These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
| For the quarterly period ended December 31, 2013 |
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
| For the transition period from __________ to __________ . |
|
Nevada
|
20-5093315
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
|
[ ]
|
Accelerated filer
|
[ ]
|
|
|
Non-Accelerated filer
|
[ ]
|
Smaller reporting company
|
[X]
|
|
Page
|
|
|
PART I. FINANCIAL INFORMATION
|
|
|
1
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
21
|
|
|
30
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
30
|
|
|
30
|
|
|
31
|
|
|
31
|
|
|
31
|
|
|
33
|
|
December 31,
|
March 31,
|
||||||
|
2013
|
2013
|
||||||
|
(Unaudited)
|
(Note 2)
|
||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|||||||
|
Cash and cash equivalents
|
$ | 20,700 | $ | 638,100 | |||
|
Prepaid expenses and other current assets
|
70,600 | 33,700 | |||||
|
Total current assets
|
91,300 | 671,800 | |||||
|
Property and equipment, net
|
190,700 | 180,700 | |||||
|
Security deposits and other assets
|
46,900 | 29,000 | |||||
|
Total assets
|
$ | 328,900 | $ | 881,500 | |||
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|||||||
|
Current liabilities:
|
|||||||
|
Accounts payable
|
$ | 2,256,600 | $ | 1,353,600 | |||
|
Accrued expenses
|
532,500 | 342,900 | |||||
|
Advance from officer
|
10,300 | - | |||||
|
Current portion of notes payable and accrued interest
|
638,600 | 617,200 | |||||
|
Current portion of notes payable to related parties and accrued interest
|
99,500 | 93,000 | |||||
|
Convertible promissory notes and accrued interest, net of discount of $423,900 at December 31, 2013
|
169,200 | - | |||||
|
Capital lease obligations
|
5,600 | 7,600 | |||||
|
Total current liabilities
|
3,712,300 | 2,414,300 | |||||
|
Non-current liabilities:
|
|||||||
|
Senior secured convertible promissory notes, net of discount of $2,135,800 at December 31, 2013 and $1,963,100 at March 31, 2013 and accrued interest
|
1,781,200 | 1,425,700 | |||||
|
Notes payable, net of discount of $929,000 at December 31, 2013 and $1,142,600 at March 31, 2013
and accrued interest
|
2,479,200 | 2,091,800 | |||||
|
Notes payable to related parties, net of discount of $115,000 at December 31, 2013 and $147,200 at
March 31, 2013 and accrued interest
|
1,209,700 | 1,106,000 | |||||
|
Warrant liability
|
2,717,100 | 6,394,000 | |||||
|
Deferred rent liability
|
97,300 | - | |||||
|
Capital lease obligations
|
2,400 | 6,100 | |||||
|
Total non-current liabilities
|
8,286,900 | 11,023,600 | |||||
|
Total liabilities
|
11,999,200 | 13,437,900 | |||||
|
Commitments and contingencies
|
|||||||
|
Stockholders’ deficit:
|
|||||||
|
Preferred stock, $0.001 par value; 10,000,000 shares, including 500,000 Series A shares, authorized at December 31, 2013 and March 31, 2013; 500,000 Series A shares issued and outstanding at December 31, 2013 and March 31, 2013, respectively
|
500 | 500 | |||||
|
Common stock, $0.001 par value; 200,000,000 shares authorized at December 31, 2013 and March 31, 2013;
25,295,185 and 23,480,169 shares issued at December 31, 2013 and March 31, 2013, respectively
|
25,300 | 23,500 | |||||
|
Additional paid-in capital
|
61,282,400 | 59,266,000 | |||||
|
Treasury stock, at cost, 2,713,308 shares of common stock held at December 31, 2013 and March 31, 2013
|
(3,968,100 | ) | (3,968,100 | ) | |||
|
Note receivable from sale of common stock
|
(198,100 | ) | (209,100 | ) | |||
|
Deficit accumulated during development stage
|
(68,812,300 | ) | (67,669,200 | ) | |||
|
Total stockholders’ deficit
|
(11,670,300 | ) | (12,556,400 | ) | |||
|
Total liabilities and stockholders’ deficit
|
$ | 328,900 | $ | 881,500 | |||
|
May 26, 1998
|
||||||||||||||||||||
|
(Inception)
|
||||||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
Through
|
||||||||||||||||||
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
2013
|
||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Grant revenue
|
$ | - | $ | - | $ | - | $ | 200,400 | $ | 12,963,100 | ||||||||||
|
Collaboration revenue
|
- | - | - | - | 2,283,600 | |||||||||||||||
|
Other
|
- | - | - | - | 1,123,500 | |||||||||||||||
|
Total revenues
|
- | - | - | 200,400 | 16,370,200 | |||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Research and development
|
551,300 | 1,119,600 | 1,916,100 | 3,092,200 | 31,471,800 | |||||||||||||||
|
Acquired in-process research and development
|
- | - | - | - | 7,523,200 | |||||||||||||||
|
General and administrative
