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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[X]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
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
|
|
|
Item 1. Condensed Consolidated Financial Statements (Unaudited)
|
1 |
|
Condensed Consolidated Balance Sheets at September 30, 2014 and March 31, 2014
|
1
|
|
Condensed Consolidated Statements of Operations and Comprehensive Loss for the three and six months ended September 30, 2014 and 2013
|
2
|
|
Condensed Consolidated Statements of Cash Flows for the six months ended September 30, 2014 and 2013
|
3
|
|
Notes to the Condensed Consolidated Financial Statements
|
4
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
20
|
|
Item 4. Controls and Procedures
|
30
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
Item 1. Legal Proceedings
|
30
|
|
Item 1A. Risk Factors
|
30
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
31
|
|
Item 3. Defaults Upon Senior Secured Securities
|
31
|
|
Item 6. Exhibits
|
31
|
|
SIGNATURES
|
|
|
September 30,
|
March 31,
|
|||||||
|
2014
|
2014
|
|||||||
|
(Unaudited)
|
(Note 2)
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | - | $ | - | ||||
|
Prepaid expenses and other current assets
|
189,900 | 40,500 | ||||||
|
Total current assets
|
189,900 | 40,500 | ||||||
|
Property and equipment, net
|
150,100 | 176,300 | ||||||
|
Security deposits and other assets
|
46,900 | 46,900 | ||||||
|
Total assets
|
$ | 386,900 | $ | 263,700 | ||||
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 2,247,600 | $ | 2,443,900 | ||||
|
Accrued expenses
|
857,400 | 625,600 | ||||||
|
Advance from officer
|
- | 3,600 | ||||||
|
Current portion of notes payable and accrued interest
|
1,901,700 | 1,442,300 | ||||||
|
Current portion of notes payable to related parties and accrued interest
|
322,900 | 290,400 | ||||||
|
Convertible promissory notes and accrued interest, net of discount of $1,251,000 and $697,400 at
|
||||||||
|
September 30, 2014 and March 31, 2014, respectively
|
1,563,000 | 396,000 | ||||||
|
Capital lease obligations
|
900 | 3,900 | ||||||
|
Total current liabilities
|
6,893,500 | 5,205,700 | ||||||
|
Non-current liabilities:
|
||||||||
|
Senior secured convertible promissory notes, net of discount of $0 at September 30, 2014 and $2,085,900
|
||||||||
|
at March 31, 2014 and accrued interest
|
4,224,200 | 1,929,800 | ||||||
|
Notes payable, net of discount of $672,700 at September 30, 2014 and $848,100 at March 31, 2014 and
|
||||||||
|
accrued interest
|
2,041,400 | 1,797,600 | ||||||
|
Notes payable to related parties, net of discount of $79,600 at September 30, 2014 and $103,200 at
|
||||||||
|
March 31, 2014 and accrued interest
|
1,103,600 | 1,057,100 | ||||||
|
Warrant liability
|
3,399,400 | 2,973,900 | ||||||
|
Deferred rent liability
|
92,400 | 97,400 | ||||||
|
Capital lease obligations
|
1,600 | 2,100 | ||||||
|
Total non-current liabilities
|
10,862,600 | 7,857,900 | ||||||
|
Total liabilities
|
17,756,100 | 13,063,600 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders’ deficit:
|
||||||||
|
Preferred stock, $0.001 par value; 10,000,000 shares, including 500,000 Series A shares, authorized at
|
||||||||
|
September 30, 2014 and March 31, 2014; 500,000 Series A shares issued and outstanding at September
|
||||||||
|
30, 2014 and March 31, 2014
|
500 | 500 | ||||||
|
Common stock, $0.001 par value; 10,000,000 shares authorized at September 30, 2014 and March 31, 2014;
|
||||||||
|
1,421,343 and 1,310,093 shares issued at September 30, 2014 and March 31, 2014, respectively
|
1,400 | 1,300 | ||||||
|
Additional paid-in capital
|
64,001,000 | 62,001,400 | ||||||
|
Treasury stock, at cost, 135,665 shares of common stock held at September 30, 2014 and March 31, 2014
|
(3,968,100 | ) | (3,968,100 | ) | ||||
|
Note receivable from sale of common stock
|
(192,900 | ) | (198,100 | ) | ||||
|
Accumulated deficit
|
(77,211,100 | ) | (70,636,900 | ) | ||||
|
Total stockholders’ deficit
|
(17,369,200 | ) | (12,799,900 | ) | ||||
|
Total liabilities and stockholders’ deficit
|
$ | 386,900 | $ | 263,700 | ||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Total revenues
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
