|
|
|
[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 |
|
84-1318182 |
(State or other jurisdiction of |
|
(IRS Employer |
incorporation or organization) |
|
Identification No.) |
| ||
| ||
|
|
|
|
|
|
|
PART I FINANCIAL INFORMATION |
|
1 |
| |||
|
Item 1. Condensed Financial Statements |
|
1 |
| ||
|
|
a. |
Condensed Balance Sheets as of March 31, 2004 (Unaudited) and December 31, 2003 |
|
1 |
|
|
|
b. |
Condensed Statements of Operations for the three months ended March 31, 2004 and 2003 and for the period from inception through March 31, 2004 (Unaudited) |
|
2 |
|
|
|
c. |
Condensed Statements of Shareholders Equity (Deficit) from Inception (June 12, 1996) through March 31, 2004 (Unaudited) |
|
3 |
|
|
|
d |
Condensed Statements of Cash Flows for the three months ended March 31, 2004 and 2003 and for the period from inception through March 31, 2004 (Unaudited) |
|
4 |
|
|
|
e. |
Notes to Condensed Financial Statements (Unaudited) |
|
5 |
|
|
Item 2. Plan of Operation |
|
11 |
| ||
|
Item 3. Controls and Procedures |
|
19 |
| ||
PART II Other Information |
|
20 |
| |||
|
Item 1. Legal Proceedings |
|
20 |
| ||
|
Item 2. Changes In Securities |
|
20 |
| ||
|
Item 3. Defaults Upon Senior Securities |
|
21 |
| ||
|
Item 4. Submission of Matters to a Vote of Security Holders |
|
21 |
| ||
|
Item 5. Other Information |
|
21 |
| ||
|
Item 6. Exhibits and Reports on Form 8-K |
|
22 |
|
| ||
i | ||
| ||
|
|
March 31,
2004 |
December 31,
2003 | ||||||||
(unaudited) |
| ||||||||||
Assets |
|
|
| ||||||||
Current assets: |
|
|
| ||||||||
Cash and cash equivalents |
|
$ |
3,423,918 |
$ |
4,226,397 | ||||||
Prepaid expenses |
|
135,735 |
28,376 | ||||||||
|
|
|
|
| |||||||
Total current assets |
|
3,559,653 |
4,254,773 | ||||||||
|
|
|
| ||||||||
Property and equipment, net |
|
54,582 |
20,840 | ||||||||
Other assets |
|
7,743 |
7,743 | ||||||||
|
|
|
| ||||||||
Total assets |
$ |
3,621,978 |
$ |
4,283,356 | |||||||
|
|
|
| ||||||||
Liabilities and Shareholders Equity |
|
|
| ||||||||
Current liabilities: |
|
|
| ||||||||
Accounts payable and accrued liabilities |
$ |
51,469 |
$ |
90,243 | |||||||
Accrued dividends payable |
|
|
72,800 | ||||||||
|
|
|
| ||||||||
Total liabilities |
|
51,469 |
163,043 | ||||||||
|
|
|
| ||||||||
Commitments and contingencies |
|
|
| ||||||||
Shareholders equity: |
|
|
| ||||||||
Series A cumulative convertible preferred stock, $0.01 par value. |
|
|
| ||||||||
Authorized 8,000 shares; issued and outstanding, 473 |
|
|
| ||||||||
shares in 2003 (aggregate involuntary liquidation preference |
|
||||||||||
$473,000 December 31, 2003) |
|
|
4 | ||||||||
Series B convertible preferred series stock, $0.01 par value. |
|
|
| ||||||||
Authorized 200,000 shares; issued and outstanding, 200,000 |
|
|
| ||||||||
shares in 2003 (no liquidation preference) |
|
|
2,000 | ||||||||
Common stock, $0.001 par value. Authorized 100,000,000 shares; |
|
||||||||||
issued 42,970,330 shares in 2004 and |
|
|
| ||||||||
issued and outstanding 42,491,708 shares in 2003 |
|
42,970 |
42,492 | ||||||||
Additional paid-in capital |
|
32,753,895 |
32,556,963 | ||||||||
Deficit accumulated during the development stage |
|
(29,191,609) |
(28,481,146) | ||||||||
Treasury Stock, shares at cost; issued 23,165 shares |
|
(34,747) |
| ||||||||
|
|
|
| ||||||||
Total shareholders equity |
|
3,570,509 |
4,120,313 | ||||||||
|
|
|
| ||||||||
Total liabilities and shareholders equity |
$ |
3,621,978 |
$ |
4,283,356 | |||||||
|
|
|
|
|
|
| ||
1 | ||
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inception |
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
|
(June 12, 1996) | ||
|
|
|
through March 31, | ||||||||||
|
|
|
|
|
|
|
|
2004 |
|
2003 |
|
|
2004 |
|
|
| |||||||||||
Net sales |
|
|
|
$ |
|
$ |
|
|
$ |
174,830 | |||