|
897,000 | 799,000 | 2,047,500 | 2,430,200 | 32,728,600 | |||||||||||||||
|
Total operating expenses
|
1,448,300 | 1,918,600 | 3,963,600 | 5,522,400 | 71,723,600 | |||||||||||||||
|
Loss from operations
|
(1,448,300 | ) | (1,918,600 | ) | (3,963,600 | ) | (5,322,000 | ) | (55,353,400 | ) | ||||||||||
|
Other expenses, net:
|
||||||||||||||||||||
|
Interest expense, net
|
(360,900 | ) | (235,400 | ) | (1,000,500 | ) | (611,700 | ) | (11,362,700 | ) | ||||||||||
|
Change in warrant and put and note extension option liabilities
|
1,940,200 | 357,800 | 3,823,700 | 357,800 | 2,606,400 | |||||||||||||||
|
Loss on early extinguishment of debt
|
- | (3,537,000 | ) | - | (3,537,000 | ) | (4,761,300 | ) | ||||||||||||
|
Other income
|
- | - | - | - | 81,900 | |||||||||||||||
|
Income (loss) before income taxes
|
131,000 | (5,333,200 | ) | (1,140,400 | ) | (9,112,900 | ) | (68,789,100 | ) | |||||||||||
|
Income taxes
|
- | (1,800 | ) | (2,700 | ) | (3,700 | ) | (23,200 | ) | |||||||||||
|
Net income (loss)
|
131,000 | (5,335,000 | ) | (1,143,100 | ) | (9,116,600 | ) | (68,812,300 | ) | |||||||||||
|
Deemed dividend on Series A Preferred stock
|
- | (10,193,200 | ) | - | (10,193,200 | ) | (10,193,200 | ) | ||||||||||||
|
Net income (loss) attributable to common stockholders
|
$ | 131,000 | $ | (15,528,200 | ) | $ | (1,143,100 | ) | $ | (19,309,800 | ) | $ | (79,005,500 | ) | ||||||
|
Basic net income (loss) attributable to common
stockholders per common share
|
$ | 0.01 | $ | (0.85 | ) | $ | (0.05 | ) | $ | (1.11 | ) | |||||||||
|
Diluted net loss attributable to common stockholders
per common share
|
$ | (0.02 | ) | $ | (0.85 | ) | $ | (0.05 | ) | $ | (1.11 | ) | ||||||||
|
Weighted average shares used in computing:
|
||||||||||||||||||||
|
Basic net income (loss) attributable to common
stockholders per common share
|
22,210,573 | 18,292,301 | 21,554,929 | 17,411,993 | ||||||||||||||||
|
Diluted net loss attributable to common
stockholders per common share
|
22,210,573 | 18,292,301 | 21,554,929 | 17,411,993 | ||||||||||||||||
|
Comprehensive income (loss)
|
$ | 131,000 | $ | (5,335,000 | ) | $ | (1,143,100 | ) | $ | (9,116,600 | ) | $ | (68,812,300 | ) | ||||||
|
Period From
|
||||||||||||
|
May 26, 1998
|
||||||||||||
|
(Inception)
|
||||||||||||
|
Nine Months Ended
December 31,
|
Through
December
|
|||||||||||
|
2013
|
2012
|
31, 2013
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net loss
|
$ | (1,143,100 | ) | $ | (9,116,600 | ) | $ | (68,812,200 | ) | |||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||
|
Depreciation and amortization
|
40,200 | 21,000 | 817,700 | |||||||||
|
Amortization of discounts on convertible and promissory notes
|
356,100 | 352,200 | 5,031,700 | |||||||||
|
Change in warrant liability and put and note term extension option liabilities
|
(3,823,700 | ) | (357,800 | ) | (2,606,500 | ) | ||||||
|
Stock-based compensation
|
893,700 | 962,000 | 6,489,200 | |||||||||
|
Expense related to modification of warrants
|
174,500 | 440,700 | 1,424,400 | |||||||||
|
Non-cash rent and relocation expense
|
56,700 | - | 56,700 | |||||||||
|
Interest income on note receivable for stock purchase
|
(400 | ) | (26,800 | ) | (28,000 | ) | ||||||
|
Fair value of common stock granted for services following the Merger
|
- | 340,000 | 846,000 | |||||||||
|
Fair value of warrants granted for services and interest following the Merger
|
54,000 | 150,000 | 748,300 | |||||||||
|
Gain on currency fluctuation
|
(30,100 | ) | (37,100 | ) | (83,100 | ) | ||||||
|
Fair value of additional warrants granted pursuant to exercises of modified warrants
|
- | 35,900 | 173,900 | |||||||||
|
Loss on settlements of accounts payable
|
- | 78,300 | 78,300 | |||||||||
|
Acquired in-process research and development
|
- | - | 7,523,200 | |||||||||
|
Loss on early extinguishment of debt
|
- | 3,537,000 | 4,761,300 | |||||||||
|
Fair value of Series C preferred stock, common stock, and warrant
granted for services prior to the Merger
|
- | - | 3,150,900 | |||||||||
|
Fair value of common stock issued for note term modification
|
- | - | 22,400 | |||||||||
|
Consulting services by related parties settled by issuing promissory notes
|
- | - | 44,600 | |||||||||
|
Gain on sale of assets
|
- | - | (16,700 | ) | ||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Unbilled contract payments receivable
|
- | 106,200 | - | |||||||||
|
Prepaid expenses and other current assets
|
56,100 | (16,500 | ) | 97,800 | ||||||||
