 1,993,250 (35,157)
Amortization of discount on convertible debt 111,990 199,501
Amortization of deferred rent 595,994 -
Impairment loss on retirement of equipment - 595
Correction of stock overpayment pricing - 1,471
Loss on abandonment of patents 138,526 1,974
Decrease (increase) in prepaid expenses 26,214 (331)
(Increase) decrease in inventory for R&D
and manufacturing (7,214) 103,980
Increase in long -term interest receivable (133,086) (171,346)
Decrease in deposits 14,828 -
Increase in accounts payable 1,091,454 21,510
Increase in accrued expenses 576,733 11,411
Increase in amount due to employees 67,298 11,771
Increase (decrease) in deposits held 10,000 (3,000)
Increase (decrease) in accrued interest
on convertible debt 23,730 (17,621)
Increase in deferred rent 7,668 4,398
------------- -------------
NET CASH USED IN OPERATING ACTIVITIES (2,539,239) (4,688,724)
------------- -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Additional investment in manufacturing facility - (2,102,792)
Investment in available-for-sale securities - (5,800,000)
Decrease in restricted cash 918,816 -
Increase in deferred rent (505,224) -
Sale of investments available-for-sale securities 200,000 5,600,000
Purchase of equipment (173,828) (19,082)
Patent costs (26,264) (70,384)
------------- -------------
NET CASH PROVIDED BY (USED IN)
INVESTING ACTIVITIES 413,500 (2,392,258)
------------- -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock options - 14,403
Licensing proceeds (Note D) 1,249,981 -
Sale of common stock and warrants (Note D) 5,845,241 -
Repayment of convertible notes (630,000) (765,000)
Proceeds from short term loan-related party 1,060,000 656,340
Repayment of short term loan (200,000) (656,340)
Financing costs (339,330) -
------------- -------------
NET CASH PROVIDED BY (USED IN)
FINANCING ACTIVITIES 6,985,892 (750,597)
------------- -------------
NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS 4,860,153 (7,831,579)
CASH AND CASH EQUIVALENTS:
Beginning of period 711,258 10,993,021
------------- -------------
End of period $ 5,571,411 $ 3,161,442
============= =============
(continued)
See notes to condensed consolidated financial statements.
6
CEL-SCI CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(unaudited)
(continued)
Nine Months Ended June 30,
2009 2008
(As restated)
------------- -------------
SUPPLEMENTAL INFORMATION ON NONCASH
TRANSACTIONS:
Patent costs included in accounts payable:
Increase in accounts payable $ (4,050) $ (20,159)
Increase in patent costs 4,050 20,159
------------- -------------
$ - $ -
============= =============
Equipment costs included in accounts payable:
Increase in accounts payable $ (8,909) $ (712)
Increase in research and office equipment 8,909 712
------------- -------------
$ - $ -
============= =============
Payment of convertible debt principal
with common stock:
Decrease in convertible debt $ 190,000 $ -
Increase in common stock (7,216) -
Increase in additional paid-in capital (182,784) -
------------- -------------
$ - $ -
============= =============
Conversion of interest on convertible debt
into common stock:
Decrease in accrued interest on convertible debt $ 40,153 $ -
Increase in common stock (1,705) -
Increase in additional paid-in capital (38,448) -
------------- -------------
$ - $ -
============= =============
Issuance of warrants with licensing
agreement: (Note D)
Increase in additional paid-in capital $ (1,015,771) $ -
Decrease in additional paid-in capital 1,015,771 -
------------- -------------
$ - $ -
============= =============
Issuance of warrants in connection
with financing: (Note D)
Increase in derivative liabilities $ (2,731,471) $ -
Decrease in additional paid-in capital 2,731,471 -
------------- -------------
$ - $ -
============= =============
Equipment purchased with restricted cash:
Increase in research and office equipment $ - $ 1,736,521
Decrease in restricted cash - (1,736,521)
------------- -------------
$ - $ -
============= =============
Warrants issued for deferred rent:
Increase in deferred rent $ 366,894 $ -
Increase in additional paid-in capital (366,894) -
------------- -------------
$ - $ -
============= =============
Cost of investor shares issued and
warrant extension:
Increase in accumulated deficit $ 466,667 $ 424,815
Increase in common stock - -
Increase in additional paid-in capital (466,667) (424,815)
------------- -------------
$ - $ -
============= =============
NOTE:
Cash expenditures for interest expense $ 85,406 $ 189,202
============= =============
See notes to condensed consolidated financial statements.
7
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying condensed consolidated financial statements of CEL-SCI
Corporation and subsidiary (the Company) are unaudited and certain
information and footnote disclosures normally included in the annual
financial statements prepared in accordance with accounting principles
generally accepted in the United States of America have been omitted
pursuant to the rules and regulations of the Securities and Exchange
Commission. While management of the Company believes that the disclosures
presented are adequate to make the information presented not misleading,
interim consolidated financial statements should be read in conjunction
with the consolidated financial statements and notes included in the
Company's annual report on Form 10-K/A for the year ended September 30,
2008.
In the opinion of management, the accompanying unaudited condensed
consolidated financial statements contain all accruals and adjustments
(each of which is of a normal recurring nature) necessary for a fair
presentation of the financial position as of June 30, 2009 and the results
of operations for the nine and three-month periods then ended. The
condensed consolidated balance sheet as of September 30, 2008 is derived
from the September 30, 2008 audited consolidated financial statements.
Significant accounting policies have been consistently applied in the
interim financial statements and the annual financial statements. The
results of operations for the nine and three-month periods ended June 30,
2009 and 2008 are not necessarily indicative of the results to be expected
for the entire year.
The Company has evaluated subsequent events from the date of the financial
statements through the date of the filing of this Form 10-Q. See Note L
for the subsequent events that were identified.
Significant accounting policies are as follows:
Research and Office Equipment - Research and office equipment is recorded
at cost and depreciated using the straight-line method over estimated
useful lives of five to seven years. Leasehold improvements are
depreciated over the shorter of the estimated useful life of the asset or
the term of the lease. Repairs and maintenance which do not extend the
life of the asset are expensed when incurred. Depreciation expense for the
nine-month periods ended June 30, 2009 and 2008 were $267,327 and
$101,005, respectively. Depreciation expense for the three-month periods
ended June 30, 2009 and 2008 were $101,329 and $7,246, respectively.
Patents - Patent expenditures are capitalized and amortized using the
straight-line method over the shorter of the expected useful life or the
legal life of the patent (17 years). In the event changes in technology or
other circumstances impair the value or life of the patent, appropriate
adjustment in the asset value and period of amortization is made. An
impairment loss is recognized when estimated future undiscounted cash
8
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
flows expected to result from the use of the asset, and from disposition,
is less than the carrying value of the asset. The amount of the impairment
loss would be the difference between the estimated fair value of the asset
and its carrying value. During the nine-month periods ended June 30, 2009
and 2008, the Company recorded $138,526 and $1,974, respectively, in
patent impairment charges. For the nine-month periods ended June 30, 2009
and 2008, amortization of patent costs totaled $64,329 and $60,206,
respectively. For the three month periods ended June 30, 2009 and 2008,
amortization of patent costs totaled $21,785 and $20,497, respectively.
The Company estimates that amortization expense will be $85,088 for each
of the next five years, totaling $425,440.
Research and Development Costs - Research and development expenditures are
expensed as incurred. Total research and development costs, excluding
depreciation, were $3,832,582 and $3,041,212 for the nine months ended
June 30, 2009 and 2008. For the three months ended June 30, 2009 and 2008,
total research and development costs, excluding depreciation, were
$1,174,066 and $975,183.
