x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
(State
or other jurisdiction of
incorporation
or organization)
|
36-3898269
(I.R.S.
Employer Identification No.)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Page
|
||
PART
I
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
Financial
Statements:
|
|
Unaudited
Condensed Consolidated Balance Sheets
|
4
|
|
Unaudited
Condensed Consolidated Statements of Operations
|
5
|
|
Unaudited
Condensed Consolidated Statements of Stockholders’ Equity
(Deficiency)
|
6
|
|
Unaudited
Condensed Consolidated Statements of Cash Flows
|
8
|
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
9
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
27
|
Item
3.
|
Quantitative
and Qualitative Disclosure About Market Risk
|
37
|
Item
4.
|
Controls
and Procedures
|
37
|
PART
II
|
OTHER
INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
39
|
Item
1A.
|
Risk
Factors
|
39
|
Item
6.
|
Exhibits
|
39
|
Signatures
|
40
|
|
·
|
the
development of our drug candidates;
|
|
·
|
the
regulatory approval of our drug
candidates;
|
|
·
|
our
use of clinical research centers and other
contractors;
|
|
·
|
our
ability to find collaborative partners for research, development and
commercialization of potential
products;
|
|
·
|
acceptance
of our products by doctors, patients or
payers;
|
|
·
|
our
ability to market any of our
products;
|
|
·
|
our
history of operating losses;
|
|
·
|
our
ability to compete against other companies and research
institutions;
|
|
·
|
our
ability to secure adequate protection for our intellectual
property;
|
|
·
|
our
ability to attract and retain key
personnel;
|
|
·
|
availability
of reimbursement for our product
candidates;
|
|
·
|
the
effect of potential strategic transactions on our
business;
|
|
·
|
our
ability to obtain adequate financing;
and
|
|
·
|
the
volatility of our stock price.
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(unaudited)
|
(See Note 1)
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 2,017,280 | $ | 17,996 | ||||
Debt
issue costs, current portion
|
148,733 | 158,552 | ||||||
Other
current assets
|
119,704 | 87,177 | ||||||
Total
current assets
|
2,285,717 | 263,725 | ||||||
In-process
research and development
|
17,742,110 | - | ||||||
Property
and equipment, net
|
2,745 | 3,541 | ||||||
Debt
issue costs
|
29,922 | 77,026 | ||||||
Other
assets
|
21,370 | 21,370 | ||||||
Total
assets
|
$ | 20,081,864 | $ | 365,662 | ||||
Liabilities
and Stockholders' Deficiency
|
||||||||
Current
Liabilities:
|
||||||||
Secured
12% notes payable, current portion, net
|
$ | 1,655,461 | $ | 1,247,062 | ||||
8%
note payable
|
- | 27,000 | ||||||
ICON
note payable, current portion
|
333,333 | - | ||||||
Accounts
payable and accrued expenses
|
302,728 | 291,175 | ||||||
Interest
payable, current portion
|
290,439 | 182,193 | ||||||
Derivative
liability
|
4,620,998 | 784,777 | ||||||
Total
current liabilities
|
7,202,959 | 2,532,207 | ||||||
Convertible
5% notes payable
|
15,452,793 | - | ||||||
Secured
12% notes payable, non-current portion, net
|
- | 384,473 | ||||||
Convertible
12% note payable, net
|
42,466 | 17,808 | ||||||
ICON
convertible note payable, non-current portion
|
666,667 | - | ||||||
Non-interest
bearing note payable, net
|
216,900 | 211,900 | ||||||
Interest
payable, non-current portion
|
68,417 | 55,048 | ||||||
Exchange
obligation
|
3,949,176 | 3,949,176 | ||||||
Total
liabilities
|