|
Security deposits and other assets
|
(17,900 | ) | - | (46,900 | ) | |||||||
|
Accounts payable and accrued expenses, including accrued interest
|
1,725,000 | 1,051,500 | 17,696,400 | |||||||||
|
Deferred revenues
|
- | (13,200 | ) | - | ||||||||
|
Net cash used in operating activities
|
(1,658,900 | ) | (2,493,200 | ) | (22,630,600 | ) | ||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Purchases of equipment, net
|
(9,600 | ) | (131,100 | ) | (825,800 | ) | ||||||
|
Net cash used in investing activities
|
(9,600 | ) | (131,100 | ) | (825,800 | ) | ||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Net proceeds from issuance of common stock and warrants, including Units
|
597,900 | 480,600 | 4,583,000 | |||||||||
|
Proceeds from exercise of modified warrants
|
264,200 | 262,100 | 1,692,600 | |||||||||
|
Net proceeds from issuance of Platinum notes and warrants
|
250,000 | 2,222,100 | 7,172,100 | |||||||||
|
Advance from officer
|
64,000 | - | 64,000 | |||||||||
|
Proceeds from issuance of notes under line of credit
|
- | - | 200,000 | |||||||||
|
Proceeds from issuance of 7% note payable to founding stockholder
|
- | - | 90,000 | |||||||||
|
Net proceeds from issuance of 7% convertible notes
|
- | - | 575,000 | |||||||||
|
Net proceeds from issuance of 10% convertible notes and warrants
|
- | - | 1,655,000 | |||||||||
|
Net proceeds from issuance of preferred stock and warrants
|
- | - | 4,198,600 | |||||||||
|
Net proceeds from issuance of notes and warrants from 2006 to 2010
|
- | - | 4,851,800 | |||||||||
|
Net proceeds from issuance of February 2012 12% convertible notes and warrants
|
- | - | 466,500 | |||||||||
|
Repayment of capital lease obligations
|
(5,700 | ) | (15,300 | ) | (123,100 | ) | ||||||
|
Repayment of notes
|
(119,300 | ) | (382,000 | ) | (1,948,400 | ) | ||||||
|
Net cash provided by financing activities
|
1,051,100 | 2,567,500 | 23,477,100 | |||||||||
|
Net (decrease) increase in cash and cash equivalents
|
(617,400 | ) | (56,800 | ) | 20,700 | |||||||
|
Cash and cash equivalents at beginning of period
|
638,100 | 81,000 | - | |||||||||
|
Cash and cash equivalents at end of period
|
$ | 20,700 | $ | 24,200 | $ | 20,700 | ||||||
|
|
•
|
Collaborative arrangements typically consist of non-refundable and/or exclusive technology access fees, cost reimbursements for specific research and development spending, and various milestone and future product royalty payments. If the delivered technology does not have stand-alone value, the amount of revenue allocable to the delivered technology is deferred. Non-refundable upfront fees with stand-alone value that are not dependent on future performance under these agreements are recognized as revenue when received, and are deferred if the Company has continuing performance obligations and has no objective and reliable evidence of the fair value of those obligations. The Company recognizes non-refundable upfront technology access fees under agreements in which it has a continuing performance obligation ratably, on a straight-line basis, over the period in which the Company is obligated to provide services. Cost reimbursements for research and development spending are recognized when the related costs are incurred and when collectability is reasonably assured. Payments received related to substantive, performance-based “at-risk” milestones are recognized as revenue upon achievement of the milestone event specified in the underlying contracts, which represent the culmination of the earnings process. Amounts received in advance are recorded as deferred revenue until the technology is transferred, costs are incurred, or a milestone is reached.
|
|
|
•
|
Technology license agreements typically consist of non-refundable upfront license fees, annual minimum access fees and/or royalty payments. Non-refundable upfront license fees and annual minimum payments received with separable stand-alone values are recognized when the technology is transferred or accessed, provided that the technology transferred or accessed is not dependent on the outcome of the continuing research and development efforts. Otherwise, revenue is recognized over the period of the Company’s continuing involvement.
|
|
|
•
|
Government grants, which support the Company’s research efforts on specific projects, generally provide for reimbursement of approved costs as defined in the terms of grant awards. Grant revenue is recognized when associated project costs are incurred.