Cost of goods sold |
|
|
|
|
|
|
|
|
51,094 | ||||
|
|
| |||||||||||
Gross margin |
|
|
|
|
|
|
|
|
123,736 | ||||
Grant revenue |
|
|
|
|
|
|
3,603 |
|
|
129,733 | |||
Interest income |
|
|
|
|
3,346 |
|
675 |
|
|
102,582 | |||
|
|
| |||||||||||
|
|
|
|
|
|
|
|
3,346 |
|
4,278 |
|
|
356,051 |
|
|
| |||||||||||
Operating expenses: |
|
|
|
|
|
|
| ||||||
Research and development |
|
296,375 |
|
(16,188) |
|
|
5,026,301 | ||||||
General and administrative |
|
414,382 |
|
423,504 |
|
|
8,829,226 | ||||||
Depreciation and amortization |
|
3,052 |
|
1,494 |
|
|
10,101,759 | ||||||
Impairment loss write off of goodwill |
|
|
|
|
|
|
5,702,130 | ||||||
Interest expense |
|
|
|
|
|
962 |
|
|
179,090 | ||||
Equity in loss of investee |
|
|
|
|
|
|
178,936 | ||||||
|
|
| |||||||||||
Total operating expenses |
|
713,809 |
|
409,772 |
|
|
30,017,442 | ||||||
|
|
| |||||||||||
Loss before cumulative effect of change in accounting principle |
|
(710,463) |
|
(405,494) |
|
|
(29,661,391) | ||||||
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
(25,821) | ||||||
|
|
| |||||||||||
Net loss |
|
|
|
|
(710,463) |
|
(405,494) |
|
|
(29,687,212) | |||
Preferred stock dividends |
|
|
|
(9,460) |
|
|
(602,320) | ||||||
|
|
| |||||||||||
Net loss applicable to common stock |
$ |
(710,463) |
$ |
(414,954) |
|
$ |
(30,289,532) | ||||||
|
|
| |||||||||||
Loss per common share basic and diluted |
$ |
(.02) |
$ |
(.02) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2 | ||
| ||
Cumulative convertible preferred stock, series A |
Cumulative convertible preferred stock, series B |
Cumulative convertible preferred stock, series C |
Common stock |
Additional paid-in |
Deficit accumulated |
Treasury Stock, |
Total
shareholders
equity | |||||||||||||||||
Shares |
Amount |
Shares | Amount |
Shares |
Amount |
Shares |
Amount |
capital |
stage |
at cost |
(deficit) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at June 12, 1996 (date of incorporation) |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
$ |
|
$ |
|
|
|
$ |
|
Sale of common stock without par value |
|
|
|
|
|
|
|
|
|
|
|
|
|
503 |
|
5 |
|
5 |
|
|
|
|
|
10 |
Change in par value of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
4 |
|
|
|
|
|
|
Issuance of common stock and net liabilities assumed in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,716,132 |
|
1,716 |
|
3,224 |
|
(18,094) |
|
|
|
(13,154) |
Issuance of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,010,111 |
|
2,010 |
|
456 |
|
(2,466) |
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(259,476) |
|
|
|
(259,476) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at December 31, 1996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,726,746 |
|
3,727 |
|
3,689 |
|
(280,036) |
|
|
|
(272,620) |
Sale of common stock, net of offering costs of $9,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,004,554 |
|
1,004 |
|
1,789,975 |
|
|
|
|
|
1,790,979 |
Issuance of common stock in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
375,891 |
|
376 |
|
887,874 |
|
|
|
|
|
888,250 |
Minority interest deficiency at acquisition charged to the Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,003) |
|
|
|
(45,003) |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,979,400) |
|
|
|
(1,979,400) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at December 31, 1997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,107,191 |
|
5,107 |
|
2,681,538 |
|
(2,304,439) |
|
|
|
382,206 |
Rescission of acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
(375,891) |
|
(376) |
|
(887,874) |
|
561,166 |
|
|
|
(327,084) |
Issuance of common stock at conversion of notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
450,264 |
|
451 |
|
363,549 |
|
|
|
|
|
364,000 |