Income Taxes - The Company adopted the provisions of FASB Interpretation
No. 48, "Accounting for Uncertainty in Income Taxes" ("FIN 48") effective
October 1, 2007. The Company has net operating loss carryforwards of
approximately $98,093,100. The Company uses the asset and liability method
of accounting for income taxes. Under the asset and liability method,
deferred tax assets and liabilities are recognized for future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective
tax bases and operating and tax loss carryforwards. Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized in income in the period
that includes the enactment date. The Company records a valuation
allowance to reduce the deferred tax assets to the amount that is more
likely than not to be recognized. There has been no change in the
Company's financial position and results of operations due to the adoption
of FIN 48.
Stock-Based Compensation - In December 2004, the FASB issued SFAS No.
123R, "Share-Based Payment". SFAS No. 123R requires companies to recognize
expense associated with share based compensation arrangements, including
employee stock options, using a fair value-based option pricing model.
SFAS No. 123R applies to all transactions involving issuance of equity by
a company in exchange for goods and services, including employees.
Compensation expense has been recognized for awards that were granted,
modified, repurchased or cancelled on or after October 1, 2005 as well as
for the portion of awards previously granted that vested during the period
ended June 30, 2009. For the nine months ended June 30, 2009 and 2008, the
Company recorded $1,403,155 and $398,144, respectively, in general and
administrative expense for the cost of employee options. The Company's
options typically vest over a three-year period from the date of grant.
After one year, the stock is one-third vested, with an additional
one-third vesting after two years and the final one-third vesting at the
end of the three-year period. There were 4,763,389 and 1,335,000 options
granted to employees during the nine-month periods ended June 30, 2009 and
9
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
2008. The options granted during the nine months ended June 30, 2009 were
compensation for deferred and reduced salaries due to a lack of funds
during the fiscal year. Options are granted with an exercise price equal
to the closing price of the Company's stock on the day before the grant.
The Company determines the fair value of the employee compensation using
the Black Scholes method of valuation.
The Company has Incentive Stock Option Plans, Non-Qualified Stock Option
Plans, a Stock Compensation Plan and Stock Bonus Plans. All Stock Option
and Bonus Plans have been approved by the stockholders. A summary
description of these Plans follows. In some cases these Plans are
collectively referred to as the "Plans".
Incentive Stock Option Plans. The Incentive Stock Option Plans authorize
the issuance of shares of the Company's common stock to persons who
exercise options granted pursuant to the Plan. Only Company employees may
be granted options pursuant to the Incentive Stock Option Plan.
To be classified as incentive stock options under the Internal Revenue
Code, options granted pursuant to the Plans must be exercised prior to the
following dates:
(a) The expiration of three months after the date on which an option
holder's employment by the Company is terminated (except if such
termination is due to death or permanent and total disability);
(b) The expiration of 12 months after the date on which an option holder's
employment by the Company is terminated, if such termination is due to
the Employee's permanent and total disability;
(c) In the event of an option holder's death while in the employ of the
Company, his executors or administrators may exercise, within three
months following the date of his death, the option as to any of the
shares not previously exercised;
The total fair market value of the shares of common stock (determined at
the time of the grant of the option) for which any employee may be granted
options which are first exercisable in any calendar year may not exceed
$100,000.
Options may not be exercised until one year following the date of grant.
Options granted to an employee then owning more than 10% of the common
stock of the Company may not be exercisable by its terms after five years
from the date of grant. Any other option granted pursuant to the Plan may
not be exercisable by its terms after ten years from the date of grant.
The purchase price per share of common stock purchasable under an option
is determined by the Committee but cannot be less than the fair market
value of the common stock on the date of the grant of the option (or 110%
of the fair market value in the case of a person owning more than 10% of
the Company's outstanding shares).
10
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
Non-Qualified Stock Option Plans. The Non-Qualified Stock Option Plans
authorize the issuance of shares of the Company's common stock to persons
that exercise options granted pursuant to the Plans. The Company's
employees, directors, officers, consultants and advisors are eligible to
be granted options pursuant to the Plans, provided however that bona fide
services must be rendered by such consultants or advisors and such
services must not be in connection with the offer or sale of securities in
a capital-raising transaction. The option exercise price is determined by
the Committee but cannot be less than the market price of the Company's
common stock on the date the option is granted.
During the nine and three months ended June 30, 2009, no options were
exercised. During the nine months ended June 30, 2008, 50,467 options were
exercised. All options exercised were from the non-qualified plans. The
total intrinsic value of options exercised during the nine months ended
June 30, 2008 was $17,691.
Options to non-employees are accounted for in accordance with FASB's
Emerging Issues Task Force (EITF) Issue 96-18 Accounting for Equity
Instruments That Are Issued to Other Than Employees for Acquiring, or in
Conjunction with Selling, Goods or Services. Accordingly, compensation is
recognized when goods or services are received and is measured using the
Black-Scholes valuation model. The Black-Scholes model requires management
to make assumptions regarding the fair value of the options at the date of
grant and the expected life of the options. There were 450,000 options
granted to non-employees during the nine months ended June 30, 2009 and
the expense of $366,894 was recorded as a debit to general and
administrative expense and a credit to additional paid-in capital. There
were 2,581,488 shares of common stock issued to consultants during the
nine months ended June 30, 2009 at an expense for the nine months ended
June 30, 2009 of $462,234. In addition, a portion of the expense of common
stock issued in previous quarters was expensed. The expense for the nine
months ended June 30, 2009 was $391,000.
B. RESTATEMENT
The Company has restated its condensed consolidated financial statements
for the nine and three months ending June 30, 2009 to reflect the
amortization of deferred rent of $222,527 (total of $445,054) each quarter
that should have been expensed in the quarters ended December 31, 2008 and
March 31, 2009, but was not expensed until the quarter ended June 30,
2009. In addition, a derivative liability in the amount of $2,731,471
associated with warrants issued in connection with CEL-SCI's June 2009
financing was recorded as equity instead of a liability. Additionally, a
loss of $101,166 for the change in the value of these warrants should have
been expensed at June 30, 2009. Finally, the cost of extending the
expiration date of a warrant should have been recorded as a dividend of
$455,000 was not booked in the quarter ended June 30, 2009. The effect on
the Company's condensed consolidated financial statements as a result of
the restatement are shown below:
11
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
Condensed Consolidated Balance Sheet
------------------------------------
June 30, 2009
-------------------------------------------
As Previously
Reported Adjustment As Restated
------------- ---------- -----------
Derivative instruments-current $ 4,202,771 $2,832,637 $ 7,035,408
Total liabilities 7,641,399 2,832,637 10,474,036
Additional paid-in capital 144,576,694 (2,276,471) 142,300,223
Accumulated deficit (135,136,654) (556,166) (135,692,820)
Total stockholders' equity 10,901,861 (2,832,637) 8,069,224
LIABILITIES AND
STOCKHOLDERS'
EQUITY $ 18,543,260 $ - $18,543,260
Condensed Consolidated Statements of Operations
-----------------------------------------------
Nine Months Ended June 30, 2009
---------------------------------------------
As Previously
Reported Adjustment As Restated
------------- ---------- -----------
Loss on Derivative Instruments $ (1,892,084) $ (101,166) $ (1,993,250)
NET LOSS (10,428,691) (101,166) (10,529,857)
DIVIDENDS (11,667) (455,000) (466,667)
------------- ------------ -------------
NET LOSS AVAILABLE TO
SHAREHOLDERS $(10,440,358) $ (556,166) $(10,996,524)
============= ============ =============
NET LOSS PER COMMON SHARE
SHARE-BASIC & DILUTED $ (0.08) $ (0.01) $ (0.09)
Condensed Consolidated Statements of Operations
-----------------------------------------------
Three Months Ended June 30, 2009
--------------------------------------------
As Previously
Reported Adjustment As Restated
------------- ---------- -----------
Research and development $ 1,619,120 $ (445,054) $1,174,066
Total expenses 3,688,630 (445,054) 3,243,576
Loss from Operations (2,142,590) (445,054) (3,213,126)
Loss on Derivative Instruments (2,548,327) (101,166) (2,649,493)
NET LOSS (6,582,952) 343,888 (6,239,064)
DIVIDENDS (11,667) (455,000) (466,667)
NET LOSS AVAILABLE TO
SHAREHOLDERS $(6,594,619) $ (111,112) $(6,705,731)
12
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
Condensed Consolidated Statement of Cash Flows
----------------------------------------------
For the Nine Months Ended June 30, 2009
--------------------------------------------
As Previously
Reported Adjustment As Restated
------------- ---------- -----------
NET LOSS $10,428,691 $ 101,166 $10,529,857
Loss on derivative instruments $ 1,892,084 $ 101,166 $ 1,993,250
Supplemental disclosure of
noncash transactions:
Cost of investor shares issued
and and warrant extension:
Increase in accumulated deficit $ 11,667 $ 455,000 $ 466,667
Increase in additional paid-in
capital $ (11,667) $ (455,000) $ (466,667)
C. NEW ACCOUNTING PRONOUNCEMENTS
In September 2006, FASB issued SFAS No. 157, "Fair Value Measurements".