557,600 | 669,300 | 1,031,200 | 1,364,800 | ||||||||||||
|
Acquired in-process research and development
|
- | - | - | - | ||||||||||||
|
General and administrative
|
556,100 | 545,900 | 1,353,300 | 1,150,500 | ||||||||||||
|
Total operating expenses
|
1,113,700 | 1,215,200 | 2,384,500 | 2,515,300 | ||||||||||||
|
Loss from operations
|
(1,113,700 | ) | (1,215,200 | ) | (2,384,500 | ) | (2,515,300 | ) | ||||||||
|
Other expenses, net:
|
||||||||||||||||
|
Interest expense, net
|
(605,600 | ) | (323,200 | ) | (1,390,500 | ) | (639,600 | ) | ||||||||
|
Change in warrant liability
|
1,301,800 | 78,600 | (425,400 | ) | 1,883,500 | |||||||||||
|
Loss on early extinguishment of debt
|
(1,603,400 | ) | - | (2,371,400 | ) | - | ||||||||||
|
Other income
|
- | - | - | - | ||||||||||||
|
Loss before income taxes
|
(2,020,900 | ) | (1,459,800 | ) | (6,571,800 | ) | (1,271,400 | ) | ||||||||
|
Income taxes
|
- | - | (2,400 | ) | (2,700 | ) | ||||||||||
|
Net loss
|
$ | (2,020,900 | ) | $ | (1,459,800 | ) | $ | (6,574,200 | ) | $ | (1,274,100 | ) | ||||
|
Basic net loss per common share
|
$ | (1.58 | ) | $ | (1.35 | ) | $ | (5.24 | ) | $ | (1.20 | ) | ||||
|
Diluted net loss per common share
|
$ | (1.90 | ) | $ | (1.37 | ) | $ | (5.24 | ) | $ | (1.80 | ) | ||||
|
Weighted average shares used in computing:
|
||||||||||||||||
|
Basic net loss per common share
|
1,279,251 | 1,081,529 | 1,254,506 | 1,061,266 | ||||||||||||
|
Diluted net loss per common share
|
1,299,099 | 1,128,152 | 1,254,506 | 1,112,675 | ||||||||||||
|
Comprehensive loss
|
$ | (2,020,900 | ) | $ | (1,459,800 | ) | $ | (6,574,200 | ) | $ | (1,274,100 | ) | ||||
|
Six Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$ | (6,574,200 | ) | $ | (1,274,100 | ) | ||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
26,200 | 25,800 | ||||||
|
Amortization of discounts on convertible and promissory notes
|
799,000 | 202,000 | ||||||
|
Change in warrant liability
|
425,400 | (1,883,500 | ) | |||||
|
Stock-based compensation
|
408,400 | 424,300 | ||||||
|
Expense related to modification of warrants
|
- | (32,900 | ) | |||||
|
Non-cash rent and relocation expense
|
(5,000 | ) | 40,800 | |||||
|
Interest income on note receivable for stock purchase
|
1,600 | (500 | ) | |||||
|
Fair value of common stock granted for services
|
134,000 | - | ||||||
|
Fair value of warrants granted for services and interest
|
29,900 | 46,600 | ||||||
|
Gain on currency fluctuation
|
(200 | ) | (9,300 | ) | ||||
|
Loss on extinguishment of debt
|
2,371,400 | - | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Prepaid expenses and other current assets
|
(52,100 | ) | 3,300 | |||||
|
Security deposits and other assets
|
- | (17,900 | ) | |||||
|
Accounts payable and accrued expenses, including accrued interest
|
902,200 | 1,159,000 | ||||||
|
Net cash used in operating activities
|
(1,533,400 | ) | (1,316,400 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of equipment, net
|
- | (33,700 | ) | |||||
|
Net cash used in investing activities
|
- | (33,700 | ) | |||||
|
Cash flows from financing activities:
|
||||||||
|
Net proceeds from issuance of common stock and warrants, including Units
|
1,730,200 | 267,300 | ||||||
|
Proceeds from exercise of modified warrants
|
- | 264,200 | ||||||
|
Proceeds from sale of note and warrant to Platinum
|
- | 250,000 | ||||||
|
Advance from officer
|
- | 30,000 | ||||||
|
Repayment of capital lease obligations
|
(3,500 | ) | (2,700 | ) | ||||
|
Repayment of notes
|
(193,300 | ) | (90,300 | ) | ||||
|
Net cash provided by financing activities
|
1,533,400 | 718,500 | ||||||
|
Net decrease in cash and cash equivalents
|
- | (631,600 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
- | 638,100 | ||||||
|
Cash and cash equivalents at end of period
|
$ | - | $ | 6,500 | ||||
|
●
|
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 we have continuing performance obligations and have no objective and reliable evidence of the fair value of those obligations. We recognize non-refundable upfront technology access fees under agreements in which we have a continuing performance obligation ratably, on a straight-line basis, over the period in which we are 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 our continuing involvement.
