UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED ~~SEPTEMBER 30, 2010~~MARCH 31, 2011


o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM TO

COMMISSION FILE NUMBER: 000-25132

MYMETICS CORPORATION

(Exact name of registrant as specified in its charter)


DELAWARE		25-1741849
(State or other jurisdiction of		~~(I.R.S. Employer~~
incorporation or organization)		(I.R.S. Employer Identification No.)

c/o Mymetics S.A.
Biopole
Route de la Corniche, 4
1066 Epalinges (Switzerland)

(Address of principal executive offices)

REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE: 011 41 21 653 4535
SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: NONE
SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
COMMON STOCK, $0.01 PAR VALUE
(Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesþ Noo

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yeso Noo

~~(the~~
(the registrant is not yet required to submit Interactive Data)

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “accelerated filer,” “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.


Large Accelerated Filero	Accelerated Filero	Non-Accelerated Filero	Smaller Reporting Companyþ
		(Do not check if a smaller reporting ~~company)~~compony)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yeso Noþ

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date:


Class		Outstanding at ~~November 11, 2010~~May 12, 2011

Common Stock, $0.01 par value	213,963,166	~~213,963,166~~

TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION
	ITEM 1. FINANCIAL STATEMENTS
	ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
	ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
	ITEM 4. CONTROLS AND PROCEDURES
PART II. OTHER INFORMATION
	ITEM 1. LEGAL PROCEEDINGS
	ITEM 1A. RISK FACTORS
	ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
	ITEM 3. DEFAULTS UPON SENIOR SECURITIES
	ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
	ITEM 5. OTHER INFORMATION
	ITEM 6. EXHIBITS
SIGNATURES
EX-31.1
EX-31.2
EX-32

PART I.FINANCIAL INFORMATION

ITEM 1.FINANCIAL STATEMENTS

MYMETICS CORPORATION
(A DEVELOPMENT STAGE COMPANY)
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(IN THOUSANDS OF EUROS)

September 30, December 31,
2010 2009
ASSETS
Current Assets
Cash E 2,119 E 2,959
Receivable officer 36 6
Receivable other 59 39
Prepaid expenses 29 34

Total current assets 2,243 3,038

Property and equipment, net of accumulated depreciation of E135 at September 30, 2010 and E100 at December 31, 2009 158 232
License contract, net of accumulated amortization of E289 at September 30, 2010 and E144 at December 31, 2009 2,405 2,550
In-process research and development 2,266 2,266
Goodwill 6,671 6,671

E 13,743 E 14,757

LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)

Current Liabilities
Accounts payable E 1,430 E 1,540
Taxes and social costs payable 16 41
Current portion of notes payable to related parties, net of unamortized debt discount of E900 at September 30, 2010 (none at December 31, 2009) 2,428 5,740

Total current liabilities 3,874 7,321

Convertible notes payable to related parties, less current portion 23,058 21,722
Convertible note payable — other 2,687 2,593
Acquisition-related contingent consideration 2,761 1,936

Total liabilities 32,380 33,572


	September 30,			December 31,			March 31,			December 31,
	2010			2009			2011			2010
ASSETS

Current Assets
Cash							E	725		E	1,811
Receivable officer								14			13
Receivable other								208			87
Prepaid expenses								33			30


Total current assets								980			1,941

Property and equipment, net of accumulated depreciation of E229 at March 31, 2011 and E212 at December 31, 2010								59			76
License contract, net of accumulated amortization of E385 at March 31, 2011 and E337 at December 31, 2010								2,309			2,357
In-process research and development								2,266			2,266
Goodwill								6,671			6,671

							E	12,285		E	13,311


LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)

Current Liabilities
Accounts payable							E	1,204		E	1,340
Taxes and social costs payable								2			26
Current portion of notes payable to related parties, net of unamortized debt discount of E300 at March 31, 2011 and E600 at December 31, 2010								4,226			3,872


Total current liabilities								5,432			5,238

Convertible notes payable to related parties, less current portion								23,935			23,510
Convertible note payable — other								2,749			2,718
Acquisition-related contingent consideration								3,212			3,212