The statement defines fair value, establishes a framework for measuring
fair value in GAAP and expands disclosures about fair value measurements.
The statement is effective for financial statements issued for fiscal
years beginning after November 15, 2007 and interim periods within those
fiscal years. In February 2008, the FASB issued FASB Staff Position
("FSP") No. 157-2, Effective Date of FASB Statement No. 157. FSP 157-2
delays the effective date of SFAS 157 to fiscal years beginning after
November 15, 2008, for nonfinancial assets and nonfinancial liabilities,
except for items that are recognized or disclosed at fair value in the
financial statements on a recurring basis (at least annually). The Company
has adopted this statement and it did not affect its current practice in
valuing fair value of its derivatives each quarter. See Note G.
In February 2007, FASB issued SFAS No. 159, "The Fair Value Option for
Financial Assets and Financial Liabilities - Including an amendment of
FASB Statement No. 15". The Statement permits companies to choose to
measure many financial instruments and certain other items at fair value.
The statement is effective for fiscal years that begin after November 15,
2007, but early adoption is permitted. The Company chose not to elect the
fair value option.
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative
Instruments and Hedging Activities - an amendment of FASB Statement No.
133, which changes disclosure requirements for derivative instruments and
hedging activities. The statement is effective for periods ending on or
after November 15, 2008, with early application encouraged. The Company
has adopted this statement and the effect is immaterial.
13
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
In April 2008, the FASB staff issued FSP FAS 142-3, Determination of the
Useful Life of Intangible Assets, which amends the factors that should be
considered in developing renewal or extension assumptions used to
determine the useful life of a recognized intangible asset under FASB
Statement No. 142, Goodwill and Other Intangible Assets. The staff
position is intended to improve the consistency between the useful life of
a recognized intangible asset under Statement 142 and the period of
expected cash flows used to measure the fair value of the asset under FASB
Statement No. 141, Business Combinations, and other U.S. generally
accepted accounting principles (GAAP). The FSP is effective for financial
statements issued for fiscal years beginning after December 15, 2008, and
interim periods within those fiscal years; early adoption is prohibited.
The Company is currently assessing the potential impact of this staff
position on its consolidated financial statements.
In June 2008, the FASB finalized EITF 07-5, "Determining Whether an
Instrument (or Embedded Feature) is Indexed to an Entity's Own Stock". The
EITF lays out a procedure to determine if the debt instrument is indexed
to its own common stock. The EITF is effective for fiscal years beginning
after December 15, 2008. The Company believes EITF 07-05 may have a
material impact on its convertible debt and certain warrants.
In September 2008, the FASB staff issued PSP FAS 133-1 and FIN 45-4,
"Disclosures about Credit Derivatives and Certain Guarantees: An Amendment
of FASB Statement No. 133 and FASB Interpretation No. 45; and
Clarification of the Effective Date of FASB Statement No. 161". The FSP
applies to credit derivatives within the scope of Statement 133 and hybrid
instruments that have embedded credit derivatives. It deals with
disclosures related to these derivatives and is effective for reporting
periods ending after November 15, 2008. It also clarifies the effective
date of SFAS No. 161 as any reporting period beginning after November 15,
2008. The Company is assessing the potential impact of this staff position
on its consolidated financial statements.
In April 2009, the FASB issued FSP FAS 107-1 and APB 28-1, "Interim
Disclosures about Fair Value of Financial Instruments" ("FSP FAS 107-1 and
APB 28-1"). This FSP amends FASB Statement No. 107, "Disclosures about
Fair Values of Financial Instruments", to require disclosures about fair
values of financial instruments for interim reporting periods of publicly
traded companies as well as in annual financial statements. The FSP also
amends APB Opinion No. 28, "Interim Financial Reporting", to require those
disclosures in summarized financial information at interim reporting
periods. FSP FAS 107-1 and APB 28-1 because effective for interim and
annual reporting periods ending after June 15, 2009. The Company adopted
the FSP for the period ended June 30, 2009.
In May 2009, the FASB issued SFAS No. 165, "Subsequent Events" ("SFAS No.
165"), which establishes general standards of accounting for and
disclosure of events that occur after the balance sheet date but before
the financial statements are issued or are available to be issued. It
requires the disclosure of the date through which an entity has evaluated
14
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
subsequent events and the basis for that date. The Statement sets forth
the period after the balance sheet date during which management of a
reporting entity should evaluate events or transactions that may occur for
potential recognition or disclosure in the financial statements, the
circumstances under which an entity should recognize events or
transactions occurring after the balance sheet date in its financial
statements and the disclosures that an entity should make about events or
transactions that occurred after the balance sheet date. SFAS No. 165
became effective for the Company for the period ended June 30, 2009 and is
to be applied prospectively. The impact of adoption was not significant.
In June 2009, the FASB issued SFAS No. 168, "The FASB Accounting Standard
CodificationTM ("Codification") and the Hierarchy of Generally Accepted
Accounting Principles", effective for interim and annual reporting periods
ending after September 15, 2009. This statement replaces SFAS No. 162,
"The Hierarchy of Generally Accepted Accounting Principles" and
establishes the Codification as the source of authoritative accounting
principles used in the preparation of financial statements in conformity
with generally accepted accounting principles. The Codification does not
replace or affect guidance issued by the SEC or its staff. After the
effective date of this statement, all non-grandfathered non-SEC accounting
literature not included in the Codification will be superseded and deemed
non-authoritative.
D. AVAILABLE-FOR-SALE SECURITIES
At September 30, 2008, the Company had $200,000 in face value of Auction
Rate Cumulative Preferred Shares (ARPs), liquidation preference of $25,000
per share, of an income mutual fund. During the nine months ended June 30,
2009, the Company redeemed the ARPs for $200,000.
The Company carried the ARPs at par value until they were repaid in
November 2008. The loan that the Company had taken against these ARPs was
repaid at the same time.
E. STOCKHOLDERS' EQUITY
In November and December 2007, the Company extended 1,905,633 employee
options and 2,016,176 investor and consultant warrants. The options and
warrants were due to expire from December 1, 2007 through December 31,
2008. All options and warrants were extended for an additional five years
from the original expiration date. The cost of the extension of employee
options of $465,008 was recorded as a debit to general and administrative
expense and a credit to additional paid-in capital. The cost of the
extension of investor warrants of $424,815 was recorded as a debit to
accumulated deficit (dividend) and a credit to additional paid-in capital.
The cost of the extension of the consultant warrants of $99,181 was
recorded as a debit to general and administrative expense and a credit to
additional paid-in capital. The additional cost of the extension of
employee options and investor and consultant warrants was determined using
the Black Scholes method.