|
|
●
|
Government grants, which have supported our 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
|
Six Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Research and development expense:
|
||||||||||||||||
|
Stock option grants
|
$ | 64,600 | $ | 59,100 | $ | 126,100 | $ | 113,400 | ||||||||
|
Warrants granted to officer in March 2014 and 2013
|
36,300 | 33,500 | 72,600 | 66,900 | ||||||||||||
| 100,900 | 92,600 | 198,700 | 180,300 | |||||||||||||
|
General and administrative expense:
|
||||||||||||||||
|
Stock option grants
|
33,300 | 66,800 | 68,100 | 110,300 | ||||||||||||
|
Warrants granted to officers and directors
in March 2014 and 2013
|
70,800 | 66,800 | 141,600 | 133,700 | ||||||||||||
| 104,100 | 133,600 | 209,700 | 244,000 | |||||||||||||
|
Total stock-based compensation expense
|
$ | 205,000 | $ | 226,200 | $ | 408,400 | $ | 424,300 | ||||||||
|
Quarters Ended
September 30,
|
Six Months Ended
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Numerator:
|
||||||||||||||||
|
Net loss attributable to common stockholders for basic earnings
per share
|
$ | (2,020,900 | ) | $ | (1,459,800 | ) | $ | (6,574,200 | ) | $ | (1,274,100 | ) | ||||
|
less: change in fair value of warrant liability attributable to Exchange,
Investment and Bridge Warrants issued to Platinum
|
(441,700 | ) | (84,200 | ) | - | (733,500 | ) | |||||||||
|
Net loss for diluted earnings per share attributable to common stockholders
|
$ | (2,462,600 | ) | $ | (1,544,000 | ) | $ | (6,574,200 | ) | $ | (2,007,600 | ) | ||||
|
Denominator:
|
||||||||||||||||
|
Weighted average basic common shares outstanding
|
1,279,251 | 1,081,529 | 1,254,506 | 1,061,266 | ||||||||||||
|
Assumed conversion of dilutive securities:
|
||||||||||||||||
|
Warrants to purchase common stock
|
19,848 | 46,622 | - | 51,409 | ||||||||||||
|
Potentially dilutive common shares assumed converted
|
19,848 | 46,622 | - | 51,409 | ||||||||||||
|
Denominator for diluted earnings per share - adjusted
weighted average shares
|
1,299,099 | 1,128,152 | 1,254,506 | 1,112,675 | ||||||||||||
|
Basic net loss attributable to common stockholders per common share
|
$ | (1.58 | ) | $ | (1.35 | ) | $ | (5.24 | ) | $ | (1.20 | ) | ||||
|
Diluted net loss attributable to common stockholders per common share
|
$ | (1.90 | ) | $ | (1.37 | ) | $ | (5.24 | ) | $ | (1.80 | ) | ||||
|
As of September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Series A preferred stock issued and outstanding
(1)
|
750,000 | 750,000 | ||||||
|
Warrant shares issuable to Platinum upon exercise of common stock warrants by Platinum
upon exchange of Series A Preferred under the terms of the October 11, 2012 Note
Exchange and Purchase Agreement
|
375,000 | 375,000 | ||||||
|
Outstanding options under the 2008 and 1999 Stock Incentive Plans
|
209,388 | 239,406 | ||||||
|
Outstanding warrants to purchase common stock
|
962,758 | 733,737 | ||||||
|
10% convertible Exchange Note and Investment Notes issued to Platinum in October 2012,
February 2013 and March 2013, including accrued interest through September 30, 2014
and 2013, respectively
(2)
|
394,258 | 356,397 | ||||||
|
10% convertible note issued to Platinum on July 26, 2013, including accrued interest through March 31, 2014
through September 30, 2014 and 2013, respectively