Total liabilities								35,328			34,678

Shareholders’ Equity (Deficit)
Common stock, U.S. $.01 par value; 495,000,000 shares authorized; Issued and outstanding 213,963,166 at September 30, 2010 and 196,063,630 at December 31, 2009		1,888			1,754
Common stock, U.S. $.01 par value; 495,000,000 shares authorized; Issued 213,963,166 at March 31, 2011 and December 31, 2010								1,888			1,888
Preferred stock, U.S. $.01 par value; 5,000,000 shares authorized; none issued or outstanding		—			—			—			—
Additional paid-in capital		28,279			20,840			29,631			29,602
Deficit accumulated during the development stage		(49,459	)		(42,090	)		(55,218	)		(53,518	)
Accumulated other comprehensive income		655			681			656			661

		(18,637	)		(18,815	)		(23,043	)		(21,367	)

	E	13,743		E	14,757		E	12,285		E	13,311

The accompanying notes are an integral part of these financial statements.

MYMETICS CORPORATION
(A DEVELOPMENT STAGE COMPANY)
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(UNAUDITED)
(IN THOUSANDS OF EUROS, EXCEPT FOR PER SHARE AMOUNTS)


	FOR THE THREE			FOR THE THREE			TOTAL ACCUMULATED
	MONTHS ENDED			MONTHS ENDED			DURING THE			FOR THE THREE			FOR THE THREE			TOTAL ACCUMULATED
	SEPTEMBER 30,			SEPTEMBER 30,			DEVELOPMENT STAGE			MONTHS ENDED			MONTHS ENDED			DURING THE
	2010			2009							MARCH 31, 2011			MARCH 31, 2010			DEVELOPMENT STAGE
Revenue
Sales	E	38		E	38		E	473		E	37		E	38		E	547
Interest		1			—			38			1			1			40
Gain on extinguishment of debt		—			—			774			—			—			774
Gain on sales of equipment											1			—			69
Government grants		—			—			78			—			—			82

											39			39			1,512
		39			38			1,363

Expenses
Research and development		978			1,226			22,905			440			538			24,189
General and administrative		789			573			20,167			416			693			21,741
Bank fee		—			1			938			1			—			939
Induced conversion cost											—			—			807
Interest		784			526			6,040			819			591			7,687
Change in the fair value of acquisition- related contingent consideration		642			—			(789	)
Change in the fair value of acquisition-related contingent consideration											—			183			(338	)
Goodwill impairment		—			—			209			—			—			209
Depreciation		52			21			703			14			19			741
Amortization of intangibles		49			102			289			48			48			385
Directors’ fees		5			—			331			5			5			341
Other		—			—			11			(8	)		1			3

		3,299			2,449			50,804			1,735			2,078			56,704


Loss before income tax provision		(3,260	)		(2,411	)		(49,441	)		(1,696	)		(2,039	)		(55,192	)
Income tax provision		—			—			(18	)		(4	)		—			(26	)

Net loss		(3,260	)		(2,411	)		(49,459	)		(1,700	)		(2,039	)		(55,218	)
Other comprehensive income (loss)
Foreign currency translation adjustment		(9	)		37			655
Other comprehensive income (loss) Foreign currency translation adjustment											(5	)		(4	)		656

Comprehensive loss	E	(3,269	)	E	(2,374	)	E	(48,804	)	E	(1,705	)	E	(2,043	)	E	(54,562	)

Basic and diluted loss per share	E	(0.02	)	E	(0.01	)				E	(0.01	)	E	(0.01	)

MYMETICS CORPORATION
(A DEVELOPMENT STAGE COMPANY)
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)(UNAUDITED)
For the Period from May 2, 1990 (Inception) to ~~September 30, 2010~~March 31, 2011
(In Thousands of Euros)