27,599,378 | 7,150,612 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
deficiency:
|
||||||||
Preferred
stock, $.001 par value. Authorized 1,500,000 shares; no shares issued and
outstanding at March 31, 2010 and December 31, 2009
|
- | - | ||||||
Common
stock, $.001 par value. Authorized 500,000,000 shares; 114,079,543
shares issued and outstanding at March 31, 2010 and 70,624,232 issued and
outstanding on December 31, 2009
|
114,080 | 70,624 | ||||||
Contingently
issuable shares
|
15,890 | - | ||||||
Additional
paid-in capital
|
55,919,120 | 55,077,861 | ||||||
Deficit
accumulated during the development stage
|
(63,566,604 | ) | (61,933,435 | ) | ||||
Total
stockholders’ deficiency
|
(7,517,514 | ) | (6,784,950 | ) | ||||
Total
liabilities and stockholders' deficiency
|
$ | 20,081,864 | $ | 365,662 |
Three months ended March 31,
|
Cumulative
period from
August 6, 2001
(inception) to
March 31,
|
|||||||||||
2010
|
2009
|
2010
|
||||||||||
Revenue
|
$ | - | $ | - | $ | - | ||||||
Costs
and expenses:
|
||||||||||||
Research
and development
|
17,767 | 44,936 | 28,349,978 | |||||||||
General
and administrative
|
511,678 | 512,400 | 18,705,133 | |||||||||
In-process
research and development charge
|
- | - | 11,887,807 | |||||||||
Impairment
of intangible assets
|
- | - | 1,248,230 | |||||||||
Loss
on disposition of intangible assets
|
- | - | 1,213,878 | |||||||||
Total
operating expenses
|
529,445 | 557,336 | 61,405,026 | |||||||||
Operating
loss
|
(529,445 | ) | (557,336 | ) | (61,405,026 | ) | ||||||
Other
(income) expense:
|
||||||||||||
Equity
in losses of Hedrin JV
|
- | 135,786 | 750,000 | |||||||||
Change
in fair value of derivative
|
942,261 | 70,000 | 1,372,331 | |||||||||
Interest
and other income
|
(75,314 | ) | (126,728 | ) | (1,942,543 | ) | ||||||
Interest
expense
|
236,777 | 125,450 | 878,177 | |||||||||
Realized
gain on sale of marketable equity securities
|
- | - | (76,032 | ) | ||||||||
Total
other (income) expense
|
1,103,724 | 204,508 | 981,933 | |||||||||
Net
loss
|
(1,633,169 | ) | (761,844 | ) | (62,386,959 | ) | ||||||
Preferred
stock dividends (including imputed amounts)
|
- | - | (1,179,645 | ) | ||||||||
Net
loss applicable to common shares
|
$ | (1,633,169 | ) | $ | (761,844 | ) | $ | (63,566,604 | ) | |||
Net
loss per common share:
|
||||||||||||
Basic
and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | ||||||
Weighted
average shares of common stock outstanding:
|
||||||||||||
Basic
and diluted
|
84,638,502 | 70,624,232 |
Common stock
shares
|
Common stock
amount
|
Additional paid-
in capital
|
Deficit
accumulated
during
development
stage
|
Other
|
Total
stockholders’
equity
(deficiency)
|
|||||||||||||||||||
Stock
issued at $0.0004 per share for subscription receivable
|
10,167,741 | $ | 10,168 | $ | (6,168 | ) | $ | - | $ | (4,000 | ) | $ | - | |||||||||||
Net
loss
|
- | - | - | (56,796 | ) | - | (56,796 | ) | ||||||||||||||||
Balance
at December 31, 2001
|
10,167,741 | 10,168 | (6,168 | ) | (56,796 | ) | (4,000 | ) | (56,796 | ) | ||||||||||||||
Proceeds
from subscription receivable
|
- | - | - | - | 4,000 | 4,000 | ||||||||||||||||||
Stock
issued at $0.0004 per share for license rights
|
2,541,935 | 2,542 | (1,542 | ) | - | 1,000 | ||||||||||||||||||
Stock
options issued for consulting services
|
- | - | 60,589 | - | (60,589 | ) | - | |||||||||||||||||
Amortization
of unearned consulting services
|
- | - | - | - | 22,721 | 22,721 | ||||||||||||||||||
Common