Expense related to stock warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
260,000 |
|
|
|
|
|
260,000 |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,204,380) |
|
|
|
(1,204,380) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 1998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,181,564 |
|
5,182 |
|
2,417,213 |
|
(2,947,653) |
|
|
|
(525,258) |
Sale of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
678,412 |
|
678 |
|
134,322 |
|
|
|
|
|
135,000 |
Expense related to stock warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
212,000 |
|
|
|
|
|
212,000 |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,055,485) |
|
|
|
(1,055,485) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at December 31, 1999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,859,976 |
|
5,860 |
|
2,763,535 |
|
(4,003,138) |
|
|
|
(1,233,743) |
Sale of preferred stock, net of offering costs of $76,500 |
|
3,200 |
|
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,123,468 |
|
|
|
|
|
3,123,500 |
Issuance of common stock at conversion of notes and interest payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
412,487 |
|
412 |
|
492,085 |
|
|
|
|
|
492,497 |
Issuance of common stock at conversion of notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
70,354 |
|
70 |
|
83,930 |
|
|
|
|
|
84,000 |
Issuance of common stock to settle obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
495,111 |
|
496 |
|
1,201,664 |
|
|
|
|
|
1,202,160 |
Issuance of common stock for acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,999,990 |
|
7,000 |
|
9,325,769 |
|
|
|
|
|
9,332,769 |
Issuance of warrants for acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,767,664 |
|
|
|
|
|
4,767,664 |
Stock issued for acquisition costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
150,000 |
|
150 |
|
487,350 |
|
|
|
|
|
487,500 |
Expense related to stock warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
140,000 |
|
|
|
|
|
140,000 |
Dividends payable on preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(85,000) |
|
|
|
|
|
(85,000) |
Cashless exercise of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
599,066 |
|
599 |
|
(599) |
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,701,084) |
|
|
|
(3,701,084) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at December 31, 2000 |
|
3,200 |
|
32 |
|
|
|
|
|
|
|
|
|
14,586,984 |
|
14,587 |
|
22,299,866 |
|
(7,704,222) |
|
|
|
14,610,263 |
Dividends payable on preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(256,000) |
|
|
|
|
|
(256,000) |
Repurchase of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(55,279) |
|
|
|
|
|
(55,279) |
Sale of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,741 |
|
|
|
|
|
47,741 |
Cashless exercise of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
218,493 |
|
219 |
|
(219) |
|
|
|
|
|
|
Issuance of common stock to pay preferred dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
93,421 |
|
93 |
|
212,907 |
|
|
|
|
|
213,000 |
Detachable warrants issued with notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
450,000 |
|
|
|
|
|
450,000 |
Issuance of warrants to pay operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167,138 |
|
|
|
|
|
167,138 |
Issuance of common stock to pay operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
106,293 |
|
106 |
|
387,165 |
|
|
|
|
|
387,271 |
Issuance of preferred stock to pay operating expenses |
|
137 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
136,499 |
|
|
|
|
|
136,500 |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,339,120) |
|
|
|
(16,339,120) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at December 31, 2001 |
|
3,337 |
|
33 |
|
|
|
|
|
|
|
|
|
15,005,191 |
|
15,005 |
|
23,389,818 |
|
(24,043,342) |
|
|
|
(638,486) |