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Research and development expense:
|
||||||||||||||||
|
Stock option grants, including expense related to modifications
|
$ | 126,900 | $ | 574,700 | $ | 240,300 | $ | 666,800 | ||||||||
|
Warrants granted to officer in March 2013
|
33,400 | - | 100,300 | - | ||||||||||||
| 160,300 | 574,700 | 340,600 | 666,800 | |||||||||||||
|
General and administrative expense:
|
||||||||||||||||
|
Stock option grants, including expense related to modifications
|
242,100 | 239,000 | 352,500 | 295,200 | ||||||||||||
|
Warrants granted to officers and directors
in March 2013
|
66,900 | - | 200,600 | - | ||||||||||||
| 309,000 | 239,000 | 553,100 | 295,200 | |||||||||||||
|
Total stock-based compensation expense
|
$ | 469,300 | $ | 813,700 | $ | 893,700 | $ | 962,000 | ||||||||
|
Quarters Ended
December 31,
|
Nine Months Ended
December 31,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Numerator:
|
||||||||||||||||
|
Net income (loss) attributable to common stockholders for basic earnings per share
|
$ | 131,100 | $ | (15,528,200 | ) | $ | (1,143,100 | ) | $ | (19,309,800 | ) | |||||
|
less: change in fair value of warrant liability attributable to Exchange, Investment and Bridge Warrants issued to Platinum
|
(620,900 | ) | - | - | - | |||||||||||
|
Net loss for diluted earnings per share attributable to common stockholders
|
$ | (489,800 | ) | $ | (15,528,200 | ) | $ | (1,143,100 | ) | $ | (19,309,800 | ) | ||||
|
Denominator:
|
||||||||||||||||
|
Weighted average basic common shares outstanding
|
22,210,573 | 18,292,301 | 21,554,929 | 17,411,993 | ||||||||||||
|
Assumed conversion of dilutive securities:
|
||||||||||||||||
|
Warrants to purchase common stock
|
- | - | - | - | ||||||||||||
|
Potentially dilutive common shares assumed converted
|
- | - | - | - | ||||||||||||
|
Denominator for diluted earnings per share - adjusted weighted average shares
|
22,210,573 | 18,292,301 | 21,554,929 | 17,411,993 | ||||||||||||
|
Basic net income (loss) attributable to common stockholders per common share
|
$ | 0.01 | $ | (0.85 | ) | $ | (0.05 | ) | $ | (1.11 | ) | |||||
|
Diluted net loss attributable to common stockholders per common share
|
$ | (0.02 | ) | $ | (0.85 | ) | $ | (0.05 | ) | $ | (1.11 | ) | ||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Series A preferred stock issued and outstanding
(1)
|
15,000,000 | 15,000,000 | ||||||
|
Warrant shares issuable to Platinum upon exercise of common stock warrants by Platinum upon exchange of Series A preferred stock under the terms of the October 11, 2012 Note Purchase and Exchange Agreement
|
7,500,000 | 7,500,000 | ||||||
|
Outstanding options under the 2008 and 1999 Stock Incentive Plans
|
4,705,270 | 4,966,771 | ||||||
|
Outstanding warrants to purchase common stock
|
15,710,885 | 9,873,034 | ||||||
|
10% convertible Exchange Note and Investment Notes issued to Platinum in October 2012, February 2013 and March 2013, including accrued interest through December 31, 2013
(2)
|
7,271,640 | 4,645,198 | ||||||
|
10% Convertible note issued to Platinum on July 26, 2013, including accrued interest through December 31, 2013
|
522,339 | - | ||||||
|
10% Convertible notes issued as a component of Unit Offering, including accrued interest through December 31, 2013
|
1,186,097 | - | ||||||
|
Total
|
51,896,231 | 41,985,003 | ||||||
|
|
•
|
Level 1
— Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.
|
|
|
•
|
Level 2
— Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
|
•
|
Level 3
— Unobservable inputs (
i.e.,
inputs that reflect the reporting entity’s own assumptions about the assumptions that market participants would use in estimating the fair value of an asset or liability) are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
|
Total
Carrying
Value
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant Unobservable
Inputs
(Level 3)
|
|||||||||||||
|
December 31, 2013:
|
||||||||||||||||
|
Warrant liability
|
$ | 2,717,100 | $ | - | $ | - | $ | 2,717,100 | ||||||||
|
March 31, 2013:
|
||||||||||||||||
|
Warrant liability
|
$ | 6,394,000 | $ | - | $ | - | $ | 6,394,000 | ||||||||
|
Fair Value Measurements
Using Significant
Unobservable Inputs
(Level 3)
|
||||
|
Warrant Liability
|
||||
|
Balance at March 31, 2013
|
$ | 6,394,000 | ||
|
Recognition of warrant liability upon issuance of Senior Secured Convertible
Promissory Note and warrant to Platinum on July 26, 2013
|
146,800 | |||
|
Mark to market gain included in net loss
|
(3,823,700 | ) | ||
|
Balance at December 31, 2013
|
$ | 2,717,100 | ||
|
December 31,
|
March 31,
|
|||||||
|
2013
|
2013
|
|||||||
|
Insurance
|
$ | 48,100 | $ | 19,700 | ||||
|
Legal fees
|
3,400 | 3,400 | ||||||
|
Interest receivable on note receivable from sale
|
||||||||
|
of common stock
|
400 | 1,600 | ||||||
|
Technology license fees and all other
|
18,700 | 9,000 | ||||||
| $ | 70,600 | $ | 33,700 | |||||
|
December 31,
|
March 31,
|
|||||||
|
2013
|
2013
|
|||||||
|
Accrued professional services
|
$ | 104,800 | $ | 67,800 | ||||
|
Accrued compensation