stock issued at $0.63 per share, net of expenses
|
3,043,332 | 3,043 | 1,701,275 | - | - | 1,704,318 | ||||||||||||||||||
Net
loss
|
- | - | (1,037,320 | ) | (1,037,320 | ) | ||||||||||||||||||
Balance
at December 31, 2002
|
15,753,008 | 15,753 | 1,754,154 | (1,094,116 | ) | (37,868 | ) | 637,923 | ||||||||||||||||
Common
stock issued at $0.63 per share, net of expenses
|
1,321,806 | 1,322 | 742,369 | - | 743,691 | |||||||||||||||||||
Effect
of reverse acquisition
|
6,287,582 | 6,287 | 2,329,954 | - | 2,336,241 | |||||||||||||||||||
Amortization
of unearned consulting costs
|
- | - | - | - | 37,868 | 37,868 | ||||||||||||||||||
Unrealized
loss on short-term investments
|
- | - | - | - | (7,760 | ) | (7,760 | ) | ||||||||||||||||
Payment
for fractional shares for stock combination
|
- | - | (300 | ) | - | (300 | ) | |||||||||||||||||
Preferred
stock issued at $10 per share, net of expenses
|
- | - | 9,045,176 | - | 1,000 | 9,046,176 | ||||||||||||||||||
Imputed
preferred stock dividend
|
418,182 | (418,182 | ) | - | ||||||||||||||||||||
Net
loss
|
- | - | - | (5,960,907 | ) | (5,960,907 | ) | |||||||||||||||||
Balance
at December 31, 2003
|
23,362,396 | 23,362 | 14,289,535 | (7,473,205 | ) | (6,760 | ) | 6,832,932 | ||||||||||||||||
- | ||||||||||||||||||||||||
Exercise
of stock options
|
27,600 | 27 | 30,073 | - | 30,100 | |||||||||||||||||||
Common
stock issued at $1.10, net of expenses
|
3,368,952 | 3,369 | 3,358,349 | - | 3,361,718 | |||||||||||||||||||
Preferred
stock dividend accrued
|
- | - | - | (585,799 | ) | (585,799 | ) | |||||||||||||||||
Preferred
stock dividends paid by issuance of shares
|
- | - | 281,073 | - | 25 | 281,098 | ||||||||||||||||||
Conversion
of preferred stock to common stock at $1.10 per share
|
1,550,239 | 1,551 | (1,380 | ) | - | (171 | ) | - | ||||||||||||||||
Warrants
issued for consulting services
|
- | - | 125,558 | - | (120,968 | ) | 4,590 | |||||||||||||||||
Amortization
of unearned consulting costs
|
- | - | - | - | 100,800 | 100,800 | ||||||||||||||||||
Unrealized
gain on short-term investments and reversal of unrealized loss on
short-term investments
|
- | - | - | - | 20,997 | 20,997 | ||||||||||||||||||
Net
loss
|
- | - | - | (5,896,031 | ) | - | (5,896,031 | ) | ||||||||||||||||
Balance
at December 31, 2004
|
28,309,187 | 28,309 | 18,083,208 | (13,955,035 | ) | (6,077 | ) | 4,150,405 | ||||||||||||||||
Common
stock issued at $1.11 and $1.15, net of expenses
|
11,917,680 | 11,918 | 12,238,291 | - | 12,250,209 | |||||||||||||||||||
Common
stock issued to vendor at $1.11 per share in satisfaction of accounts
payable
|
675,675 | 676 | 749,324 | - | 750,000 | |||||||||||||||||||
Exercise
of stock options
|
32,400 | 33 | 32,367 | - | 32,400 | |||||||||||||||||||
Exercise
of warrants
|
279,845 | 279 | 68,212 | - | 68,491 | |||||||||||||||||||
Preferred
stock dividend accrued
|
- | - | - | (175,663 | ) | (175,663 | ) | |||||||||||||||||
Preferred
stock dividends paid by issuance of shares
|
- | - | 477,736 | — | 42 | 477,778 | ||||||||||||||||||
Conversion
of preferred stock to common stock at $1.10 per share
|
8,146,858 | 8,147 | (7,251 | ) | - | (896 | ) | - | ||||||||||||||||
Share-based
compensation
|
- | - | 66,971 | - | 20,168 | 87,139 | ||||||||||||||||||
Reversal
of unrealized gain on short-term investments
|
- | - | - | - | (12,250 | ) | (12,250 | ) | ||||||||||||||||
Stock
issued in connection with acquisition of Tarpan Therapeutics,
Inc.