Dividends payable on preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(242,400) |
|
|
|
|
|
(242,400) |
Repurchase of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
240,000 |
|
240 |
|
117,613 |
|
|
|
|
|
117,853 |
Cashless exercise of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
100,201 |
|
100 |
|
(100) |
|
|
|
|
|
|
Excersice of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
344,573 |
|
345 |
|
168,477 |
|
|
|
|
|
168,822 |
Sale of preferred stock |
|
|
|
|
|
200,000 |
|
2,000 |
|
70,109 |
|
701 |
|
|
|
|
|
998,392 |
|
|
|
|
|
1,001,093 |
Conversion of preferred stock into common stock |
|
(3,000) |
|
(30) |
|
|
|
|
|
|
|
|
|
1,800,000 |
|
1,800 |
|
(1,770) |
|
|
|
|
|
|
Preferred stock dividends forgiven |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
335,440 |
|
|
|
|
|
335,440 |
Issuance of warrants to pay operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
163,109 |
|
|
|
|
|
163,109 |
Issuance of common stock to pay operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,292 |
|
6 |
|
12,263 |
|
|
|
|
|
12,269 |
Issuance of preferred stock to pay operating expenses |
|
136 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,000 |
|
|
|
|
|
6,001 |
Issuance of stock options to employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
329,296 |
|
|
|
|
|
329,296 |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,105,727) |
|
|
|
(2,105,727) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at December 31, 2002 |
|
473 |
|
4 |
|
200,000 |
|
2,000 |
|
70,109 |
|
701 |
|
17,496,257 |
|
17,496 |
|
25,276,138 |
|
(26,149,069) |
|
|
|
(852,730) |
Dividends payable on preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(37,840) |
|
|
|
|
|
(37,840) |
Conversion of Series C preferred stock into common stock |
|
|
|
|
|
|
|
|
|
(70,109) |
|
(701) |
|
14,021,860 |
|
14,022 |
|
(13,321) |
|
|
|
|
|
|
Issuance of common stock to pay interest on Bridge Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
165,830 |
|
165 |
|
53,326 |
|
|
|
|
|
53,491 |
Sale of common stock at $0.40 per share, net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,640,737 |
|
6,676 |
|
2,590,656 |
|
|
|
|
|
2,597,332 |
Sale of common stock at $1.00 per share, net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,701,733 |
|
3,668 |
|
3,989,181 |
|
|
|
|
|
3,992,849 |
Exchange of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
235,291 |
|
235 |
|
49,486 |
|
|
|
|
|
49,721 |
Issuance of common stock to pay operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
230,000 |
|
230 |
|
206,569 |
|
|
|
|
|
206,799 |
Issuance of warrants to pay operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
156,735 |
|
|
|
|
|
156,735 |
Issuance of stock options to employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
286,033 |
|
|
|
|
|
286,033 |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,332,077) |
|
|
|
(2,332,077) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at December 31, 2003 |
|
473 |
|
4 |
|
200,000 |
|
2,000 |
|
|
|
|
|
42,491,708 |
|
42,492 |
|
32,556,963 |
|
(28,481,146) |
|
|
|
4,120,313 |
Extinquishment of dividends payable on preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72,800 |
|
|
|
|
|
72,800 |
Conversion of Series A cummulative preferred stock |
|
(473) |
|
(4) |
|
|
|
|
|
|
|
|
|
236,500 |
|
236 |
|
(232) |
|
|
|
|
|
|
Conversion of Series B preferred stock |
|
|
|
|
|
(200,000) |
|
(2,000) |
|
|
|
|
|
200,000 |
|
200 |
|
1,800 |
|
|
|
|
|
|
Exercise of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
42,122 |
|
42 |
|
2,208 |
|
|
|
|
|
2,250 |
Payment of financing and offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,251) |
|
|
|
|
|
(1,251) |
Issuance of stock options to employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86,860 |