|
28,166 | 25,461 | ||||||
|
10% convertible notes issued as a component of Unit Private Placements, including accrued interest through March 31, 2014
accrued interest through September 30, 2014 and 2013, respectively
(3)
|
281,396 | 20,806 | ||||||
|
Total
|
3,000,966 | 2,500,807 | ||||||
|
(1)
Assumes exchange under the terms of the October 11, 2012 Note Exchange and Purchase Agreement with Platinum
|
||||
|
(2)
Assumes conversion under the terms of the October 11, 2012 Note Exchange and Purchase Agreement with Platinum and the terms of the individual notes
|
||||
|
(3)
Excludes effect of conversion premium upon conversion into securities which may be issued in a Qualified Financing, as defined in the notes
|
| ● |
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
|
Quoted Prices in
Active Markets for Identical
|
Significant Other Observable
|
Significant Unobservable
|
||||||||||||
|
Carrying
|
Assets
|
Inputs
|
Inputs
|
|||||||||||||
|
|
Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
September 30, 2014:
|
||||||||||||||||
|
Warrant liability
|
$ | 3,399,400 | $ | - | $ | - | $ | 3,399,400 | ||||||||
|
March 31, 2014:
|
||||||||||||||||
|
Warrant liability
|
$ | 2,973,900 | $ | - | $ | - | $ | 2,973,900 | ||||||||
|
Fair Value Measurements
|
||||
|
Using Significant
|
||||
|
Unobservable Inputs
|
||||
|
(Level 3)
|
||||
|
Warrant Liability
|
||||
|
Balance at March 31, 2014
|
$ | 2,973,900 | ||
|
Mark to market loss included in net loss
|
425,500 | |||
|
Balance at September 30, 2014
|
$ | 3,399,400 | ||
|
September 30,
|
March 31,
|
|||||||
|
2014
|
2014
|
|||||||
|
Insurance
|
$ | 84,800 | $ | 21,800 | ||||
|
Costs associated with Public Offering
|
95,900 | - | ||||||
|
Legal fees
|
3,400 | 3,400 | ||||||
|
Interest receivable on note receivable from sale
of common stock
|
2,000 | 2,800 | ||||||
|
Technology license fees and all other
|
3,800 | 12,500 | ||||||
| $ | 189,900 | $ | 40,500 | |||||
|
September 30,
|
March 31,
|
|||||||
|
2014
|
2014
|
|||||||
|
Accrued professional services
|
$ | 188,400 | $ | 135,700 | ||||
|
Accrued compensation
|
655,700 | 489,900 | ||||||
|
All other
|
13,300 | - | ||||||
| $ | 857,400 | $ | 625,600 | |||||
|
|
September 30, 2014
|
March 31, 2014
|
||||||||||||||||||||||
|
|
Principal
|
Accrued
|
Principal
|
Accrued
|
||||||||||||||||||||
|
Balance
|
Interest
|
Total
|
Balance
|
Interest
|
Total
|
|||||||||||||||||||
|
Senior Secured 10% Convertible Promissory Notes
|
||||||||||||||||||||||||
|
issued to Platinum:
|
||||||||||||||||||||||||
|
Exchange Note issued on October 11, 2012
|
$ | 1,272,600 | $ | 280,000 | $ | 1,552,600 | $ | 1,272,600 | $ | 203,400 | $ | 1,476,000 | ||||||||||||
|
Investment Note issued on October 11, 2012
|
500,000 | 110,000 | 610,000 | 500,000 | 79,900 | 579,900 | ||||||||||||||||||
|
Investment Note issued on October 19, 2012
|
500,000 | 108,700 | 608,700 | 500,000 | 78,600 | 578,600 | ||||||||||||||||||
|
Investment Note issued on February 22, 2013
|
250,000 | 43,900 | 293,900 | 250,000 | 29,400 | 279,400 | ||||||||||||||||||
|
Investment Note issued on March 12, 2013
|
750,000 | 127,400 | 877,400 | 750,000 | 84,100 | 834,100 | ||||||||||||||||||
| 3,272,600 | 670,000 | 3,942,600 | 3,272,600 | 475,400 | 3,748,000 | |||||||||||||||||||
|