|
10,731,052 | 10,731 | 11,042,253 | - | 11,052,984 | |||||||||||||||||||
Net
loss
|
- | - | - | (19,140,997 | ) | (19,140,997 | ) | |||||||||||||||||
Balance
at December 31, 2005
|
60,092,697 | 60,093 | 42,751,111 | (33,271,695 | ) | 987 | 9,540,496 | |||||||||||||||||
Cashless
exercise of warrants
|
27,341 | 27 | (27 | ) | - | - | ||||||||||||||||||
Share-based
compensation
|
- | - | 1,675,499 | - | 1,675,499 | |||||||||||||||||||
Unrealized
loss on short-term investments
|
- | - | - | - | (987 | ) | (987 | ) | ||||||||||||||||
Costs
associated with private placement
|
- | - | (15,257 | ) | - | (15,257 | ) | |||||||||||||||||
Net
loss
|
- | - | - | (9,695,123 | ) | (9,695,123 | ) | |||||||||||||||||
Balance
at December 31, 2006
|
60,120,038 | 60,120 | 44,411,326 | (42,966,818 | ) | - | 1,504,628 |
Common stock
shares
|
Common
stock
amount
|
Additional
paid-in
capital
|
Deficit
accumulated
during
development
stage
|
Other
|
Total
stockholders’
equity
(deficiency)
|
|||||||||||||||||||
Common
stock issued at $0.84 and $0.90 per shares, net of
expenses
|
10,185,502 | $ | 10,186 | $ | 7,841,999 | $ | - | $ | - | $ | 7,852,185 | |||||||||||||
Common
stock issued to directors at $0.72 per share in satisfaction of accounts
payable
|
27,776 | 28 | 19,972 | - | - | 20,000 | ||||||||||||||||||
Common
stock issued to in connection with in-licensing agreement at $0.90 per
share
|
125,000 | 125 | 112,375 | - | - | 112,500 | ||||||||||||||||||
Common
stock issued to in connection with in-licensing agreement at $0.80 per
share
|
150,000 | 150 | 119,850 | - | - | 120,000 | ||||||||||||||||||
Exercise
of warrants
|
10,327 | 15 | 7,219 | - | - | 7,234 | ||||||||||||||||||
Cashless
exercise of warrants
|
5,589 | - | (6 | ) | - | - | (6 | ) | ||||||||||||||||
Share-based
compensation
|
- | - | 1,440,956 | - | - | 1,440,956 | ||||||||||||||||||
Warrants
issued for consulting
|
- | - | 83,670 | - | - | 83,670 | ||||||||||||||||||
Net
loss
|
- | - | - | (12,032,252 | ) | (12,032,252 | ) | |||||||||||||||||
Balance
at December 31, 2007
|
70,624,232 | 70,624 | 54,037,361 | (54,999,070 | ) | - | (891,085 | ) | ||||||||||||||||
Sale
of warrant
|
- | - | 150,000 | - | - | 150,000 | ||||||||||||||||||
Share-based
compensation
|
- | - | 463,890 | - | - | 463,890 | ||||||||||||||||||
Warrants
issued with secured 12% notes
|
- | - | 170,128 | - | - | 170,128 | ||||||||||||||||||
Net
loss
|
- | - | - | (4,268,858 | ) | - | (4,268,858 | ) | ||||||||||||||||
Balance
at December 31, 2008
|
70,624,232 | 70,624 | 54,821,379 | (59,267,928 | ) | - | (4,375,925 | ) | ||||||||||||||||
Cumulative
effect of a change in accounting principle
|
- | - | (150,000 | ) | 127,778 | - | (22,222 | ) | ||||||||||||||||
Balance
at January 1, 2009, as adjusted
|
70,624,232 | 70,624 | 54,671,379 | (59,140,150 | ) | - | (4,398,147 | ) | ||||||||||||||||
Share-based
compensation
|
- | - | 353,438 | - | - | 353,438 | ||||||||||||||||||
Warrants
issued with secured 12% notes
|
- | - | 46,125 | - | - | 46,125 | ||||||||||||||||||
Warrant
issued to placement agent - secured 12% notes
|
- | - | 6,919 | - | - | 6,919 | ||||||||||||||||||
Net
loss
|
- | - | - | (2,793,285 | ) | - | (2,793,285 | ) | ||||||||||||||||
Balance
at December 31, 2009
|
70,624,232 | 70,624 | 55,077,861 | (61,933,435 | ) | - | (6,784,950 | ) | ||||||||||||||||
Common