|
|
|
|
|
86,860 |
Acquisition of treasury stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,747 |
|
|
|
(34,747) |
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(710,463) |
|
|
|
(710,463) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balances at March 31, 2004 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
42,970,330 |
$ |
42,970 |
$ |
32,753,895 |
$ |
(29,191,609) |
|
(34,747) |
$ |
3,570,509 |
|
|
|
|
|
|
|
|
|
|
|
|
3 | ||
| ||
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
||||||||
Three months ended March 31,
|
Inception (June 12, 1996) | |||||||||||
|
|
|
2004 |
|
2003 |
|
2004 | |||||
|
|
| ||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
| |||||
Net loss |
|
$ |
(710,463) |
$ |
(405,494) |
$ |
(29,687,212) | |||||
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
| |||||
Depreciation and amortization |
|
|
3,052 |
|
1,494 |
|
10,101,759 | |||||
Forgiveness of employee receivable |
|
|
|
|
|
|
30,036 | |||||
Impairment loss write off of goodwill |
|
|
|
|
|
|
5,702,130 | |||||
Expenses paid by warrants |
|
|
|
|
105,883 |
|
486,982 | |||||
Expenses paid by preferred stock |
|
|
|
|
|
|
142,501 | |||||
Expenses related to stock warrants issued |
|
|
|
|
|
|
612,000 | |||||
Expenses related to employee stock options issued |
|
|
86,860 |
|
49,919 |
|
702,189 | |||||
Expenses paid by issuance of common stock |
|
|
|
|
68,750 |
|
817,548 | |||||
Equity in loss of investee |
|
|
|
|
|
|
178,936 | |||||
Write-off of license agreement |
|
|
|
|
|
|
152,866 | |||||
Cumulative effect of change in accounting principle |
|
|
25,821 | |||||||||
Changes in assets and liabilities, net of effect of acquisitions: |
||||||||||||
(Increase) decrease in prepaid expenses |
|
|
(107,359) |
|
(3,690) |
|
(282,846) | |||||
Increase (decrease) in accounts payable and accrued liabilities |
|
|
(38,774) |
|
(100,703) |
|
(469,802) | |||||
Increase in sponsored research payable and license obligation |
|
|
|
|
|
|
924,318 | |||||
|
|
| ||||||||||
Net cash used in operating activities |
|
(766,684) |
|
(283,841) |
|
(10,562,774) | ||||||
|
|
| ||||||||||
Cash flows from investing activities: |
|
|
|
|
|
|
| |||||
Purchase of certificate of deposit |
|
|
|
|
|
|
(1,016,330) | |||||
Maturity of certificate of deposit |
|
|
|
|
|
|
1,016,330 | |||||
Purchases of property and equipment |
|
|
(36,794) |
|
|
|
(159,263) | |||||
Payment on obligation under license agreement |
|
|
|
|
|
|
(106,250) | |||||
Cash acquired in acquisition of subsidiary |
|
|
|
|
|
|
64,233 | |||||
Issuance of note receivable related party |
|
|
|
|
|
|
(35,000) | |||||
Payments on note receivable |
|
|
|
|
|
|
405,993 | |||||
Advance to investee |
|
|
|
|
|
|
(90,475) | |||||
Cash transferred in rescission of acquisition |
|
|
|
|
|
|
(19,475) | |||||
Cash received in rescission of acquisition |
|
|
|
|
|
|
230,000 | |||||
|
|
| ||||||||||
Net cash provided by (used in) investing activities |
|
(36,794) |
|
|
|
289,763 | ||||||
|
|
| ||||||||||
Cash flows from financing activities: |
|
|
|
|
|
|
| |||||
Proceeds from sale of preferred stock |
|
|
|
|
|
|
4,200,993 | |||||
Proceeds from sale of common stock |
|
|
|
|
635,946 |
|
8,528,396 | |||||
Proceeds from sale or exercise of warrants |
|
|
2,250 |
|
|
|
384,237 | |||||
Repurchase of warrants |
|
|
|
|
|
|
(55,279) | |||||
Payment of financing and offering costs |
|
|
(1,251) |
|
|
|
(100,227) | |||||
Payments of notes payable and long-term debt |
|
|
|
|
|
|
(605,909) | |||||
Proceeds from issuance of notes payable and detachable warrants |
|
|
|
|
|
|
1,344,718 | |||||
|
|
| ||||||||||
Net cash provided by financing activities |
|
|
999 |
|
635,946 |
|
13,696,929 | |||||
|
|
| ||||||||||
Net increase (decrease) in cash and cash equivalents |
|
(802,479) |