												Accumulated																Accumulated
												Other																Other
									Deficit			Comprehensive													Deficit			Comprehensive
									Accumulated			Income - Foreign													Accumulated			Income — Foreign
						Additional			During the			Currency										Additional			During the			Currency
	Date of	Number of		Par		Paid-in			Development			Translation					Date of	Number of		Par		Paid-in			Development			Translation
	Transaction	Shares		Value		Capital			Stage			Adjustment		Total			Transaction	Shares		Value		Capital			Stage			Adjustment		Total
Balance at May 2, 1990
Shares issued for cash	June 1990		33,311,361		E119		E —			E —			E —		E 119		June 1990		33,311,361	E	119	E	—		E	—		E	—	E	119
Net losses to December 31, 1999			—		—		—			(376	)		—		(376	)			—		—		—			(376	)		—		(376	)
Balance at December 31, 1999			33,311,361		119		—			(376	)		—		(257	)			33,311,361		119		—			(376	)		—		(257	)

Bank fee			—		—		806			—			—		806				—		—		806			—			—		806
Net loss for the year			—		—		—			(1,314	)		—		(1,314	)			—		—		—			(1,314	)		—		(1,314	)

Balance at December 31, 2000			33,311,361		119		806			(1,690	)		—		(765	)			33,311,361		119		806			(1,690	)		—		(765	)


Effect on capital structure resulting from a business combination	March 2001		8,165,830		354		(354	)		—			—		—		March 2001		8,165,830		354		(354	)		—			—		—
Issuance of stock purchase warrants in connection with credit facility	March 2001		—		—		210			—			—		210		March 2001		—		—		210			—			—		210
Issuance of shares for bank fee	March 2001		1,800,000		21		(21	)		—			—		—		March 2001		1,800,000		21		(21	)		—			—		—
Issuance of shares for bank fee	June 2001		225,144		3		(3	)		—			—		—		June 2001		225,144		3		(3	)		—			—		—
Issuance of shares for cash	June 2001		1,333,333		15		2,109			—			—		2,124		June 2001		1,333,333		15		2,109			—			—		2,124
Exercise of stock purchase warrants in repayment of debt	June 2001		1,176,294		13		259			—			—		272		June 2001		1,176,294		13		259			—			—		272
Exercise of stock purchase warrants for cash	December 2001		3,250,000		37		563			—			—		600		December 2001		3,250,000		37		563			—			—		600
Net loss for the year			—		—		—			(1,848	)		—		(1,848	)			—		—		—			(1,848	)		—		(1,848	)
Translation adjustment			—		—		—			—			100		100				—		—		—			—			100		100

Balance at December 31, 2001			49,261,962		562		3,569			(3,538	)		100		693				49,261,962		562		3,569			(3,538	)		100		693

Exercise of stock options	March 2002		10,000		—		8			—			—		8
Issuance of stock purchase warrants for bank fee	June 2002		—		—		63			—			—		63
Exercise of stock purchase warrants in repayment of debt	July 2002		1,625,567		16		396			—			—		412
Issuance of remaining shares from 2001 business combination	August 2002		46,976		1		(1	)		—			—		—
Net loss for the year			—		—		—			(3,622	)		—		(3,622	)
Translation adjustment			—		—		—			—			97		97

Balance at December 31, 2002			50,944,505		579		4,035			(7,160	)		197		(2,349	)


												Accumulated																	Accumulated
												Other																	Other
									Deficit			Comprehensive														Deficit			Comprehensive
									Accumulated			Income - Foreign														Accumulated			Income — Foreign
							Additional		During the			Currency											Additional			During the			Currency
																	Date of	Number of			Par		Paid-in			Development			Translation
																	Transaction	Shares			Value		Capital			Stage			Adjustment		Total
Exercise of stock options																	March 2002		10,000			—		8			—			—		8
Issuance of stock purchase warrants for bank fee																	June 2002		—			—		63			—			—		63
Exercise of stock purchase warrants in repayment of debt																	July 2002		1,625,567			16		396			—			—		412
Issuance of remaining shares from 2001 business combination																	August 2002		46,976			1		(1	)		—			—		—
Net loss for the year																			—			—		—			(3,622	)		—		(3,622	)
Translation adjustment																			—			—		—			—			97		97