Convertible promissory note issued on July 26, 2013
|
250,000 | 31,600 | 281,600 | 250,000 | 17,700 | 267,700 | ||||||||||||||||||
|
Total Senior notes
|
3,522,600 | 701,600 | 4,224,200 | 3,522,600 | 493,100 | 4,015,700 | ||||||||||||||||||
|
Aggregate note discount
|
- | - | - | (2,085,900 | ) | - | (2,085,900 | ) | ||||||||||||||||
|
Net Senior notes (non-current)
|
$ | 3,522,600 | $ | 701,600 | $ | 4,224,200 | $ | 1,436,700 | $ | 493,100 | $ | 1,929,800 | ||||||||||||
|
10% Convertible Promissory Notes (Unit Notes)
|
||||||||||||||||||||||||
|
2013/2014 Unit Notes, due 7/31/14
|
$ | - | $ | - | $ | - | $ | 1,007,500 | $ | 35,700 | $ | 1,043,200 | ||||||||||||
|
2014 Unit Notes, including amended notes, due 3/31/15
|
2,718,400 | 95,600 | 2,814,000 | 50,000 | 200 | 50,200 | ||||||||||||||||||
| 2,718,400 | 95,600 | 2,814,000 | 1,057,500 | 35,900 | 1,093,400 | |||||||||||||||||||
|
Note discounts
|
(1,251,000 | ) | - | (1,251,000 | ) | (697,400 | ) | - | (697,400 | ) | ||||||||||||||
|
Net convertible notes (all current)
|
$ | 1,467,400 | $ | 95,600 | $ | 1,563,000 | $ | 360,100 | $ | 35,900 | $ | 396,000 | ||||||||||||
|
Notes Payable to unrelated parties:
|
||||||||||||||||||||||||
|
7.5% Notes payable to service providers for
|
||||||||||||||||||||||||
|
accounts payable converted to notes payable:
|
||||||||||||||||||||||||
|
Burr, Pilger, Mayer
|
$ | 90,400 | $ | 10,200 | $ | 100,600 | $ | 90,400 | $ | 6,800 | $ | 97,200 | ||||||||||||
|
Desjardins
|
177,100 | 20,700 | 197,800 | 178,600 | 14,100 | 192,700 | ||||||||||||||||||
|
McCarthy Tetrault
|
362,200 | 38,600 | 400,800 | 360,900 | 24,800 | 385,700 | ||||||||||||||||||
|
August 2012 Morrison & Foerster Note A
|
918,200 | 139,400 | 1,057,600 | 918,200 | 87,900 | 1,006,100 | ||||||||||||||||||
|
August 2012 Morrison & Foerster Note B
(1)
|
1,379,400 | 264,300 | 1,643,700 | 1,379,400 | 195,200 | 1,574,600 | ||||||||||||||||||
|
University Health Network
(1)
|
549,500 | 81,300 | 630,800 | 549,500 | 60,600 | 610,100 | ||||||||||||||||||
| 3,476,800 | 554,500 | 4,031,300 | 3,477,000 | 389,400 | 3,866,400 | |||||||||||||||||||
|
Note discount
|
(672,700 | ) | - | (672,700 | ) | (848,100 | ) | - | (848,100 | ) | ||||||||||||||
| 2,804,100 | 554,500 | 3,358,600 | 2,628,900 | 389,400 | 3,018,300 | |||||||||||||||||||
|
less: current portion
|
(1,147,100 | ) | (208,900 | ) | (1,356,000 | ) | (1,130,100 | ) | (133,600 | ) | (1,263,700 | ) | ||||||||||||
|
non-current portion and discount
|
$ | 1,657,000 | $ | 345,600 | $ | 2,002,600 | $ | 1,498,800 | $ | 255,800 | $ | 1,754,600 | ||||||||||||
|
5.75% and 10.25% Notes payable to insurance
|
||||||||||||||||||||||||
|
premium financing company (current)
|
$ | 61,700 | $ | - | $ | 61,700 | $ | 4,900 | $ | - | $ | 4,900 | ||||||||||||
|
10% Notes payable to vendors for accounts
|
||||||||||||||||||||||||
|
payable converted to notes payable
|
$ | 415,200 | $ | 43,000 | $ | 458,200 | $ | 119,400 | $ | 34,700 | $ | 154,100 | ||||||||||||
|
less: current portion
|
(415,200 | ) | (43,000 | ) | (458,200 | ) | (119,400 | ) | (34,700 | ) | (154,100 | ) | ||||||||||||
|
non-current portion
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
|
7.0% Note payable (August 2012)
|
$ | 58,800 | $ | 5,800 | $ | 64,600 | $ | 58,800 | $ | 3,800 | $ | 62,600 | ||||||||||||
|