|
352,105 |
|
3,423,918 | ||||||
Cash and cash equivalents at beginning of period |
|
|
4,226,397 |
|
103,928 |
|
| |||||
|
|
| ||||||||||
Cash and cash equivalents at end of period |
|
$ |
3,423,918 |
$ |
456,033 |
$ |
3,423,918 | |||||
|
|
|
|
|
|
|
|
4 | ||
| ||
5 | ||
| ||
|
Inception (June 12, 1996) through |
||||||||||
2004 |
2003 |
March 31, 2004 |
||||||||
|
|
|
|
|||||||
Issuance of warrants, common stock and preferred stock for: |
|
|
|
|||||||
Conversion of notes payable and accrued interest |
$ |
|
$ |
26,649 |
$ | 1,213,988 | ||||
Payment of operating expenses |
|
|
1,224,281 |
|||||||
Conversion of preferred stock |
2,004 |
701 |
2, 705 |
|||||||
Acquisitions |
|
|
14,617,603 |
|||||||
Payment of dividends |
|
|
213,000 |
|||||||
Assumptions of liabilities in acquisitions |
|
|
1,009,567 |
|||||||
Acquisition of license agreement for long-term debt |
|
|
161,180 |
|||||||
Cashless exercise of warrants |
38 |
|
3,316 |
|||||||
Dividends accrued |
|
9,460 |
621,040 |
|||||||
Dividends extinguished |
72,800 |
|
408,240 |
|||||||
Trade payable converted to note payable |
|
|
83,948 |
|||||||
Issuance of warrants for return of common stock |
|
50,852 |
50,852 |
|||||||
Detachable warrants issued with notes payable |
|
|
450,000 |
6 | ||
| ||
|
7 | ||
| ||
|
8 | ||
| ||
|
2004 |
|
2003 | ||||||||
|
| ||||||||||
Numerator: |
|
|
|
||||||||
Net loss |
$ |
(710,463 |
) |
$ |
(405,494 |
) | |||||
Preferred stock dividends |
|
|
(9,460 |
) | |||||||
|
|
||||||||||
Numerator for basic and diluted loss per share |
$ |
(710,463 |
) |
$ |
(414,954 |
) | |||||
|
|
||||||||||
Denominator for basic and diluted loss per share weighted average common shares outstanding |
42,886,237 |
|
17,916,027 |
||||||||
|
|
||||||||||
Loss per common sharebasic and diluted |
$ |
(0.02 |
) |
$ |
(0.02 |
) | |||||
|
|
9 | ||
| ||
|
10 | ||
| ||
|
11 | ||
| ||
Expenditure |
Estimated Cost | |||
|
| |||
CoFactor trials |
$ |
4,900,000 |
||
BlockAide/CR trials |
900,000 |
|||
First Thiovir Trial |
400,000 |
|||
First EradicAide trial |
300,000 |
|||
|
||||
Total estimated research and development |
6,500,000 |
|||
Estimated general and administrative |
1,581,000 |
|||
|
||||
Total estimated costs |
$ |
8,081,000 |
||
|
12 | ||
| ||
13 | ||
| ||
14 | ||
| ||
15 | ||
| ||
16 | ||
| ||
17 | ||
| ||
18 | ||
| ||
19 | ||
| ||
20 | ||
| ||
21 | ||
| ||
|
|
|
May
12, 2004 |
|
/s/ Steven M. Plumb |
|
|
Steven M. Plumb, CPA |
|
|
Chief Financial Officer |
22 | ||
| ||
Exhibit |
Description |
|
|
2.1 (1) |
Agreement and Plan of Merger dated May 19, 2000 among BioQuest, Inc.; BioQuest Acquisition Corp.; and Biokeys, Inc. |
3.1 (2) |
Certificate of Incorporation of Victoria Enterprises, Inc. |
3.2 (2) |
Certificate of Amendment of Certificate of Incorporation of Victoria Enterprises, Inc. |
3.3 (2) |
Certificate of Amendment of Certificate of Incorporation of BioQuest, Inc. |
3.4 (2) |
Certificate of Amendment of Certificate of Incorporation of BioQuest, Inc. |
3.5 (2) |
Certificate of Ownership and Merger Merging Biokeys, Inc. with and into Biokeys Pharmaceuticals, Inc. |
3.6 (1) |
Amended and Restated Bylaws of Biokeys Pharmaceuticals, Inc. |
3.7 (2) |
Certificate of Amendment to the Certificate of Incorporation of ADVENTRX Pharmaceuticals, Inc. |
4.1 (1) |
Certificate of Designation of BioQuest, Inc. |
4.2 (3) |
Certificate of Designation of Series B Convertible Preferred Stock and Series C Convertible Preferred Stock of Biokeys Pharmaceuticals, Inc. |
4.3 |
Common Stock and Warrant Purchase Agreement, dated as of April 5, 2004, among the Company and the Investors named therein |
4.4 (4) |
Common Stock and Warrant Purchase Agreement, dated April 8, 2004, between the Company and CD Investment Partners, Ltd. |
4.5 (5) |