15
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
In January and March, 2008, the Company issued 1,116,020 shares of
restricted common stock to employees. The stock was valued at prices
ranging from $0.52 to $0.62. The total cost of the stock issued to
employees was $687,830. The cost of the stock for the nine months ended
June 30, 2009 of $180,189 was expensed to research and development
($58,130) and general and administrative expense ($122,059). In addition,
in March and April of 2008, the Company issued a total of 516,000 shares
of restricted common stock to two consultants at $0.52 and $0.69 per share
for a total cost of $134,160. This stock was be expensed over the period
of the contracts with the consultants. The expense for the nine months
ended June 30, 2009 was $160,912.
In November of 2008, the Company extended its licensing agreement for
Multikine with Orient Europharma. The new agreement extends the Multikine
collaboration to also cover South Korea, the Philippines, Australia and
New Zealand. The licensing agreement initially focuses on the areas of
head and neck cancer, nasopharyngeal cancer and potentially cervical
cancer. The agreement expires 15 years after the commencement date which
is defined as the date of the first commercial sale of Multikine in any
country within their territory. As a result of the agreement, Orient
Europharma purchased 1,282,051 shares of common stock at a cost of $0.39
per share, for a total to the Company of $500,000.
During the nine months ended June 30, 2009, 2,568,816 shares of common
stock were issued in payment of invoices totaling $868,846. Common stock
was also issued to pay interest and principal on the convertible debt.
(See Note F.) In addition, the balance of the shares issued to the
Company's President in September 2008 were expensed at a cost of $200,000.
An additional 1,030,928 shares were issued to the President in March 2009.
A portion of the cost of $200,000 was expensed during the nine months
ended June 30, 2009, totaling $125,555. In addition 12,672 shares were
issued to an employee for expenses. The shares were expensed at a cost of
$3,168 during the quarter ended June 30, 2009.
On December 30, 2008, the Company entered into an Equity Line of Credit
agreement as a source of funding for the Company. For a two-year period,
the agreement allows the Company, at its discretion, to sell up to $5
million of the Company's common stock at the volume weighted average price
of the day minus 9%. The Company may request a drawdown once every ten
trading days, although the Company is under no obligation to request any
draw-downs under the equity line of credit. The equity line of credit
expires on January 6, 2011. There were no draw-downs during the nine
months ended June 30, 2009.
On March 6, 2009, the Company entered into a licensing agreement with
Byron Biopharma LLC ("Byron") under which the Company granted Byron an
exclusive license to market and distribute the Company's cancer drug
Multikine in the Republic of South Africa. The Company has existing
licensing agreements for Multikine with Teva Pharmaceuticals and Orient
Europharma. Pursuant to the agreement Byron will be responsible for
registering the product in South Africa. Once Multikine has been approved
for sale, the Company will be responsible for manufacturing the product,
while Byron will be responsible for sales in South Africa. Revenues will
be divided equally between the Company and Byron. To maintain the license
Byron, among other requirements, must make milestone payments to the
16
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
Company totaling $125,000 on or before March 15, 2010. On March 30, 2009,
and as further consideration for its rights under the licensing agreement,
Byron purchased 3,750,000 Units from the Company at a price of $0.20 per
Unit. Each Unit consisted of one share of the Company's common stock and
two warrants. Each warrant entitles the holder to purchase one share of
the Company's common stock at a price of $0.25 per share. The warrants
will be exercisable at any time after September 8, 2009 and prior to March
6, 2016. The shares of common stock included as a component of the Units
were registered by the Company under the Securities Act of 1933. The
Company will file a new registration statement to register the shares
issuable upon the exercise of the warrants. The Units were accounted for
as an equity transaction using the Black Scholes method to value the
warrants. The fair value of the warrants was calculated to be $1,015,771
and was recorded as both a debit and a credit to additional paid-in
capital.
In April 2009, the Company extended 300,000 employee options. The options
were due to expire from April 11, 2009 through December 31, 2009. All
options were extended for an additional three years from the current
expiration date. The additional cost of $6,142 was recorded as a debit to
option expense and a credit to additional paid-in capital. The value of
the employee options was determined using the Black Scholes method.
In June 2009, the Company sold 14,613,102 million units, with each unit
consisting of one of the Company's common shares and 0.67 warrants to
purchase one share of common stock. The investors purchased the units at a
purchase price of $0.40 per unit. The warrants, which represent the right
to acquire an aggregate of up to 10,284,060 million common shares, are
exercisable at any time on or after 181 days from the Closing Date and
prior to the 5-year anniversary at an exercise price of $0.50 per share.
The Company received $5,845,241 less financing costs of $339,329. The
warrants were valued at $2,731,471 on the date of issuance and recorded as
a debit to additional paid-in capital and a credit to derivative
liabilities. As of June 30, 2009, the fair value of the warrants recorded
as derivative liabilities was $2,832,637.
In conjunction with the June 2009 financing, a prior financing was reset
to $0.40 per share, resulting in the issuance of an additional 1,166,667
restricted shares. The issuance of these shares was accounted for as a
dividend. An additional 1,815,698 warrants were also issued at $0.40 and
old warrants were repriced to $0.40 in connection with the August 2008
private financing.
F. SERIES K CONVERTIBLE DEBT
In August 2006, the Company issued $8,300,000 in aggregate principal
amount of convertible notes (the "Series K Notes") together with warrants
to purchase 4,825,581 shares of the Company's common stock (the Series K
Warrants"). Additionally, in connection with issuance of the Series K
Notes and Series K Warrants, the placement agent received a fee of
$498,000 and 386,047 fully vested warrants (the "Placement Agent
Warrants") to purchase shares of the Company's common stock. Net proceeds
were $7,731,290, net of $568,710 in direct transaction costs, including
the placement agent fee.
17
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
Features of the Convertible Debt Instrument and Warrants
The Series K Notes were convertible into 10,480,000 shares of the
Company's common stock at the option of the holder at any time prior to
maturity at a conversion price of $0.75 per share, subject to adjustment
for certain events. The Series K Warrants were exercisable over a
five-year period from February 4, 2007 through February 4, 2012 at $0.75
per share. As a result of the June 2009 financing, the note conversion
price and the warrant price were reset to $0.40 and an additional
5,348,354 warrants were issued at $0.40.
The Series K Notes bear interest at the greater of 8% or the six month
LIBOR plus 300 basis points, and are required to be repaid in thirty equal
monthly installments of, at that time, $207,500 beginning on March 4, 2007
and continuing through September 4, 2010. Any remaining principal balance
is required to be repaid on August 4, 2011; however, holders of the Series
K Notes may require repayment of the entire remaining principal balance at
any time after August 4, 2009. Interest was payable quarterly beginning
September 30, 2006. Each payment of principal and accrued interest may be
settled in cash or in shares of common stock at the option of the Company.
The number of shares deliverable under the share-settlement option is
determined based on the lower of (a) $0.40 per share, as adjusted pursuant
to the terms of the Series K Notes or (b) 90% applied to the arithmetic
average of the volume-weighted-average trading prices for the twenty day
period immediately preceding each share settlement. The Company may not
make payments in shares if such payments would result in the cumulative
issuance of shares of its common stock exceeding 19.999% of the shares
outstanding on the day immediately preceding the issuance date of the
Series K Notes, unless prior approval is given by vote of at least a
majority of the shares outstanding. The Company received such approval on
November 17, 2006.
The Company is accounting for the Series K Warrants as derivative
liabilities in accordance with SFAS No. 133. A debt discount of $1,734,472
is being amortized to interest expense using the effective interest method
over the expected term of the Series K Notes. During the nine-month
periods ended June 30, 2009 and 2008, the Company recorded interest
expense of $111,990 and $199,501, respectively, in amortization of the
debt discount. As of June 30, 2009, $1,420,715 of the Series K notes were
left outstanding, the fair value of the Series K notes is $1,526,279 and
the fair value of the investor and placement agent warrants is $2,676,492.