less: current portion
|
(20,000 | ) | (5,800 | ) | (25,800 | ) | (15,800 | ) | (3,800 | ) | (19,600 | ) | ||||||||||||
|
7.0% Notes payable - non-current portion
|
$ | 38,800 | $ | - | $ | 38,800 | $ | 43,000 | $ | - | $ | 43,000 | ||||||||||||
|
Total notes payable to unrelated parties
|
$ | 4,012,500 | $ | 603,300 | $ | 4,615,800 | $ | 3,660,100 | $ | 427,900 | $ | 4,088,000 | ||||||||||||
|
less: current portion
|
(1,644,000 | ) | (257,700 | ) | (1,901,700 | ) | (1,270,200 | ) | (172,100 | ) | (1,442,300 | ) | ||||||||||||
|
non-current portion
|
2,368,500 | 345,600 | 2,714,100 | 2,389,900 | 255,800 | 2,645,700 | ||||||||||||||||||
|
less: discount
|
(672,700 | ) | - | (672,700 | ) | (848,100 | ) | - | (848,100 | ) | ||||||||||||||
| $ | 1,695,800 | $ | 345,600 | $ | 2,041,400 | $ | 1,541,800 | $ | 255,800 | $ | 1,797,600 | |||||||||||||
|
Notes payable to related parties:
|
||||||||||||||||||||||||
|
October 2012 7.5% Note to Cato Holding Co.
|
$ | 293,600 | $ | 43,100 | $ | 336,700 | $ | 293,600 | $ | 30,800 | $ | 324,400 | ||||||||||||
|
October 2012 7.5% Note to Cato Research Ltd.
(1)
|
1,009,000 | 160,400 | 1,169,400 | 1,009,000 | 117,300 | 1,126,300 | ||||||||||||||||||
| 1,302,600 | 203,500 | 1,506,100 | 1,302,600 | 148,100 | 1,450,700 | |||||||||||||||||||
|
Note discount
|
(79,600 | ) | - | (79,600 | ) | (103,200 | ) | - | (103,200 | ) | ||||||||||||||
|
Total notes payable to related parties
|
1,223,000 | 203,500 | 1,426,500 | 1,199,400 | 148,100 | 1,347,500 | ||||||||||||||||||
|
less: current portion
|
(279,800 | ) | (43,100 | ) | (322,900 | ) | (259,600 | ) | (30,800 | ) | (290,400 | ) | ||||||||||||
|
non-current portion and discount
|
$ | 943,200 | $ | 160,400 | $ | 1,103,600 | $ | 939,800 | $ | 117,300 | $ | 1,057,100 | ||||||||||||
| Unit Warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Issuance Date Valuation Assumptions | Aggregate Allocation of Proceeds Based on Relative Fair Value of: | |||||||||||||||||||||||||||||||||||||||||||||||||
| Warrant Shares Issued | Market Price | Exercise Price | Term (Years) | Risk free Interest Rate | Volatility | Dividend Rate | Per Share Fair Value of Warrant | Aggregate Fair Value of Unit Warrants | Aggregate Proceeds of Unit Sales | Unit Stock | Unit Warrant | Unit Note | ||||||||||||||||||||||||||||||||||||||
| 88,750 | $ | 10.86 | $ | 10.00 | 2.60 | 0.71 | % | 75.80 | % | 0.0 | % | $ | 5.32 | $ | 471,800 | $ | 1,775,000 | $ | 529,000 | $ | 256,900 | $ | 989,100 | |||||||||||||||||||||||||||
|
Assumption:
|
Pre-modification
|
Post-modification
|
||||||
|
Market price per share
|
$
|
12.60
|
$
|
12.60
|
||||
|
Exercise price per share
|
$
|
20.00
|
$
|
10.00
|
||||
|
Risk-free interest rate
|
0.44%
|
0.62%
|
||||||
|
Remaining contractual term in years
|
2.17
|
2.59
|
||||||
|
Volatility
|
75.6%
|
76.6%
|
||||||
|
Dividend rate
|
0.0%
|
0.0%
|
||||||
|
Fair Value per share
|
$
|
3.73
|
$
|
6.65
|
||||
|
Exercise
|
Weighted Average
|
Shares Subject to
|
|||||||||
|
Price
|
Expiration
|
Years to
|
Purchase at
|
||||||||
|
per Share
|
Date
|
Expiration
|
September 30,
2014
|
||||||||
| $ | 10.00 |
12/31/2014 to 3/31/2019
|
2.67 | 487,368 | |||||||
| $ | 12.80 |
3/3/2023
|
8.42 | 147,000 | |||||||
| $ | 17.60 |
5/31/2015
|
0.67 | 772 | |||||||
| $ | 20.00 |
7/30/2016 to 9/30/2017
|