A-1 Warrant to Purchase Common Stock issued to CD Investment Partners, Ltd. |
4.6 (5) |
A-2 Warrant to Purchase Common Stock issued to CD Investment Partners, Ltd. |
4.7 (5) |
Warrant to Purchase Common Stock issued on April 8, 2004 to Burnham Hill Partners |
4.8 (5) |
Warrant to Purchase Common Stock issued on April 8, 2004 to Ernest Pernet |
4.9 (5) |
Warrant to Purchase Common Stock issued on April 8, 2004 to W.R. Hambrecht + Co., LLC |
4.10 |
Form of A-1 Warrant to Purchase Common Stock issued to Investors pursuant to the Common Stock and Warrant Purchase Agreement |
4.11 |
Form of A-2 Warrant to Purchase Common Stock issued to Investors pursuant to the Common Stock and Warrant Purchase Agreement |
4.12 |
Registration Rights Agreement, dated as of April 5, 2004, among the Company and the Investors named therein |
4.13 (6) |
Registration Rights Agreement, dated as of April 8, 2004, between the Company and CD Investment Partners, Ltd. |
23 | ||
| ||
4.14 |
Common Stock and Warrant Purchase Agreement, dated April 19, 2004, between the Company and Franklin Berger |
4.15 |
A-1 Warrant to Purchase Common Stock issued to Franklin Berger |
4.16 |
A-2 Warrant to Purchase Common Stock issued to Franklin Berger |
4.17 |
Registration Rights Agreement, dated as of April 19, 2004, between the Company and Franklin Berger |
10.1 (7) |
Patent and Technology License Agreement with M.D. Anderson - June, 1996 (Request for confidential treatment of certain data) |
10.2 (7) |
Amendment to M.D. Anderson Licensing Agreement June 15, 2000 (Request for confidential treatment of certain data) |
10.3 (7) |
Option and License Agreement with USC - June 23, 1998 (Co Factor and Selone) (Request for confidential treatment of certain data) |
10.4 (1) |
Amendment to Option and License Agreement with USC dated August 16, 2000 (Co Factor and Selone) (Request for confidential treatment of certain data) |
10.5 (7) |
Option and License Agreement with USC dated August 17, 2000 (Thiovir) (Request for confidential treatment of certain data) |
10.6 |
Not currently in use |
10.7 (8) |
Patent License Agreement, effective August 1, 2002, between Biokeys, Inc. and the National Institutes of Health |
10.8 (9) |
Letter Agreement, effective January 1, 2003, between Biokeys Pharmaceuticals, Inc. and Steven M. Plumb, P.C. |
10.9 (9) |
Offer Letter, dated March 5, 2003, from Biokeys Pharmaceuticals, Inc. to Joan M. Robbins, Ph.D. |
31.1 |
Rule 13a-14(a)/15d-14(a) Certification |
31.2 |
Rule 13a-14(a)/15d-14(a) Certification |
32 |
Section 1350 Certifications |
(1) |
Incorporated by reference to the same-numbered exhibit to the Companys Registration Statement on Form 10-SB, filed October 2, 2001. |
(2) |
Incorporated by reference to the same-numbered exhibit to the Companys Form 8-A, filed April 27, 2004 |
(3) |
Incorporated by reference to the same-numbered exhibit to the Companys Quarterly Report on Form 10-QSB, filed November 26, 2002 (exhibit included in the body of the Form 10-QSB and not filed as a separate exhibit file). |
(4) |
Incorporated by reference to exhibit 4.2 to the Companys Current Report on Form 8-K, filed April 13, 2004 |
(5) |
Incorporated by reference to the same-numbered exhibit to the Companys Current Report on Form 8-K, filed April 13, 2004. |
(6) |
Incorporated by reference to exhibit 4.11 to the Companys Current Report on Form 8-K, filed April 13, 2004 |
(7) |
Incorporated by reference to the same-numbered exhibit to the Companys Registration Statement on Form 10-SB/A, filed January 11, 2002. |
(8) |
Incorporated by reference to the same-numbered exhibit to the Companys Quarterly Report on Form 10-QSB, filed November 26, 2002. |
(9) |
Incorporated by reference to the same-numbered exhibit to the Companys Annual Report on Form 10-KSB, filed April 16, 2003. |
24 | ||
| ||