Balance at December 31, 2002																			50,944,505			579		4,035			(7,160	)		197		(2,349	)
	Date of	Number of			Par		Paid-in		Development			Translation
	Transaction	Shares			Value		Capital		Stage			Adjustment		Total
Issuance of shares for services	September 2003		400,000			4		29		—			—		33		September 2003		400,000			4		29			—			—		33
Shares retired	October 2003		(51	)		—		—		—			—		—		October 2003		(51	)		—		—			—			—		—
Issuance of shares for services	November 2003		1,500,000			12		100		—			—		112		November 2003		1,500,000			12		100			—			—		112
Issuance of shares for cash	December 2003		1,500,000			12		113		—			—		125		December 2003		1,500,000			12		113			—			—		125
Issuance of stock purchase warrants for financing fee	December 2003		—			—		12		—			—		12		December 2003		—			—		12			—			—		12
Net loss for the year			—			—		—		(2,786	)		—		(2,786	)			—			—		—			(2,786	)		—		(2,786	)
Translation adjustment			—			—		—		—			453		453				—			—		—			—			453		453

Balance at December 31, 2003			54,344,454			607		4,289		(9,946	)		650		(4,400	)			54,344,454			607		4,289			(9,946	)		650		(4,400	)


Issuance of shares for services	January 2004		550,000			5		27		—			—		32		January 2004		550,000			5		27			—			—		32
Issuance of shares for cash	January 2004		2,000,000			17		150		—			—		167		January 2004		2,000,000			17		150			—			—		167
Issuance of stock purchase warrants for financing fee	January 2004		—			—		40		—			—		40		January 2004		—			—		40			—			—		40
Issuance of shares for cash	February 2004		2,500,000			21		187		—			—		208		February 2004		2,500,000			21		187			—			—		208
Issuance of stock purchase warrants for financing fee	February 2004		—			—		62		—			—		62		February 2004		—			—		62			—			—		62
Issuance of shares for services	April 2004		120,000			1		11		—			—		12		April 2004		120,000			1		11			—			—		12
Issuance of shares for bank fee	May 2004		500,000			4		62		—			—		66		May 2004		500,000			4		62			—			—		66
Issuance of shares for cash	May 2004		2,000,000			16		148		—			—		164		May 2004		2,000,000			16		148			—			—		164
Issuance of shares for services	August 2004		250,000			2		26		—			—		28		August 2004		250,000			2		26			—			—		28
Issuance of shares for cash	August 2004		1,466,667			12		128		—			—		140		August 2004		1,466,667			12		128			—			—		140
Issuance of stock purchase warrants for financing fee	August 2004		—			—		46		—			—		46		August 2004		—			—		46			—			—		46
Issuance of shares for services	September 2004		520,000			4		29		—			—		33		September 2004		520,000			4		29			—			—		33
Issuance of shares for cash	September 2004		50,000			—		4		—			—		4		September 2004		50,000			—		4			—			—		4
Issuance of shares for services	October 2004		2,106,743			16		132		—			—		148		October 2004		2,106,743			16		132			—			—		148
Issuance of shares for services	November 2004		2,000,000			15		177		—			—		192		November 2004		2,000,000			15		177			—			—		192
Issuance of shares for cash	November 2004		40,000			—		4		—			—		4		November 2004		40,000			—		4			—			—		4
Net loss for the year			—			—		—		(2,202	)		—		(2,202	)			—			—		—			(2,202	)		—		(2,202	)
Translation adjustment			—			—		—		—			191		191				—			—		—			—			191		191

Balance at December 31, 2004			68,447,864			720		5,522		(12,148	)		841		(5,065	)			68,447,864			720		5,522			(12,148	)		841		(5,065	)

Issuance of shares for services	January 2005		500,000			4		83		—			—		87
Issuance of shares for services	March 2005		200,000			2		33		—			—		35
Issuance of shares for services	March 2005		1,500,000			11		247		—			—		258
Issuance of shares for services	April 2005		60,000			1		10		—			—		11
Issuance of shares for cash	May 2005		52,000			—		5		—			—		5
Issuance of shares for cash	June 2005		50,000			—		3		—			—		3
Issuance of shares for cash	June 2005		50,000			—		3		—			—		3
Issuance of shares for cash	June 2005		343,500			3		14		—			—		17
Issuance of shares for cash	June 2005		83,300			1		3		—			—		4
Issuance of shares for cash	June 2005		100,000			1		4		—			—		5
Issuance of shares for cash	July 2005		144,516			1		6		—			—		7
Issuance of shares for cash	July 2005		144,516			1		6		—			—		7
Issuance of shares for cash	July 2005		144,516			1		6		—			—		7
Issuance of shares for cash	August 2005		206,452			2		8		—			—		10
Issuance of shares for cash	August 2005		50,000			—		2		—			—		2
Issuance of shares for services	September 2005		500,000			4		8		—			—		12