The Company recorded a loss on derivative instruments of $1,892,084 during
the nine months ended June 30, 2009 and a gain on derivative instruments
of $35,157 during the nine months ended June 30, 2008. For the three
months ended June 30, 2009 and 2008, the Company recorded a loss on
derivative instruments of $2,548,327 and a gain of $206,106, respectively.
This loss was due to two factors: 1) an increase in the Company's share
price and 2) the repricing of the notes to $0.40 and the issuance of new
warrants as a result of the June 2009 financing.
18
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
During the nine and three months ended June 30, 2009 and 2008, no Series K
notes were converted into shares of common stock. During the nine months
ended June 30, 2009, principal payments of $630,000 were made in cash to
the holders of the Series K notes. In addition, 721,565 shares of common
stock were issued in lieu of cash for the principal payments due on
January 4 and February 4, 2009 of $190,000. In accordance with the
agreement, payment in stock must be made 20 days before the principal
payment is due. The Company also paid the interest expense through
December 31, 2008 with 170,577 shares of common stock. As of June 30,
2009, $1,420,715 of the Series K Notes remained outstanding.
The following summary comprises the total of the fair value of the
convertible debt and related derivative instruments at June 30, 2009 and
September 30, 2008:
June 30, September 30,
2009 2008
-------- ------------
Face value of debt $ 1,420,715 $ 2,240,715
Discount on debt (81,990) (193,980)
Investor warrants 1,734,472 1,734,472
Placement agent warrants 198,259 79,664
Fair value adjustment-convertible
debt 187,554 (103,495)
Fair value adjustment-investor
warrants 743,761 (738,679)
------------ ------------
Total fair value $ 4,202,771 $ 3,018,697
============ ============
G. FAIR VALUE MEASUREMENTS
Effective October 1, 2008, the Company adopted the provisions of Statement
of Financial Accounting Standards No. 157, "Fair Value Measurements",
which defines fair value, establishes a framework for measuring fair value
and expands disclosures about such measurements that are permitted or
required under other accounting pronouncements. While SFAS No. 157 may
change the method of calculating fair value, it does not require any new
fair value measurements. The SFAS No. 157 requirements for certain
non-financial assets and liabilities have been deferred in accordance with
Financial Accounting Board Staff Position FSP 157-2. The new effective
date is for fiscal years beginning after November 15, 2008 and the interim
periods within the fiscal year. The adoption of SFAS 157 did not have a
material impact on the Company's results of operations, financial position
or cash flows.
In accordance with SFAS No. 157, the Company determines fair value as the
price that would be received to sell an asset or paid to transfer a
liability in an orderly transaction between market participants at the
measurement date. The Company generally applies the income approach to
determine fair value. This method uses valuation techniques to convert
future amounts to a single present amount. The measurement is based on the
value indicated by current market expectations about those future amounts.
19
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
SFAS 157 establishes a fair value hierarchy that prioritizes the inputs
used to measure fair value. The hierarchy gives the highest priority to
active markets for identical assets and liabilities (Level 1 measurement)
and the lowest priority to unobservable inputs (Level 3 measurement). The
Company classifies fair value balances based on the observability of those
inputs. The three levels of the fair value hierarchy are as follows:
o Level 1 - Observable inputs such as quoted prices in active markets
for identical assets or liabilities
o Level 2 - Inputs other than quoted prices that are observable for the
asset or liability, either directly or indirectly. These include
quoted prices for similar assets or liabilities in active markets,
quoted prices for identical or similar assets or liabilities in
markets that are not active and amounts derived from valuation models
where all significant inputs are observable in active markets
o Level 3 - Unobservable inputs that reflect management's assumptions
For disclosure purposes, assets and liabilities are classified in their
entirety in the fair value hierarchy level based on the lowest level of
input that is significant to the overall fair value measurement. The
Company's assessment of the significance of a particular input to the fair
value measurement requires judgment and may affect the placement within
the fair value hierarchy levels.
The table below sets forth the assets and liabilities measured at fair
value on a recurring basis, by input level, in the condensed consolidated
balance sheet at June 30, 2009:
Quoted Prices in Significant
Active Markets for Other Significant
Identical Assets or Observable Unobservable
Liabilities (Level 1) Inputs (Level 2) Inputs (Level 3) Total
--------------------- ---------------- ---------------- -----
Derivative instruments $ - $7,035,408 $ - $7,035,408
============ ========== ========== ==========
The fair values of the Company's derivative instruments disclosed above
are primarily derived from valuation models where significant inputs such
as historical price and volatility of the Company's stock as well as U.S.
Treasury Bill rates are observable in active markets.
H. LOANS
The Company had a line of credit through its bank to borrow up to 100% of
the ARPs (see Note D) at an interest rate of prime minus 1%. As of
September 30, 2008, the Company had borrowed $200,000, which was repaid in
November 2008. During the nine months ended June 30, 2009, the Company had
paid $813 in interest on the line of credit.
20
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
Between December 2008 and June 2009 Maximilian de Clara, CEL-SCI's
President and a director, loaned the Company $1,060,000 plus accrued
interest. The loan was initially payable at the end of March 2009, but was
extended to the end of June 2009. At the time the loan was due, and in
accordance with the loan agreement, the Company issued Mr. de Clara a
warrant which entitles Mr. de Clara to purchase 1,648,244 shares of the
Company's common stock at a price of $0.40 per share. The warrant is
exercisable at any time prior to June 27, 2014. The cost of the warrants
of $358,802 was recorded as a debit to interest expense and a credit to
additional paid-in capital. Although the loan was to be repaid from the
proceeds of the Company's recent financing, the Company's Directors deemed
it beneficial not to repay the loan and negotiated a second extension of
the loan with Mr. de Clara on terms similar to the June 2009 financing.
Pursuant to the terms of the second extension the note is now due on July
6, 2014, but, at Mr. de Clara's option, the loan can be converted into
shares of the Company's common stock. The number of shares which will be
issued upon any conversion will be determined by dividing the amount to be
converted by $0.40. As further consideration for the second extension, Mr.
de Clara received warrants which allow Mr. de Clara to purchase 1,849,295
shares of the Company's common stock at a price of $0.50 per share at any
time prior to July 6, 2014. The loan from Mr. de Clara bears interest at
15% per year and is secured by a second lien on substantially all of the
Company's assets. The Company does not have the right to prepay the loan
without Mr. de Clara's consent.
I. OPERATIONS, FINANCING
The Company's independent registered accountants issued a going concern
opinion on the September 30, 2008 financial statements. The Company has
funded costs for the acquisition of certain patented and unpatented
proprietary technology and know-how relating to the human immunological
defense system, patent applications, research and development,
administrative costs, construction of laboratory facilities and clinical
trials. The Company must raise additional capital or find additional
long-term financing in order to continue with its research efforts. To
date, the Company has not generated any revenue from product sales. The
ability of the Company to complete the necessary clinical trials with the
public and private sale of its securities and loans from institutional
investors and third parties and obtain Federal Drug Administration (FDA)
approval for the sale of products to be developed on a commercial basis is
uncertain. Ultimately, the Company must complete the development of its
products, obtain the appropriate regulatory approvals and obtain
sufficient revenues to support its cost structure.