stock issued at $0.07, net of expenses
|
36,392,888 | 36,393 | 2,075,353 | - | - | 2,111,746 | ||||||||||||||||||
Shares
issued and issuable in Merger
|
7,062,423 | 7,063 | 1,468,984 | - | 15,890 | 1,491,937 | ||||||||||||||||||
Derivative
liability associated with issuance of common stock at
$0.07
|
- | - | (2,893,960 | ) | - | - | (2,893,960 | ) | ||||||||||||||||
Share-based
compensation
|
- | - | 190,882 | - | - | 190,882 | ||||||||||||||||||
Net
loss
|
- | - | - | (1,633,169 | ) | - | (1,633,169 | ) | ||||||||||||||||
Balance
at March 31, 2010
|
114,079,543 | $ | 114,080 | $ | 55,919,120 | $ | (63,566,604 | ) | $ | 15,890 | $ | (7,517,514 | ) |
Three months ended March 31,
|
Cumulative period from
August 6, 2001
(inception) to March 31,
|
|||||||||||
2010
|
2009
|
2010
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
loss
|
$ | (1,633,169 | ) | $ | (761,844 | ) | $ | (62,386,959 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Equity
in losses of Hedrin JV
|
- | 135,786 | 750,000 | |||||||||
Share-based
compensation
|
190,882 | 104,097 | 4,373,194 | |||||||||
Interest
and amortization of OID and issue costs on Secured 12%
Notes
|
110,507 | 119,060 | 694,480 | |||||||||
Change
in fair value of derivative
|
942,261 | 70,000 | 1,372,331 | |||||||||
Shares
issued in connection with in-licensing agreement
|
- | - | 232,500 | |||||||||
Warrants
issued to consultant
|
- | - | 83,670 | |||||||||
Amortization
of intangible assets
|
- | - | 145,162 | |||||||||
Gain
on sale of marketable equity securities
|
- | - | (76,032 | ) | ||||||||
Depreciation
|
796 | 1,576 | 228,258 | |||||||||
Non
cash portion of in-process research and development charge
|
- | - | 11,721,623 | |||||||||
Loss
on impairment and disposition of intangible assets
|
- | - | 2,462,108 | |||||||||
Other
|
- | - | 23,917 | |||||||||
Changes
in operating assets and liabilities, net of acquisitions:
|
||||||||||||
Decrease/(increase)
in restricted cash
|
- | 215,870 | - | |||||||||
Decrease/(increase)
in prepaid expenses and other current assets
|
88,343 | (14,850 | ) | 59,408 | ||||||||
Decrease/(increase)
in other assets
|
- | - | (36,370 | ) | ||||||||
Increase/(decrease)
in accounts payable and accrued liabilities
|
(426,062 | ) | (515,492 | ) | (43,096 | ) | ||||||
Increase/(decrease)
in interest payable, current portion
|
108,246 | - | 108,246 | |||||||||
Increase/(decrease)
in interest payable, non-current portion
|
13,369 | - | 13,369 | |||||||||
Net
cash used in operating activities
|
(604,827 | ) | (645,797 | ) | (40,274,191 | ) | ||||||
Cash
flows from investing activities:
|
||||||||||||
Purchase
of property and equipment
|
- | - | (239,608 | ) | ||||||||
Cash
acquired/(paid) in connection with acquisitions
|
519,365 | - | 493,334 | |||||||||
Net
cash provided from the purchase and sale of short-term
investments
|
- | - | 435,938 | |||||||||
Proceeds
from sale of license
|
- | - | 200,001 | |||||||||
Net
cash provided by investing activities
|
519,365 | - | 889,665 | |||||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from the Hedrin JV agreement
|
- | 500,000 | 3,199,176 | |||||||||
Sale
of warrant
|
- | - | 150,000 | |||||||||
Repayment
of Secured 10% Notes
|
- | (70,000 | ) | - | ||||||||
Repayment
of 8% Notes
|
(27,000 | ) | - | |||||||||
Proceeds
from sale of Secured 12% Notes
|
- | 340,270 | 1,345,413 | |||||||||