|
427,700 | 219,300 | ||||||
|
Accrued royalties and license fees
|
- | 25,000 | ||||||
|
All other
|
- | 30,800 | ||||||
| $ | 532,500 | $ | 342,900 | |||||
|
|
December 31, 2013
|
March 31, 2013
|
||||||||||||||||||||||
|
Principal
Balance
|
Accrued
Interest
|
Total
|
Principal
Balance
|
Accrued
Interest
|
Total
|
|||||||||||||||||||
|
Senior Secured 10% Convertible Promissory Notes
issued to Platinum:
|
||||||||||||||||||||||||
|
Exchange Note issued on October 11, 2012
|
$ | 1,272,600 | $ | 167,100 | $ | 1,439,700 | $ | 1,272,600 | $ | 61,700 | $ | 1,334,300 | ||||||||||||
|
Investment Note issued on October 11, 2012
|
500,000 | 65,700 | 565,700 | 500,000 | 24,200 | 524,200 | ||||||||||||||||||
|
Investment Note issued on October 19, 2012
|
500,000 | 64,400 | 564,400 | 500,000 | 23,000 | 523,000 | ||||||||||||||||||
|
Investment Note issued on February 22, 2013
|
250,000 | 22,500 | 272,500 | 250,000 | 2,600 | 252,600 | ||||||||||||||||||
|
Investment Note issued on March 12, 2013
|
750,000 | 63,500 | 813,500 | 750,000 | 4,700 | 754,700 | ||||||||||||||||||
| 3,272,600 | 383,200 | 3,655,800 | 3,272,600 | 116,200 | 3,388,800 | |||||||||||||||||||
|
Convertible promissory note issued on July 26, 2013
|
250,000 | 11,200 | 261,200 | - | - | - | ||||||||||||||||||
|
Total Senior notes
|
3,522,600 | 394,400 | 3,917,000 | 3,272,600 | 116,200 | 3,388,800 | ||||||||||||||||||
|
Aggregate note discount
|
(2,135,800 | ) | - | (2,135,800 | ) | (1,963,100 | ) | - | (1,963,100 | ) | ||||||||||||||
|
Net Senior notes (non-current)
|
$ | 1,386,800 | $ | 394,400 | $ | 1,781,200 | $ | 1,309,500 | $ | 116,200 | $ | 1,425,700 | ||||||||||||
|
10% Convertible Promissory Notes (2013 Unit Notes)
|
$ | 580,000 | $ | 13,100 | $ | 593,100 | $ | - | $ | - | $ | - | ||||||||||||
|
Note discount
|
(423,900 | ) | - | (423,900 | ) | - | - | - | ||||||||||||||||
|
Net convertible notes (all current)
|
$ | 156,100 | $ | 13,100 | $ | 169,200 | $ | - | $ | - | $ | - | ||||||||||||
|
Notes Payable to unrelated parties:
|
||||||||||||||||||||||||
|
7.5% Notes payable to service providers for
|
||||||||||||||||||||||||
|
accounts payable converted to notes payable:
|
||||||||||||||||||||||||
|
Burr, Pilger, Mayer
|
$ | 90,400 | $ | 5,100 | $ | 95,500 | $ | 90,400 | $ | - | $ | 90,400 | ||||||||||||
|
Desjardins
|
184,800 | 11,200 | 196,000 | 194,100 | 800 | 194,900 | ||||||||||||||||||
|
McCarthy Tetrault
|
373,300 | 18,800 | 392,100 | 403,100 | 1,700 | 404,800 | ||||||||||||||||||
|
August 2012 Morrison & Foerster Note A
|
918,200 | 63,500 | 981,700 | 937,400 | - | 937,400 | ||||||||||||||||||
|
August 2012 Morrison & Foerster Note B
(1)
|
1,379,400 | 161,100 | 1,540,500 | 1,379,400 | 60,100 | 1,439,500 | ||||||||||||||||||
|
University Health Network
(1)
|
549,500 | 50,500 | 600,000 | 549,500 | 19,400 | 568,900 | ||||||||||||||||||
| 3,495,600 | 310,200 | 3,805,800 | 3,553,900 | 82,000 | 3,635,900 | |||||||||||||||||||
|
Note discount
|
(929,000 | ) | - | (929,000 | ) | (1,142,600 | ) | - | (1,142,600 | ) | ||||||||||||||
| 2,566,600 | 310,200 | 2,876,800 | 2,411,300 | 82,000 | 2,493,300 | |||||||||||||||||||
|
less: current portion
|
(352,800 | ) | (98,600 | ) | (451,400 | ) | (450,300 | ) | (2,500 | ) | (452,800 | ) | ||||||||||||
|
non-current portion and discount
|
$ | 2,213,800 | $ | 211,600 | $ | 2,425,400 | $ | 1,961,000 | $ | 79,500 | $ | 2,040,500 | ||||||||||||
|
5.75% and 10.25% Notes payable to insurance
|
||||||||||||||||||||||||
|
premium financing company (current)
|
$ | 28,400 | $ | - | $ | 28,400 | $ | 4,200 | $ | - | $ | 4,200 | ||||||||||||
|
10% Notes payable to vendors for accounts
|
||||||||||||||||||||||||
|
payable converted to notes payable
|
$ | 119,400 | $ | 31,700 | $ | 151,100 | $ | 128,800 | $ | 23,300 | $ | 152,100 | ||||||||||||
|
less: current portion
|
(119,400 | ) | (31,700 | ) | (151,100 | ) | (128,800 | ) | (23,300 | ) | (152,100 | ) | ||||||||||||
|
non-current portion
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
|
7.0% Note payable (August 2012)
|
$ | 58,800 | $ | 2,700 | $ | 61,500 | $ | 59,400 | $ | - | $ | 59,400 | ||||||||||||
|
less: current portion
|
(5,000 | ) | (2,700 | ) | (7,700 | ) | (8,100 | ) | - | (8,100 | ) | |||||||||||||
|
7.0% Notes payable - non-current portion
|
$ | 53,800 | $ | - | $ | 53,800 | $ | 51,300 | $ | - | $ | 51,300 | ||||||||||||
|
Total notes payable to unrelated parties
|
$ | 3,702,200 | $ | 344,600 | $ | 4,046,800 | $ | 3,746,300 | $ | 105,300 | $ | 3,851,600 | ||||||||||||
|
less: current portion
|
(505,600 | ) | (133,000 | ) | (638,600 | ) | (591,400 | ) | (25,800 | ) | (617,200 | ) | ||||||||||||
|
non-current portion
|
3,196,600 | 211,600 | 3,408,200 | 3,154,900 | 79,500 | 3,234,400 | ||||||||||||||||||
|
less: discount
|
(929,000 | ) | - | (929,000 | ) | (1,142,600 | ) | - | (1,142,600 | ) | ||||||||||||||
| $ | 2,267,600 | $ | 211,600 | $ | 2,479,200 | $ | 2,012,300 | $ | 79,500 | $ | 2,091,800 | |||||||||||||
|
Notes payable to related parties:
|
||||||||||||||||||||||||
|
October 2012 7.5% Note to Cato Holding Co.