											Accumulated																	Accumulated
											Other																	Other
								Deficit			Comprehensive														Deficit			Comprehensive
								Accumulated			Income - Foreign														Accumulated			Income — Foreign
						Additional		During the			Currency												Additional		During the			Currency
	Date of	Number of		Par		Paid-in		Development			Translation						Date of	Number of			Par		Paid-in		Development			Translation
	Transaction	Shares		Value		Capital		Stage			Adjustment			Total			Transaction	Shares			Value		Capital		Stage			Adjustment			Total
Issuance of shares for services																	January 2005		500,000			4		83		—			—			87
Issuance of shares for services																	March 2005		200,000			2		33		—			—			35
Issuance of shares for services																	March 2005		1,500,000			11		247		—			—			258
Issuance of shares for services																	April 2005		60,000			1		10		—			—			11
Issuance of shares for cash																	May 2005		52,000			—		5		—			—			5
Issuance of shares for cash																	June 2005		50,000			—		3		—			—			3
Issuance of shares for cash																	June 2005		50,000			—		3		—			—			3
Issuance of shares for cash																	June 2005		343,500			3		14		—			—			17
Issuance of shares for cash																	June 2005		83,300			1		3		—			—			4
Issuance of shares for cash																	June 2005		100,000			1		4		—			—			5
Issuance of shares for cash																	July 2005		144,516			1		6		—			—			7
Issuance of shares for cash																	July 2005		144,516			1		6		—			—			7
Issuance of shares for cash																	July 2005		144,516			1		6		—			—			7
Issuance of shares for cash																	August 2005		206,452			2		8		—			—			10
Issuance of shares for cash																	August 2005		50,000			—		2		—			—			2
Issuance of shares for services																	September 2005		500,000			4		8		—			—			12
Issuance of shares for services	September 2005		500,000		4		8		—			—			12		September 2005		500,000			4		8		—			—			12
Issuance of shares for services	September 2005		500,000		4		8		—			—			12		September 2005		500,000			4		8		—			—			12
Issuance of shares for services	September 2005		300,000		3		5		—			—			8		September 2005		300,000			3		5		—			—			8
Issuance of shares for services	September 2005		68,000		1		1		—			—			2		September 2005		68,000			1		1		—			—			2
Issuance of shares for services	September 2005		173,200		1		3		—			—			4		September 2005		173,200			1		3		—			—			4
Issuance of shares for cash	October 2005		87,459		1		2		—			—			3		October 2005		87,459			1		2		—			—			3
Issuance of shares for services	October 2005		185,000		2		6		—			—			8		October 2005		185,000			2		6		—			—			8
Issuance of shares for cash	October 2005		174,918		1		5		—			—			6		October 2005		174,918			1		5		—			—			6
Issuance of shares for cash	October 2005		116,612		1		3		—			—			4		October 2005		116,612			1		3		—			—			4
Issuance of shares for cash	November 2005		116,611		1		3		—			—			4		November 2005		116,611			1		3		—			—			4
Issuance of shares for cash	November 2005		390,667		3		3		—			—			6		November 2005		390,667			3		3		—			—			6
Issuance of shares for services	November 2005		20,000		—		—		—			—			—		November 2005		20,000			—		—		—			—			—
Issuance of shares for services	November 2005		20,000		—		—		—			—			—		November 2005		20,000			—		—		—			—			—
Issuance of shares for services	November 2005		20,000		—		—		—			—			—		November 2005		20,000			—		—		—			—			—
Issuance of shares for services	November 2005		500,000		5		9		—			—			14		November 2005		500,000			5		9		—			—			14
Issuance of shares for services	December 2005		140,000		2		2		—			—			4		December 2005		140,000			2		2		—			—			4
Issuance of shares for cash	December 2005		390,667		3		3		—			—			6		December 2005		390,667			3		3		—			—			6
Issuance of shares for cash	December 2005		390,666		3		3		—			—			6		December 2005		390,666			3		3		—			—			6
Issuance of shares for cash	December 2005		6,000,000		50		200		—			—			250		December 2005		6,000,000			50		200		—			—			250
Net loss for the year			—		—		—		(1,939	)		—			(1,939	)			—			—		—		(1,939	)		—			(1,939	)
Translation adjustment			—		—		—		—			(98	)		(98	)			—			—		—		—			(98	)		(98	)