Proceeds
from sale of Convertible 12% Notes
|
- | - | 164,502 | |||||||||
Repayments
of notes payable to stockholders
|
- | - | (884,902 | ) | ||||||||
Proceeds
(costs) related to sale of common stock, net
|
2,111,746 | - | 28,008,008 | |||||||||
Proceeds
from sale of preferred stock, net
|
- | - | 9,046,176 | |||||||||
Proceeds
from exercise of warrants and stock options
|
- | - | 138,219 | |||||||||
Other,
net
|
- | - | 235,214 | |||||||||
Net
cash provided by financing activities
|
2,084,746 | 770,270 | 41,401,806 | |||||||||
Net
increase in cash and cash equivalents
|
1,999,284 | 124,473 | 2,017,280 | |||||||||
Cash
and cash equivalents at beginning of period
|
17,996 | 106,023 | - | |||||||||
Cash
and cash equivalents at end of period
|
$ | 2,017,280 | $ | 230,496 | $ | 2,017,280 | ||||||
Supplemental
disclosure of cash flow information:
|
||||||||||||
Interest
paid
|
$ | 1,506 | $ | - | $ | 32,936 | ||||||
Supplemental
disclosure of noncash investing and financing activities:
|
||||||||||||
Investment
in Hedrin JV
|
$ | - | $ | 250,000 | $ | 750,000 | ||||||
Warrants
issued with Secured 12% Notes
|
- | - | 223,172 | |||||||||
Common
stock issued in satisfaction of accounts payable
|
- | - | 770,000 | |||||||||
Imputed
and accrued preferred stock dividend
|
- | - | 1,179,645 | |||||||||
Conversion
of preferred stock to common stock
|
- | - | 1,067 | |||||||||
Preferred
stock dividends paid by issuance of shares
|
- | - | 759,134 | |||||||||
Issuance
of common stock for acquisitions
|
1,491,937 | - | 14,881,163 | |||||||||
Issuance
of common stock in connection with in-licensing agreement
|
- | - | 232,500 | |||||||||
Marketable
equity securities received in connection with sale of
license
|
- | - | 359,907 | |||||||||
Warrants
issued to consultant
|
- | - | 83,670 | |||||||||
Net
liabilities assumed over assets acquired in business
combination
|
- | - | (675,416 | ) |
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
|
·
|
Upon
the affirmative decision of the Company’s Board of Directors, provided
that such decision is made prior to March 8, 2011, to further develop the
AST-915, either internally or through a corporate partnership, the Company
would issue 8,828,029 of the Milestone
Shares.
|
|
·
|
Upon
the acceptance by the FDA of the Company's filing of the first New Drug
Application for the AST-726 product candidate, the Company would issue
7,062,423 of the Milestone Shares.
|
|
·
|
Upon
the Company receiving FDA approval to market the AST-726 product candidate
in the United States of America, the Company would issue 8,828,029 of the
Milestone Shares.
|
Cash
and cash equivalents
|
$ | 519,365 | ||
Other
assets
|
120,870 | |||
Total
identifiable assets
|
640,235 | |||
Accounts
payable and accrued expenses
|
437,615 | |||
ICON
convertible note payable
|
1,000,000 | |||
5%
convertible notes payable
|
15,452,793 | |||
Total
identifiable liabilities
|
16,890,408 | |||
Net
identifiable assets (liabilities)
|
(16,250,173 | ) | ||
In-process
research and development acquired
|
17,742,110 | |||
Net
assets acquired
|
$ | 1,491,937 |
Pro forma consolidated results:
|
Quarter ended March 31,
|
|||||||
2009
|
2010
|
|||||||
Revenue
|
$ | - | $ | - | ||||
Net
loss
|
$ | (1,544,229 | ) | $ | (1,787,172 | ) | ||
Basic
and diluted earnings per share
|
$ | (0.02 | ) | $ | (0.02 | ) |
2.