|
$ | 293,600 | $ | 24,800 | $ | 318,400 | $ | 293,600 | $ | 7,400 | $ | 301,000 | ||||||||||||
|
October 2012 7.5% Note to Cato Research Ltd.
(1)
|
1,009,000 | 96,800 | 1,105,800 | 1,009,000 | 36,200 | 1,045,200 | ||||||||||||||||||
| 1,302,600 | 121,600 | 1,424,200 | 1,302,600 | 43,600 | 1,346,200 | |||||||||||||||||||
|
Note discount
|
(115,000 | ) | - | (115,000 | ) | (147,200 | ) | - | (147,200 | ) | ||||||||||||||
|
Total notes payable to related parties
|
1,187,600 | 121,600 | 1,309,200 | 1,155,400 | 43,600 | 1,199,000 | ||||||||||||||||||
|
less: current portion
|
(74,700 | ) | (24,800 | ) | (99,500 | ) | (85,600 | ) | (7,400 | ) | (93,000 | ) | ||||||||||||
|
non-current portion and discount
|
$ | 1,112,900 | $ | 96,800 | $ | 1,209,700 | $ | 1,069,800 | $ | 36,200 | $ | 1,106,000 | ||||||||||||
|
____________
|
||||||||||||||||||||||||
|
(1)
Note and interest payable solely in restricted shares of the Company's common stock.
|
||||||||||||||||||||||||
| Face value | $ | 250,000 | ||
| Discount attributable to: | ||||
| Fair value of warrant | (146,800 | ) | ||
| Beneficial conversion feature | (100,700 | ) | ||
| Inception date carrying value | $ | 2,500 | ||
| Effective Interest Rate | 159.05 | % |
|
Unit Warrants
|
||||||||||||
|
Weighted Average Issuance Date Valuation Assumptions
|
Per Share
|
Aggregate
|
Aggregate
|
Aggregate Allocation of Proceeds
|
||||||||
|
Warrant
|
Risk free
|
Fair
|
Fair Value
|
Proceeds
|
Based on Relative Fair Value of:
|
|||||||
|
Shares
|
Market
|
Exercise
|
Term
|
Interest
|
Dividend
|
Value of
|
of Unit
|
of Unit
|
Unit
|
|||
|
Issued
|
Price
|
Price
|
(Years)
|
Rate
|
Volatility
|
Rate
|
Warrant
|
Warrants
|
Sales
|
Unit Stock
|
Warrant
|
Unit Note
|
|
1,160,000
|
$0.47
|
$1.00
|
2.80
|
0.57%
|
76.85%
|
0.0%
|
$0.14
|
$166,400
|
$580,000
|
$238,200
|
$69,300
|
$272,500
|
|
Assumption:
|
Pre-modification
|
Post-modification
|
||||||
|
Market price per share (weighted average)
|
$
|
0.74
|
$
|
0.74
|
||||
|
Exercise price per share (weighted average)
|
$
|
1.50
|
$
|
0.50
|
||||
|
Risk-free interest rate (weighted average)
|
0.82%
|
0.03%
|
||||||
|
Contractual term in years (weighted average)
|
3.47
|
0.06
|
||||||
|
Volatility (weighted average)
|
84.6%
|
73.3%
|
||||||
|
Dividend rate
|
0.0%
|
0.0%
|
||||||
|
Weighted Average Fair Value per share
|
$
|
0.30
|
$
|
0.24
|
||||
|
Assumption:
|
Pre-modification
|
Post-modification
|
||||||
|
Market price per share at modification date
|
$
|
0.50
|
$
|
0.50
|
||||
|
Exercise price per share (weighted average)
|
$
|
1.50
|
$
|
1.23
|
||||
|
Risk-free interest rate (weighted average)
|
0.33%
|
0.44%
|
||||||
|
Contractual term in years (weighted average)
|
1.40
|
2.10
|
||||||
|
Volatility (weighted average)
|
74.4%
|
75.8%
|
||||||
|
Dividend rate
|
0.0%
|
0.0%
|
||||||
|
Weighted Average Fair Value per share
|
$
|
0.05
|
$
|
0.11
|
||||
|
Assumption:
|
Pre-modification
|
Post-modification
|
||||||
|
Market price per share at modification date
|
$
|
0.40
|
$
|
0.40
|
||||
|
Exercise price per share (weighted average)
|
$
|
1.67
|
$
|
0.50
|
||||
|
Risk-free interest rate (weighted average)
|
0.51%
|
0.57%
|
||||||
|
Contractual term in years (weighted average)
|
2.06
|
2.34
|
||||||
|
Volatility (weighted average)
|
73.6%
|
74.4%
|
||||||
|
Dividend rate
|
0.0%
|
0.0%
|
||||||
|
Weighted Average Fair Value per share
|
$
|
0.05
|
$
|
0.14
|
||||
|
Shares
Subject to
|
|||||||
|
Exercise
|
Purchase at
|
||||||
|
Price
|
Expiration
|
December 31,
|
|||||
|
per Share
|
Date
|
2013
|
|||||
| $ | 0.50 |
5/11/2014 to 7/26/2018
|
5,254,019 | ||||
| $ | 0.64 |
3/3/2023
|
2,940,000 | ||||
| $ | 0.88 |
5/11/2014
|
15,428 | ||||
| $ | 1.00 |
7/30/2016 to 9/30/2017
|
4,406,281 | ||||