Balance at December 31, 2005			82,670,464		837		6,227		(14,087	)		743	��		(6,280	)			82,670,464			837		6,227		(14,087	)		743			(6,280	)


Issuance of shares for services	January 2006		2,500,000		21		31		—			—			52		January 2006		2,500,000			21		31		—			—			52
Issuance of shares for cash	January 2006		4,000,000		33		132		—			—			165		January 2006		4,000,000			33		132		—			—			165
Issuance of shares for services	January 2006		100,000		1		2		—			—			3		January 2006		100,000			1		2		—			—			3
Issuance of shares for cash	March 2006		1,500,000		12		38		—			—			50		March 2006		1,500,000			12		38		—			—			50
Issuance of shares for cash	March 2006		2,500,000		21		62		—			—			83		March 2006		2,500,000			21		62		—			—			83
Issuance of shares for cash	March 2006		250,000		2		6		—			—			8		March 2006		250,000			2		6		—			—			8
Issuance of shares for cash	March 2006		1,500,000		12		38		—			—			50		March 2006		1,500,000			12		38		—			—			50
Issuance of shares for services	April 2006		100,000		1		4		—			—			5		April 2006		100,000			1		4		—			—			5
Issuance of shares for cash	May 2006		300,000		2		3		—			—			5		May 2006		300,000			2		3		—			—			5
Issuance of shares for cash	May 2006		300,000		3		7		—			—			10		May 2006		300,000			3		7		—			—			10
Issuance of shares for cash	May 2006		2,350,000		18		82		—			—			100		May 2006		2,350,000			18		82		—			—			100
Debt Conversion — non cash	May 2006		1,000,000		8		31		—			—			39		May 2006		1,000,000			8		31		—			—			39
Issuance of shares for cash	June 2006		2,600,000		20		80		—			—			100		June 2006		2,600,000			20		80		—			—			100
Debt Conversion — non cash	July 2006		1,000,000		8		72		—			—			80		July 2006		1,000,000			8		72		—			—			80
Debt Conversion — non cash	July 2006		1,000,000		8		72		—			—			80		July 2006		1,000,000			8		72		—			—			80
Debt Conversion — non cash	July 2006		1,000,000		8		72		—			—			80		July 2006		1,000,000			8		72		—			—			80
Debt Conversion — non cash	July 2006		500,000		4		36		—			—			40		July 2006		500,000			4		36		—			—			40
Issuance of shares for services	November 2006		300,000		2		4		—			—			6		November 2006		300,000			2		4		—			—			6
Issuance of shares for cash	November 2006		1,300,000		10		90		—			—			100		November 2006		1,300,000			10		90		—			—			100
Issuance of shares for cash	November 2006		1,280,000		10		90		—			—			100		November 2006		1,280,000			10		90		—			—			100
Issuance of shares for cash	December 2006		1,320,000		10		90		—			—			100		December 2006		1,320,000			10		90		—			—			100
Issuance of shares for cash	December 2006		1,320,000		10		90		—			—			100		December 2006		1,320,000			10		90		—			—			100
Issuance of shares for cash	December 2006		330,000		3		22		—			—			25		December 2006		330,000			3		22		—			—			25
Net loss for the year			—		—		—		(1,585	)		—			(1,585	)			—			—		—		(1,585	)		—			(1,585	)
Translation adjustment			—		—		—		—			4			4				—			—		—		—			4			4

Balance at December 31, 2006			111,020,464		1,064		7,381		(15,672	)		747			(6,480	)			111,020,464			1,064		7,381		(15,672	)		747			(6,480	)