The Company has two partners who have agreed to participate in and pay for
part of the Phase III clinical trial for Multikine. However, in light of
the current capital market environment, the Company believes it is prudent
not to start the Phase III clinical trial for Multikine until it has firm
commitments in the form of partnerships and/or money raised for a
substantial amount of cash to support the Phase III clinical trial. In the
meantime, the Company will operate at significantly reduced cash
expenditure levels and additional cash may be raised by offering contract
manufacturing services to the pharmaceutical industry in its new
manufacturing facility. The Company is currently working towards a
21
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
transaction which will finance its Phase III clinical trial of Multikine.
The Company believes that it will be able to obtain additional financing
since Multikine is a Phase III product designed to treat cancer, an area
that pharmaceutical companies are increasingly targeting. It is important
to note that the Company's expenditures for fiscal year 2008 included
several very large non-recurring expenses that amounted to several million
dollars, mostly related to the build out of the manufacturing facility.
These expenses will not recur in fiscal year 2009, thereby reducing the
Company's expenditures significantly. In addition, the Company has put in
place a $5 million Equity Line of Credit (see Note E). With this Equity
Line of Credit in place the Company believes it will have the required
capital to continue operations until 2011, not counting any potential
revenues from contract manufacturing.
In December 2008, the Company was not in compliance with certain lease
requirements (i.e., failure to pay an installment of Base Annual Rent),
which has, however, been cured. This resulted in a lease amendment
pursuant to which the landlord agreed to defer three months (December -
February) of rent which was to be paid back incrementally from future
financings. In return, the Company extended 3,000,000 warrants previously
given to the landlord by one year, repriced these warrants from $1.25 to
$0.75 and issued the landlord an additional 787,000 warrants at $0.75.
Both warrants expire on January 26, 2014. The cost of the warrants
($115,721) was accounted for as a debit to deferred rent and a credit to
additional paid-in capital. All back rent was paid to the landlord in
early July 2009. During the three months ended June 30, 2009, the Company
issued the landlord an additional 2,296,875 warrants in accordance with an
amendment to the agreement. These warrants were valued at $251,172 using
the Black Scholes method.
In June 2009, the Company sold 14,613,102 million units, with each unit
consisting of one of the Company's common shares and 0.67 warrants to
purchase one share of common stock. The investors purchased the units at a
purchase price of $0.40 per unit. The warrants, which represent the right
to acquire an aggregate of up to 9,790,777 million common shares, are
exercisable at any time on or after 181 days from the Closing Date and
prior to the 5-year anniversary at an exercise price of $0.50 per share.
The Company received $5,845,241 less financing costs of $339,329. The
warrants were valued at $2,731,471 and recorded as a debit to additional
paid-in capital and a credit to derivative liabilities. At June 30, 2009,
the derivative liabilities were valued at $2,832,637, which increased the
loss on derivative instruments and increased the derivative liabilities by
$101,166.
In general, with the reduction in expenses, the $5 million Equity Line in
place and the $6 million provided by the June 2009 financing, the Company
expects to have enough cash to continue operations until 2011, without
regard to potential revenues from contract manufacturing.
J. DIVIDENDS
The Company has not paid any dividends to shareholders since inception.
The cost of the extension of investor warrants during the nine months
ended June 30, 2008 of $424,815 was recorded as a dividend, and increased
the Company's accumulated deficit. The cost of
22
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
the issuance of the 1,166,667 shares from a previous financing in June
2009 was also recorded as a dividend and increased the accumulated deficit
by $466,667.
K. COMMITMENTS AND CONTINGENCIES
Lease Agreement - In August 2007, the Company leased a building near
Baltimore, Maryland. The 73,000 square foot building was remodeled in
accordance with the Company's specifications so that it can be used by the
Company to manufacture Multikine for the Company's Phase III clinical
trial and sales of the drug if approved by the FDA. The lease is for a
term of twenty years and requires annual base rent payments of $1,575,000
during the first year of the lease. The annual base rent escalates each
year at 3%. The Company is also required to pay all real and personal
property taxes, insurance premiums, maintenance expenses, repair costs and
utilities. The lease allows the Company, at its election, to extend the
lease for two ten-year periods or to purchase the building at the end of
the 20-year lease. The lease required the Company to pay $3,150,000
towards the remodeling costs, which will be recouped by reductions in the
annual base rent of $303,228 in years six through twenty of the lease. On
January 24, 2008, a second amendment to the lease for the manufacturing
facility was signed. In accordance with the amendment, the Company was
required to pay the following: 1) an additional $518,790 for movable
equipment, and 2) an additional $1,295,528 into the escrow account to
cover additional costs, which will increase deferred rent. These funds
were transferred in early February 2008. In April 2008, an additional
$288,474 was paid toward the completion of the manufacturing facility. In
July 2008, the Company was required to deposit the equivalent of one
year's base rent in accordance with the contract. The $1,575,000 was
required to be deposited when the amount of cash the Company had fell
below the amount stipulated in the lease. The Company took possession of
the manufacturing facility in October 2008. An additional $505,225 was
paid for the completion of the work on the manufacturing facility in
October 2008. In the quarter ended June 30, 2009, the Company began
amortizing the deferred rent on the building. The deferred rent for the
nine months ended June 30, 2009 totaled $667,582 and was recorded as
research and development expense during the three months ended June 30,
2009. This includes rent expense of $419,354 related to the first six
months of fiscal year 2009.
The Company began amortizing the deferred rent on the building on October
7, 2008, the day that the Company took possession of the building. The
amortization on the deferred rent for the six months ended March 31, 2009
was $445,054 and for the three months ended March 31, 2009 was $222,527.
In February 2009, the Company subleased a portion of the manufacturing
facility. The monthly rent is $10,000 and the lease has a term of one
year.
L. SUBSEQUENT EVENTS
The Company completed its June 2009 financing on June 24, 2009. The
financing triggered a reset of the Series K conversion price and the
warrant exercise price from $0.75 to $0.40. In total, 7,591,923 warrants
23
CEL-SCI CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NINE AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008
(unaudited)
were reset and an additional 8,676,478 warrants were issued at $0.40.
In early July 2009, four additional investors were accepted into the June
2009 financing. The additional consideration of $294,498, was received
from the investors following approval by the NYSE AMEX. The investors
received 736,244 shares and 493,283 warrants to purchase shares of the
Company's common stock under the same terms as the other investors.
On July 31, 2009 the Company borrowed $2,000,000 from two institutional
investors. The closing of the transaction is expected to occur on or
before August 31, 2009. The loans will be evidenced by the Company's
Series B promissory notes which will be payable one year after the closing
date.
The Company plans to use a portion of the borrowed funds to repay its
outstanding Series K notes. The Company has notified the holders of the
Series K notes that it intends to repay the notes on August 31, 2009. At
any time prior to August 31, 2009 the Series K note holders may convert
all or part of the Series K notes into shares of the Company's common
stock. The number of shares, if any, to be issued upon conversion will be
determined by dividing the amount to be converted by $0.40. As of August
5, 2009, Series K notes in the principal amount of $715,000 had been
converted into shares of the Company's common stock. If no other notes are
converted, approximately $379,000 will be used to repay the remaining
Series K notes.
Any amounts not used to repay the Series K notes will be used for general
corporate purposes.
The Series B notes do not bear interest, as such, but if any of the Series
B notes are repaid within six months of the closing date, the Company will
be required to pay the note holders 110% of the principal amount to be
repaid. If the notes are repaid six months after the closing date, the
Company will be required to pay the note holders 115% of the outstanding
principal due on the Series B notes.
The promissory notes are secured by substantially all of the Company's
assets.
The Series B note holders also received Series B warrants. The Series B
warrants allow the holders to purchase up to 500,000 shares of the
Company's common stock at a price which will be the higher of $0.50 per
share, or the closing price plus $0.01, of the Company's common stock on
the day preceding the closing date. The Series B warrants can be exercised
at any time six months after the closing date and expire five years after
the closing date. Although it is not required to do so, the Company plans
to file a registration statement with the Securities and Exchange
Commission so that the shares issuable upon the exercise of the Series B
warrants will be available for public sale.