|
LIQUIDITY
|
3.
|
COMPUTATION
OF NET LOSS PER COMMON SHARE
|
4.
|
SHARE-BASED
COMPENSATION
|
Three months ended March 31,
|
||||||||
2010
|
2009
|
|||||||
General
and administrative expense:
|
||||||||
Share-based
employee compensation cost
|
$ | 190,633 | $ | 103,719 | ||||
Share-based
consultant and non-employee cost
|
25 | 38 | ||||||
190,658 | 103,757 | |||||||
Research
and development expense
|
||||||||
Share-based
employee compensation cost
|
- | - | ||||||
Share-based
consultant and non-employee cost
|
224 | 340 | ||||||
224 | 340 | |||||||
Total
share-based cost
|
$ | 190,882 | $ | 104,097 |
Three months ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Expected
volatility
|
88 | % | 94 | % | ||||
Dividend
yield
|
- | - | ||||||
Expected
term (in years)
|
6 | 6 | ||||||
Risk-free
interest rate
|
2.47 | % | 1.88 | % |
Shares
|
Weighted
average
exercise
price
|
Weighted
Average
Remaining
Contractual
Term (years)
|
Aggregate
Intrinsic Value
|
|||||||||||||
Outstanding
at December 31, 2009
|
7,459,936 | $ | 0.7180 | 6.160 | ||||||||||||
Granted
|
4,125,000 | $ | 0.0701 | 9.330 | ||||||||||||
Exercised
|
- | |||||||||||||||
Cancelled
|
||||||||||||||||
Outstanding
at March 31, 2010
|
11,584,936 | $ | 0.4871 | 6.680 | $ | 57,500 | ||||||||||
Exercisable
at March 31, 2010
|
9,886,602 | $ | 0.5491 | 6.150 | $ | - | ||||||||||
Weighted-average
fair value of options granted during the three month period ended March
31, 2010
|
$ | 0.0464 |
5.
|
JOINT
VENTURE
|
6.
|
NOTES
PAYABLE
|
7.
|
2010
EQUITY FINANCING
|
Shares Issuable
Upon Exercise of
Nordic's Put
|
Shares Issuable
Upon Exercise of
Nordic's Warrant
|
Total Shares Issuable
Upon Exercise of
Nordic's Put and
Warrant
|
||||||||||
Before
the Equity Pipe Transaction
|
55,555,556 | 11,111,111 | 66,666,667 | |||||||||
Antidilution
shares
|
15,873,015 | 3,174,603 | 19,047,618 | |||||||||
After
the Equity Pipe Transaction
|
71,428,571 | 14,285,714 | 85,714,285 |
8.
|
DERIVATIVE
LIABILITY
|
9.
|
LICENSE
AGREEMENTS
|
10.
|
SUBSEQUENT
EVENTS
|
Quarters ended March 31,
|
Increase
|
% Increase
|
||||||||||||||
2010
|
2009
|
(decrease)
|
(decrease)
|
|||||||||||||
Costs
and expenses:
|
||||||||||||||||
Research
and development:
|
||||||||||||||||
Share-based
compensation
|
$ | - | $ | - | $ | - | 0.00 | % | ||||||||
Other
research and development expenses
|
18,000 | 45,000 | (27,000 | ) | -60.00 | % | ||||||||||
Total
research and development expenses
|
18,000 | 45,000 | (27,000 | ) | -60.00 | % | ||||||||||
General
and administrative:
|
||||||||||||||||
Share-based
compensation
|
191,000 | 104,000 | 87,000 | 83.65 | % | |||||||||||
Other
general and administrative expenses
|
320,000 | 408,000 | (88,000 | ) | -21.57 | % | ||||||||||
Total
general and administrative expenses
|
511,000 | 512,000 | (1,000 | ) | -0.20 | % | ||||||||||
Other
income/(expense)
|
(1,104,000 | ) | (205,000 | ) | (899,000 |