Issuance of shares for cash																	January 2007		650,000			5		45		—			—			50
Issuance of shares for services																	January 2007		300,000			2		6		—			—			8
Issuance of shares for services																	January 2007		200,000			2		4		—			—			6
Issuance of shares for services																	January 2007		250,000			2		5		—			—			7
Issuance of shares for services																	February 2007		250,000			2		5		—			—			7
Issuance of shares for cash																	February 2007		1,420,000			11		99		—			—			110
Issuance of shares for cash																	February 2007		325,000			2		22		—			—			24
Issuance of shares for cash																	March 2007		650,000			5		45		—			—			50
Issuance of shares for cash																	March 2007		8,712,000			115		875		—			—			990
Debt Conversion — non cash																	March 2007		12,500,000			94		2,505		—			—			2,599
Issuance of shares for services																	April 2007		100,000			1		13		—			—			14
Issuance of shares for services																	April 2007		200,000			1		25		—			—			26
Issuance of shares for services																	April 2007		1,000,000			7		67		—			—			74
Issuance of shares for cash																	May 2007		1,000,000			7		140		—			—			147
Issuance of shares for cash																	May 2007		750,000			6		105		—			—			111
Debt Cancellation — non cash																	May 2007		—			—		242		—			—			242
Debt Conversion — non cash																	June 2007		9,469,000			70		891		—			—			961
Issuance of shares for cash																	June 2007		5,393,000			40		760		—			—			800
Issuance of shares for services																	June 2007		261,250			2		25		—			—			27
Issuance of shares for services																	June 2007		261,250			2		25		—			—			27
Issuance of shares for officer compensation																	June 2007		2,500,000			19		318		—			—			337
Issuance of shares for officer compensation																	June 2007		2,500,000			19		318		—			—			337
Issuance of shares for officer compensation																	June 2007		4,000,000			30		508		—			—			538
Issuance of shares for officer compensation																	June 2007		1,000,000			7		127		—			—			134
Issuance of shares for officer compensation																	June 2007		6,000,000			45		762		—			—			807
Issuance of shares for services																	June 2007		135,000			1		12		—			—			13
Issuance of shares for cash																	June 2007		2,250,000			17		12		—			—			29
Issuance of shares for cash																	July 2007		5,550,000			42		1,208		—			—			1,250
Issuance of shares for cash																	August 2007		933,333			7		193		—			—			200
Issuance of shares for services																	August 2007		1,000,000			7		66		—			—			73
Issuance of shares for services																	August 2007		1,000,000			7		66		—			—			73
Issuance of shares for services																	August 2007		100,000			1		7		—			—			8
Issuance of shares for services																	September 2007		300,000			2		21		—			—			23
Issuance of shares for cash																	September 2007		1,666,667			12		344		—			—			356
Cancellation of shares for collateral																	September 2007		(2,000,000	)		—		—		—			—			—
Issuance of shares for cash																	October 2007		2,350,000			17		483		—			—			500
Issuance of shares for cash																	November 2007		2,966,666			21		623		—			—			644
Issuance of shares for services																	December 2007		500,000			3		48		—			—			51
Net loss for the year																			—			—		—		(9,294	)		—			(9,294	)
Translation adjustment																			—			—		—		—			(75	)		(75	)

Balance at December 31, 2007																			187,463,630			1,697		18,401		(24,966	)		672			(4,196	)