24
CEL-SCI CORPORATION
-------------------
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
Restatement
The Company has restated its condensed consolidated financial statements for the
nine and three months ending June 30, 2009 to reflect the amortization of
deferred rent of $222,527 (total of $445,054) each quarter that should have been
expensed in the quarters ended December 31, 2008 and March 31, 2009, but was not
expensed until the quarter ended June 30, 2009. In addition, a derivative
liability in the amount of $2,731,471 associated with warrants issued in
connection with CEL-SCI's June 2009 financing was recorded as equity instead of
a liability. Additionally, a loss of $101,166 for the change in the value of
these warrants should have been expensed at June 30, 2009. Finally, the cost of
extending the expiration date of a warrant should have been recorded as a
dividend of $455,000 was not booked in the quarter ended June 30, 2009. For a
discussion of the significant restatement adjustments and the background leading
to the adjustments, see Note B to the condensed consolidated financial
statements. All amounts in this Form 10-Q/A affected by the restatement
adjustments have been update to reflect the adjusted amounts.
Liquidity and Capital Resources
The Company has had only limited revenues from operations since its inception in
March 1983. The Company has relied upon proceeds realized from the public and
private sale of its securities as well as loans from institutional investors and
third parties to meet its funding requirements. Funds raised by the Company have
been expended primarily in connection with the acquisition of an exclusive
worldwide license to, and later purchase of, certain patented and unpatented
proprietary technology and know-how relating to the human immunological defense
system, patent applications, the repayment of debt, the continuation of Company
sponsored research and development and administrative costs, and the
construction of laboratory facilities. Inasmuch as the Company does not
anticipate realizing significant revenues until such time as it enters into
licensing arrangements regarding its technology and know-how or until such time
it receives permission to sell its product (which could take a number of years),
the Company has been dependent upon the proceeds from the sale of its securities
to meet all of its liquidity and capital resource requirements and will have to
continue doing so in the future.
During the nine-month periods ended June 30, 2009 and 2008, the Company provided
cash totaling $4,860,153 and used cash of $7,831,579, respectively. For the nine
months ended June 30, 2009 and 2008, cash used in operating activities totaled
$2,539,239 and $4,688,724. For the nine months ended June 30, 2009 and 2008,
cash was provided by financing activities totaled $6,985,892 and cash was used
by financing activities of $750,597, respectively. Licensing proceeds of
$1,249,981 and receipt of short-term loans of $1,060,000 provided funds, as did
the June 2009 financing ($5,845,241). The repayment of convertible notes
($630,000), financing costs ($339,330) and the repayment of the short-term loan
($200,000) were used in financing activities during the nine months ended June
30, 2009. For the nine months ended June 30, 2008, cash provided by financing
25
was from the exercise of employee options ($14,403)and a short-term loan
($656,340). Repayment of convertible notes of $765,000 and repayment of the
short-term loan ($656,340) used cash in financing activities. For the nine
months ended June 30, 2009, cash provided by investing activities was $413,500.
For the nine months ended June 30, 2008, $2,392,258 was used in investing
activities. For the nine months ended June 30, 2009 and 2008, the use of cash in
investing activities consisted of purchases of equipment and legal costs
incurred in patent applications, the use of restricted cash and, for the nine
months ended June 30, 2009, the sale of the final $200,000 in ARPs.
The Company has two partners who have agreed to participate in and pay for part
of the Phase III clinical trial for Multikine. However in light of the current
capital market environment, the Company believes it is prudent not to start the
Phase III clinical trial until it has firm commitments in the form of
partnerships and/or money raised for a substantial amount of cash to support the
Phase III clinical trial. Additionally, the Company obtained new financing of
$5,845,241 in June of 2009, net of financing costs of $339,329. The Company is
currently working towards a transaction which will finance its Phase III
clinical trial of Multikine. In addition, the Company has put in place a $5
million Equity Line of Credit (see Note E). With this Equity Line of Credit in
place the Company believes it will have the required capital to continue
operations through June 2011, even without any potential revenues from contract
manufacturing.
In December 2008, the Company was not in compliance with certain lease
requirements (i.e., failure to pay an installment of Base Annual Rent), which
has, however, been cured. This resulted in a lease amendment pursuant to which
the landlord agreed to defer three months (December - February) of rent which
was to be paid back incrementally from future financings. In return, the Company
extended 3,000,000 warrants by one year, repriced these warrants from $1.25 to
$0.75 and issued to the landlord an additional 787,000 warrants at $0.75. The
cost of $115,721 was accounted for as a debit to deferred rent and a credit to
additional paid-in capital. Both warrants expire on January 26, 2014. During the
quarter ended June 30, 2009, the landlord was issued an additional 2,296,875
warrants in accordance with an amendment to the lease. The cost of these new
warrants ($251,172) was accounted for as a debit to deferred rent and a credit
to additional paid-in capital. In March 2009, the Company began paying half of
the basic monthly rent while it negotiated for additional capital. On July 1,
2009, the Company paid all back rent to the landlord and is therefore not
obligated to issue additional warrants to the landlord.
It should be noted that substantial funds will be needed for the clinical trial
which will be necessary before the Company will be able to apply to the FDA for
approval to sell any products which may be developed on a commercial basis
throughout the United States. In the absence of revenues, the Company will be
required to raise additional funds through the sale of securities, debt
financing or other arrangements in order to continue with its research efforts.
Ultimately, the Company must complete the development of its products, obtain
appropriate regulatory approvals and obtain sufficient revenues to support its
cost structure.
Since all of the Company's projects are under development the Company cannot
predict with any certainty the funds required for future research and clinical
trials, the timing of future research and development projects, or when it will
be able to generate any revenue from the sale of any of its products.
The Company had invested in ARPs (See Note D). Because of liquidity issues with
these ARPs, the Company borrowed $200,000 on a line of credit which was repaid
in November of 2008. The Company no longer owns any ARPs.
26
Results of Operations and Financial Condition
During the nine-month period ended June 30, 2009, research and development
expenses increased by $791,370 compared to the nine-month period ended June 30,
2008. This increase was due to continuing expenses relating to the preparation
for the Phase III clinical trial on Multikine. Nine months of amortization of
the deferred rent totaled $667,582 and contributed to the increase in research
and development expenses. During the three-month period ended June 30, 2009,
research and development expense increased by $198,883. This increase was
principally caused by the amortization of the deferred rent totaling $222,527,
partially offset by the layoff of some personnel in the lab during the financial
crisis. The Company is currently rehiring and preparing for the start of the
Phase III clinical trial.
During the nine-month period ended June 30, 2009, general and administrative
expenses increased by $84,064 compared to the nine-month period ended June 30,
2008. This increase was caused primarily by the write off of abandoned patents
of $138,525, offset by a decrease in shareholder expenses of approximately
$81,000. During the three-month period ended June 30, 2009, general and
administrative expenses increased by $769,108, primarily because of an increase
in the SFAS 123R costs of approximately $724,000. The SFAS 123R cost is a
non-cash charge.
Interest income during the nine months ended June 30, 2009 decreased by $222,207
compared to the nine-month period ended June 30, 2008. The decrease was due to
the decline in the funds available for investment, as well as lower interest
rates. Interest income for the three months ended June 30, 2009 declined by
approximately $25,600.
The loss on derivative instruments of $1,892,084 for the nine months ended June
30, 2009, and the loss on derivative instruments of $2,548,327 for the three
months ended June 30, 2009 was the result of the change in fair value of the
Series K Notes and Series K Warrants during the period. This loss was due to two
factors: 1) an increase in the Company's share price, and 2) the repricing of
the notes to $0.40 as a result of the June 2009 financing.