2.93 | 179,697 | |||||||
| $ | 25.00 |
12/31/2014 to 5/31/2015
|
0.30 | 2,515 | |||||||
| $ | 30.00 |
11/4/2014 to 3/4/2018
|
1.95 | 117,702 | |||||||
| $ | 40.00 |
9/15/2017
|
2.96 | 21,250 | |||||||
| $ | 50.00 |
5/31/2015
|
0.67 | 2,126 | |||||||
| $ | 52.50 |
1/31/2015
|
0.34 | 3,078 | |||||||
| $ | 60.00 |
2/13/2016
|
1.37 | 1,250 | |||||||
| 3.49 | 962,758 | ||||||||||
|
Item
2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Three Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Revenue
|
$ | - | $ | - | ||||
|
Operating expenses:
|
||||||||
|
Research and development
|
558 | 669 | ||||||
|
General and administrative
|
556 | 546 | ||||||
|
Total operating expenses
|
1,114 | 1,215 | ||||||
|
Loss from operations
|
(1,114 | ) | (1,215 | ) | ||||
|
Interest expense (net)
|
(606 | ) | (323 | ) | ||||
|
Change in warrant liabilities
|
1,302 | 79 | ||||||
|
Loss on extinguishment of debt
|
(1,603 | ) | - | |||||
|
Loss before income taxes
|
(2,021 | ) | (1,459 | ) | ||||
|
Income taxes
|
- | - | ||||||
|
Net loss
|
$ | (2,021 | ) | $ | (1,459 | ) | ||
|
Three Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Salaries and benefits
|
$ | 222 | $ | 223 | ||||
|
Stock-based compensation
|
101 | 92 | ||||||
|
UHN research under SRCA
|
- | 84 | ||||||
|
Consulting services
|
38 | - | ||||||
|
Technology licenses and royalties
|
93 | 176 | ||||||
|
Project-related third-party research and supplies:
|
||||||||
|
AV-101
|
8 | 8 | ||||||
|
All other including CardioSafe and LiverSafe
|
30 | 30 | ||||||
| 38 | 38 | |||||||
|
Rent
|
55 | 45 | ||||||
|
Depreciation
|
11 | 11 | ||||||
|
Total Research and Development Expense
|
$ | 558 | $ | 669 | ||||
|
Three Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Salaries and benefits
|
$ | 136 | $ | 189 | ||||
|
Stock-based compensation
|
104 | 134 | ||||||
|
Consulting Services
|
28 | 39 | ||||||
|
Legal, accounting and other professional fees
|
133 | 20 | ||||||
|
Investor relations
|
34 | 30 | ||||||
|
Insurance
|
33 | 33 | ||||||
|
Travel and entertainment
|
27 | 3 | ||||||
|
Rent and utilities
|
39 | 35 | ||||||
|
Warrant modification expense
|
- | 1 | ||||||
|
All other expenses
|
22 | 62 | ||||||
|
Total General and Administrative Expense
|
$ | 556 | $ | 546 | ||||
|
Three Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Interest expense on promissory notes
|
$ | 308 | $ | 242 | ||||
|
Amortization of discount on promissory notes
|
317 | 108 | ||||||
|
Other interest expense, including on capital leases and premium financing
|
3 | 3 | ||||||
| 628 | 353 | |||||||
|
Effect of foreign currency fluctuations on notes payable
|
(20 | ) | (27 | ) | ||||
|
Interest Income
|
(2 | ) | (3 | ) | ||||
|
Interest Expense, net
|
$ | 606 | $ | 323 | ||||
|
Six Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Revenue
|
$ | - | $ | - | ||||
|
Operating expenses:
|
||||||||
|
Research and development
|
1,032 | 1,365 | ||||||
|
General and administrative
|
1,353 | 1,150 | ||||||
|
Total operating expenses
|
2,385 | 2,515 | ||||||
|
Loss from operations
|
(2,385 | ) | (2,515 | ) | ||||
|
Interest expense (net)
|
(1,391 | ) | (640 | ) | ||||
|
Change in warrant liabilities
|
(425 | ) | 1,884 | |||||
|
Loss on extinguishment of debt
|
(2,371 | ) | - | |||||
|
Loss before income taxes
|
(6,572 | ) | (1,271 | ) | ||||