| $ | 1.25 |
5/11/2014 to 12/31/2014
|
50,280 | ||||
| $ | 1.50 |
5/11/2014 to 3/14/2018
|
2,491,016 | ||||
| $ | 2.00 |
9/15/2017
|
425,000 | ||||
| $ | 2.50 |
5/11/2014
|
42,443 | ||||
| $ | 2.625 |
1/31/2015
|
61,418 | ||||
| $ | 3.00 |
2/13/2016
|
25,000 | ||||
| 15,710,885 | |||||||
|
Item 2.
|
MANAGEMENT’S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Three Months Ended December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Grant Revenue
|
$ | - | $ | - | ||||
|
Operating expenses:
|
||||||||
|
Research and development
|
551 | 1,120 | ||||||
|
General and administrative
|
897 | 799 | ||||||
|
Total operating expenses
|
1,448 | 1,919 | ||||||
|
Loss from operations
|
(1,448 | ) | (1,919 | ) | ||||
|
Interest and other expenses (net)
|
(361 | ) | (235 | ) | ||||
|
Change in warrant liabilities
|
1,940 | 358 | ||||||
|
Loss on early extinguishment of debt
|
- | (3,537 | ) | |||||
|
Income (loss) before income taxes
|
131 | (5,333 | ) | |||||
|
Income taxes
|
- | (2 | ) | |||||
|
Net income (loss)
|
$ | 131 | $ | (5,335 | ) | |||
|
Deemed dividend on Series A Preferred Stock
|
- | (10,193 | ) | |||||
|
Net income (loss) attributable to common stockholders
|
$ | 131 | $ | (15,528 | ) | |||
|
Three Months Ended December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Salaries and benefits
|
$ | 223 | $ | 202 | ||||
|
Stock-based compensation
|
160 | 575 | ||||||
|
UHN research under SRCA
|
- | 91 | ||||||
|
Technology licenses and royalties
|
29 | 8 | ||||||
|
Project-related third-party research and supplies:
|
||||||||
|
AV-101
|
6 | 127 | ||||||
|
All other including CardioSafe and LiverSafe
|
68 | 81 | ||||||
| 74 | 208 | |||||||
|
Rent
|
54 | 29 | ||||||
|
Depreciation
|
11 | 7 | ||||||
|
Total Research and Development Expense
|
$ | 551 | $ | 1,120 | ||||
|
Three Months Ended December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Salaries and benefits
|
$ | 155 | $ | 165 | ||||
|
Stock-based compensation
|
309 | 239 | ||||||
|
Consulting services
|
24 | 37 | ||||||
|
Legal, accounting and other professional fees
|
74 | 64 | ||||||
|
Investor relations
|
30 | 204 | ||||||
|
Insurance
|
33 | 30 | ||||||
|
Travel and entertainment
|
2 | 9 | ||||||
|
Rent and utilities
|
40 | 21 | ||||||
|
Warrant modification expense
|
207 | - | ||||||
|
All other expenses
|
23 | 30 | ||||||
|
Total General and Administrative Expense
|
$ | 897 | $ | 799 | ||||
|
Three Months Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Interest expense on promissory notes, including discount amortization
|
$ | 383 | $ | 262 | ||||
|
Charge related to registration rights for February 2012 12%
convertible notes
|
- | (21 | ) | |||||
|
Charge for investment banker warrants related to February 2012 Convertible
promissory notes
|
- | 28 | ||||||
|
Other interest expense, including on capital leases and premium financing
|
2 | 2 | ||||||
| 385 | 271 | |||||||
|
Effect of foreign currency fluctuations on notes payable
|
(21 | ) | $ | (9 | ) | |||
|
Interest Income
|
(3 | ) | $ | (27 | ) | |||
|
Interest Expense, net
|
$ | 361 | $ | 235 | ||||
|
Nine Months Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Revenues:
|
||||||||
|
Grant revenue
|
$ | - | $ | 200 | ||||
|
Operating expenses:
|
||||||||
|
Research and development
|
1,916 | 3,092 | ||||||
|
General and administrative
|
2,048 | 2,430 | ||||||
|
Total operating expenses
|
3,964 | 5,522 | ||||||
|
Loss from operations
|
(3,964 | ) | (5,322 | ) | ||||
|
Other expenses, net:
|
||||||||
|
Interest expense, net
|
(1,000 | ) | (612 | ) | ||||
|
Change in warrant liabilities
|
3,824 | 358 | ||||||
|
Loss on early extinguishment of debt
|
- | (3,537 | ) | |||||
|
Loss before income taxes
|
(1,140 | ) | (9,113 | ) | ||||
|