The interest expense of $614,654 for the nine months ended June 30, 2009 was
composed of five elements: 1) amortization of the Series K discount ($111,990),
2) interest paid and accrued on the Series K debt ($103,784), 3) margin interest
($813), 4) interest on the short term loan ($39,265), and 5) cost of warrants
issued to short term loan holder ($358,802). This is a increase of approximately
$236,085 from the nine months ended June 30, 2008 because of the cost of the
warrants issued to the short term note holder, a noncash cost. The corresponding
amounts for the three months ended June 30, 2009 are: 1) $31,439, 2) $29,134, 3)
$-0-, 4) $25,786, and 5) $358,802.
Research and Development Expenses
During the nine-month periods ended June 30, 2009 and 2008, the Company's
research and development efforts involved Multikine and L.E.A.P.S.(TM). The
table below shows the research and development expenses associated with each
project during the nine and three-month periods.
27
Nine Months Ended June 30, Three Months Ended June 30,
-------------------------- ----------------------------
2009 2008 2009 2008
---- ---- ---- ----
MULTIKINE $3,769,302 $2,766,414 $1,165,834 $ 901,069
L.E.A.P.S 63,280 274,798 8,232 74,114
----------- ----------- ----------- ------------
TOTAL $3,832,582 $3,041,212 $1,174,066 $ 975,183
=========== =========== =========== ============
As of June 30, 2009, the Company was involved in a number of pre-clinical
studies with respect to its L.E.A.P.S. technology. The Company does not know
what obstacles it will encounter in future pre-clinical and clinical studies
involving its L.E.A.P.S. technology.
Clinical and other studies necessary to obtain regulatory approval of a new drug
involve significant costs and require several years to complete. The extent of
the Company's clinical trials and research programs are primarily based upon the
amount of capital available to the Company and the extent to which the Company
has received regulatory approvals for clinical trials. The inability of the
Company to conduct clinical trials or research, whether due to a lack of capital
or regulatory approval, will prevent the Company from completing the studies and
research required to obtain regulatory approval for any products which the
Company is developing. Without regulatory approval, the Company will be unable
to sell any of its products.
In August 2007, the Company leased a building near Baltimore, Maryland. The
73,000 square foot building was remodeled in accordance with the Company
specifications so that it can be used by the Company to manufacture Multikine
for the Company's Phase III clinical trial and sales of the drug if approved by
the FDA. The lease is for a term of twenty years and requires annual base rent
payments of $1,575,000 during the first year of the lease. The annual base rent
escalates each year at 3%. The Company is also required to pay all real and
personal property taxes, insurance premiums, maintenance expenses, repair costs
and utilities. The lease allows the Company, at its election, to extend the
lease for two ten-year periods or to purchase the building at the end of the
20-year lease. The lease required the Company to pay $3,150,000 towards the
remodeling costs, which will be recouped by reductions in the annual base rent
of $303,228 in years six through twenty of the lease. In January 2008, the
Company signed a second amendment to the lease. In accordance with the lease, on
February 8, 2008, the Company paid an additional $1,295,528 toward the
remodeling costs and a further $518,790 to pay for lab equipment. In addition,
in April 2008, an additional $288,474 was paid for the completion of the
facility. In July 2008, the Company was required to deposit the equivalent of
one year's base rent in accordance with the contract. The $1,575,000 was
required to be deposited when the amount of cash the Company had fell below the
amount stipulated in the lease. The Company took possession of the manufacturing
facility in October 2008.
Regulatory authorities prefer to see biologics such as Multikine manufactured
for commercial sale in the same manufacturing facility for Phase III clinical
trials and the sale of the product since this arrangement helps to ensure that
the drug lots used to conduct the clinical trials will be consistent with those
that may be subsequently sold commercially. Although some biotech companies
outsource their manufacturing, this can be risky with biologics because they
require intense manufacturing and process control. With biologic products a
minor change in manufacturing and process control can result in a major change
in the final product. Good and consistent manufacturing and process control is
28
critical and is best assured if the product is manufactured and controlled in
the manufacturer's own facility by its own specially trained personnel. Since
all of the Company's projects are under development, the Company cannot predict
when it will be able to generate any revenue from the sale of any of its
products.
Critical Accounting Estimates and Policies
Management's discussion and analysis of the Company's financial condition and
results of operations is based on its unaudited condensed consolidated financial
statements. The preparation of these financial statements is based on the
selection of accounting policies and the application of significant accounting
estimates, some of which require management to make judgments, estimates and
assumptions that affect the amounts reported in the financial statements and
notes. The Company believes some of the more critical estimates and policies
that affect its financial condition and results of operations are in the areas
of revenue recognition, operating leases, asset retirement obligations,
stock-based compensation and income taxes. For more information regarding the
Company's critical accounting estimates and policies, see Part II, Item 7, MD&A
"Critical Accounting Estimates and Policies" in the Company's 2008 10-K report
for the year ended September 30, 2008. The Company's critical accounting
policies and estimates have been discussed with the Company's Audit Committee.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
As of June 30, 2009, the Company had outstanding Series K Notes and Series K
Warrants which were classified as derivative financial instruments. Interest on
the Series K Notes is tied to the 6-month LIBOR. Should the 6-month LIBOR
increase, interest payments on the Series K debt may increase as well.
Item 4T. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Under the direction and with the participation of the Company's management,
including the Company's Chief Executive and Chief Financial Officer, the Company
has conducted an evaluation of the effectiveness of the design and operation of
its disclosure controls and procedures as of June 30, 2009. The Company
maintains disclosure controls and procedures that are designed to ensure that
information required to be disclosed in its periodic reports with the Securities
and Exchange Commission is recorded, processed, summarized and reported within
the time periods specified in the SEC's rules and regulations, and that such
information is accumulated and communicated to the Company's management,
including its principal executive officer and principal financial officer, as
appropriate, to allow timely decisions regarding required disclosure. The
Company's disclosure controls and procedures are designed to provide a
reasonable level of assurance of reaching its desired disclosure control
objectives. Based on the evaluation, the Company's Chief Executive and Financial
Officer has concluded that there was a material weakness in the Company's
internal control over financial reporting. During the fourth quarter of the
fiscal year ended September 30, 2009, CEL-SCI remediated this weakness by hiring
a third party to assist in various accounting transactions. After giving effect
to the restatements referred to above, the Chief Executive and Chief Financial
Officer has now concluded that the financial statements included in this Form
29
10Q/A fairly present in all material respects the Company's financial position,
results of operations and cash flows for the periods presented in conformity
with generally accepted accounting principles.
Changes in Internal Control over Financial Reporting
The Company's management, with the participation of the Chief Executive and
Financial Officer, evaluated whether any change in the Company's internal
control over financial reporting occurred during the first nine months of fiscal
year 2009. At that time, it was concluded that there had been no change in the
Company's internal control over financial reporting during the first nine months
of fiscal year 2009 that had materially affected, or was reasonably likely to
materially affect, the Company's internal control over financial reporting.
However, it was determined during the fourth quarter of the fiscal year ended
September 30, 2009, that there was a material weakness in the Company's
financial reporting internal controls. As discussed above, the Company believes
that the hiring of the third party to assist in various accounting transactions
has remedied this weakness in internal control over financial reporting.
30
PART II
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
-----------------------------------------------------------
None
Item 4. Submission of Matters to a Vote of Security Holders
---------------------------------------------------
None
Item 5. Other Information
-----------------
None
Item 6. (a) Exhibits
Number Exhibit
------ -------
31 Rule 13a-14(a) Certifications
32 Section 1350 Certifications
31
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
CEL-SCI CORPORATION
Date: January 29, 2010 /s/ Geert Kersten
------------------------------------
Geert Kersten, Chief Executive Officer*
* Also signing in the capacity of the Chief Accounting Officer and Principal
Financial Officer.