|
Income taxes
|
(2 | ) | (3 | ) | ||||
|
Net loss
|
$ | (6,574 | ) | $ | (1,274 | ) | ||
|
Six Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Salaries and benefits
|
$ | 450 | $ | 456 | ||||
|
Stock-based compensation
|
199 | 180 | ||||||
|
UHN research under SRCA
|
- | 160 | ||||||
|
Consulting services
|
62 | - | ||||||
|
Technology licenses and royalties
|
134 | 336 | ||||||
|
Project-related third-party research and supplies:
|
||||||||
|
AV-101
|
16 | 38 | ||||||
|
All other including CardioSafe and LiverSafe
|
38 | 98 | ||||||
| 54 | 136 | |||||||
|
Rent
|
110 | 75 | ||||||
|
Depreciation
|
22 | 22 | ||||||
|
Total Research and Development Expense
|
$ | 1,031 | $ | 1,365 | ||||
|
Six Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Salaries and benefits
|
$ | 276 | $ | 398 | ||||
|
Stock-based compensation
|
210 | 244 | ||||||
|
Consulting Services
|
56 | 63 | ||||||
|
Legal, accounting and other professional fees
|
506 | 201 | ||||||
|
Investor relations
|
64 | 60 | ||||||
|
Insurance
|
71 | 64 | ||||||
|
Travel and entertainment
|
42 | 16 | ||||||
|
Rent and utilities
|
78 | 58 | ||||||
|
Warrant modification expense
|
- | (33 | ) | |||||
|
All other expenses
|
50 | 79 | ||||||
|
Total General and Administrative Expense
|
$ | 1,353 | $ | 1,150 | ||||
|
Six Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Interest expense on promissory notes
|
$ | 592 | $ | 447 | ||||
|
Amortization of discount on promissory notes
|
799 | 202 | ||||||
|
Other interest expense, including on capital leases and premium financing
|
5 | 5 | ||||||
| 1,396 | 654 | |||||||
|
Effect of foreign currency fluctuations on notes payable
|
- | (9 | ) | |||||
|
Interest Income
|
(5 | ) | (5 | ) | ||||
|
Interest Expense, net
|
$ | 1,391 | $ | 640 | ||||
|
Six Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Net cash used in operating activities
|
$ | (1,533 | ) | $ | (1,316 | ) | ||
|
Net cash used in investing activities
|
- | (34 | ) | |||||
|
Net cash provided by financing activities
|
1,533 | 718 | ||||||
|
Net decrease in cash and cash equivalents
|
- | (632 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
- | 638 | ||||||
|
Cash and cash equivalents at end of period
|
$ | - | $ | 6 | ||||
|
Item
4.
|
CONTROLS AND PROCEDURES
|
|
Exhibit
Number
|
Description
|
|
|
3.5
|
Certificate of Change of VistaGen Therapeutics, Inc., dated August 11, 2014 and incorporated by reference from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on August 14, 2014.
|
|
|
10.110
|
Amendment No. 1 to Amended and Restated Note Conversion Agreement and Warrant Amendment, by and between VistaGen Therapeutics, Inc. and Platinum Long Term Growth VII, LLC, dated September 2, 2014 and incorporated by reference from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on September 4, 2014.
|
|
|
10.111
|
Amendment No. 2 to Amended and Restated Note Conversion Agreement and Warrant Amendment, by and between VistaGen Therapeutics, Inc. and Platinum Long Term Growth VII, LLC, dated September 30, 2014 and incorporated by reference from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on October 3, 2014.
|
|
|
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
|
|
| Dated: November 19, 2014 |
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 |
|---|