Income taxes
|
(3 | ) | (4 | ) | ||||
|
Net loss
|
$ | (1,143 | ) | $ | (9,117 | ) | ||
|
Deemed dividend on Series A Preferred Stock
|
- | (10,193 | ) | |||||
|
Net loss attributable to common stockholders
|
$ | (1,143 | ) | $ | (19,310 | ) | ||
|
Nine Months Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
NIH - AV-101 grant
|
$ | - | $ | 187 | ||||
|
Subcontract revenue
|
- | 13 | ||||||
|
Total Revenue
|
$ | - | $ | 200 | ||||
|
Nine Months Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Salaries and benefits
|
$ | 679 | $ | 587 | ||||
|
Stock-based compensation
|
340 | 667 | ||||||
|
UHN research under SRCA
|
160 | 391 | ||||||
|
Technology licenses and royalties
|
365 | 108 | ||||||
|
Project-related third-party research and supplies:
|
||||||||
|
AV-101
|
44 | 1,049 | ||||||
|
All other including CardioSafe and LiverSafe
|
166 | 189 | ||||||
| 210 | 1,238 | |||||||
|
Rent
|
129 | 86 | ||||||
|
Depreciation
|
33 | 15 | ||||||
|
Total Research and Development Expense
|
$ | 1,916 | $ | 3,092 | ||||
|
Nine Months Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Salaries and benefits
|
$ | 553 | $ | 433 | ||||
|
Stock-based compensation
|
553 | 295 | ||||||
|
Consulting services
|
87 | 122 | ||||||
|
Legal, accounting and other professional fees
|
275 | 357 | ||||||
|
Investor relations
|
90 | 509 | ||||||
|
Insurance
|
97 | 92 | ||||||
|
Travel and entertainment
|
18 | 23 | ||||||
|
Rent and utilities
|
98 | 65 | ||||||
|
Warrant modification expense
|
174 | 440 | ||||||
|
All other expenses
|
103 | 94 | ||||||
|
Total General and Administrative Expense
|
$ | 2,048 | $ | 2,430 | ||||
|
Nine Months Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Interest expense on promissory notes, including discount amortization
|
$ | 1,031 | $ | 527 | ||||
|
Charge for fair value of replacement warrants issued in connection
|
||||||||
|
with exercise of modified warrants
|
- | 36 | ||||||
|
Charge related to losses on accounts payable settled by issuance
|
||||||||
|
of common stock or notes payable
|
- | 78 | ||||||
|
Charge for investment banker warrants related to February 2012 Convertible
|
||||||||
|
promissory notes
|
- | 28 | ||||||
|
Other interest expense, including on capital leases and premium financing
|
7 | 7 | ||||||
| 1,038 | 676 | |||||||
|
Effect of foreign currency fluctuations on notes payable
|
(30 | ) | (37 | ) | ||||
|
Interest Income
|
(8 | ) | (27 | ) | ||||
|
Interest Expense, net
|
$ | 1,000 | $ | 612 | ||||
|
Nine Months Ended December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Net cash used in operating activities
|
$ | (1,659 | ) | $ | (2,493 | ) | ||
|
Net cash used in investing activities
|
(9 | ) | (131 | ) | ||||
|
Net cash provided by financing activities
|
1,051 | 2,567 | ||||||
|
Net decrease in cash and cash equivalents
|
(617 | ) | (57 | ) | ||||
|
Cash and cash equivalents at beginning of period
|
638 | 81 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 21 | $ | 24 | ||||
|
Item 4.
|
|
Exhibit
|
||
|
Number
|
Description
|
|
| 31.1 |
Certification of the Principal Executive Officer required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
| 31.2 |
Certification of the Principal Financial Officer required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
| 32 |
Certification of the Principal Executive and Financial Officers required by Rule 13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
VISTAGEN THERAPEUTICS, INC.
/s/ Shawn K. Singh
Shawn K. Singh, J.D.
Chief Executive Officer (Principal Executive Officer)
|
||||
|
/s/ Jerrold D. Dotson
|
||||
|
Jerrold D. Dotson
|
||||
|
Chief Financial Officer (Principal Financial and Accounting Officer
|
||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|