Accumulated
Other
Deficit Comprehensive
Accumulated Income - Foreign
�� Additional During the Currency
Date of Number of Par Paid-in Development Translation
Transaction Shares Value Capital Stage Adjustment Total
Issuance of shares for cash January 2007 650,000 5 45 — — 50
Issuance of shares for services January 2007 300,000 2 6 — — 8
Issuance of shares for services January 2007 200,000 2 4 — — 6
Issuance of shares for services January 2007 250,000 2 5 — — 7
Issuance of shares for services February 2007 250,000 2 5 — — 7
Issuance of shares for cash February 2007 1,420,000 11 99 — — 110
Issuance of shares for cash February 2007 325,000 2 22 — — 24
Issuance of shares for cash March 2007 650,000 5 45 — — 50
Issuance of shares for cash March 2007 8,712,000 115 875 — — 990
Debt Conversion — non cash March 2007 12,500,000 94 2,505 — — 2,599
Issuance of shares for services April 2007 100,000 1 13 — — 14
Issuance of shares for services April 2007 200,000 1 25 — — 26
Issuance of shares for services April 2007 1,000,000 7 67 — — 74
Issuance of shares for cash May 2007 1,000,000 7 140 — — 147
Issuance of shares for cash May 2007 750,000 6 105 — — 111
Debt Cancellation — non cash May 2007 — — 242 — — 242
Debt Conversion — non cash June 2007 9,469,000 70 891 — — 961
Issuance of shares for cash June 2007 5,393,000 40 760 — — 800
Issuance of shares for services June 2007 261,250 2 25 — — 27
Issuance of shares for services June 2007 261,250 2 25 — — 27
Issuance of shares for officer compensation June 2007 2,500,000 19 318 — — 337
Issuance of shares for officer compensation June 2007 2,500,000 19 318 — — 337
Issuance of shares for officer compensation June 2007 4,000,000 30 508 — — 538
Issuance of shares for officer compensation June 2007 1,000,000 7 127 — — 134
Issuance of shares for officer compensation June 2007 6,000,000 45 762 — — 807
Issuance of shares for services June 2007 135,000 1 12 — — 13
Issuance of shares for cash June 2007 2,250,000 17 12 — — 29
Issuance of shares for cash July 2007 5,550,000 42 1,208 — — 1,250
Issuance of shares for cash August 2007 933,333 7 193 — — 200
Issuance of shares for services August 2007 1,000,000 7 66 — — 73
Issuance of shares for services August 2007 1,000,000 7 66 — — 73
Issuance of shares for services August 2007 100,000 1 7 — — 8
Issuance of shares for services September 2007 300,000 2 21 — — 23
Issuance of shares for cash September 2007 1,666,667 12 344 — — 356
Cancellation of shares for collateral September 2007 -2,000,000 — — — — —
Issuance of shares for cash October 2007 2,350,000 17 483 — — 500
Issuance of shares for cash November 2007 2,966,666 21 623 — — 644
Issuance of shares for services December 2007 500,000 3 48 — — 51
Net loss for the year — — — (9,294 ) — (9,294 )
Translation adjustment — — — — (75 ) (75 )

Balance at December 31, 2007 187,463,630 1,697 18,401 (24,966 ) 672 (4,196 )


											Accumulated																Accumulated
											Other																Other
								Deficit			Comprehensive													Deficit			Comprehensive
								Accumulated			Income - Foreign													Accumulated			Income — Foreign
						Additional		During the			Currency											Additional		During the			Currency
	Date of	Number of		Par		Paid-in		Development			Translation						Date of	Number of		Par		Paid-in		Development			Translation
	Transaction	Shares		Value		Capital		Stage			Adjustment			Total			Transaction	Shares		Value		Capital		Stage			Adjustment			Total
Issuance of shares for services	January 2008		800,000		6		79		—			—			85		January 2008		800,000		6		79		—			—			85
Issuance of shares for services	January 2008		200,000		1		20		—			—			21		January 2008		200,000		1		20		—			—			21
Issuance of shares for cash	February 2008		1,000,000		7		326		—			—			333		February 2008		1,000,000		7		326		—			—			333
Issuance of shares for services	March 2008		500,000		3		73		—			—			76		March 2008		500,000		3		73		—			—			76
Issuance of shares for services	March 2008		500,000		3		73		—			—			76		March 2008		500,000		3		73		—			—			76
Issuance of shares for cash	June 2008		300,000		2		94		—			—			96		June 2008		300,000		2		94		—			—			96
Issuance of shares for cash	June 2008		1,300,000		8		492		—			—			500		June 2008		1,300,000		8		492		—			—			500
Issuance of shares for services	July 2008		2,000,000		13		239		—			—			252		July 2008		2,000,000		13		239		—			—			252
Issuance of shares for services	August 2008		250,000		2		39		—			—			41		August 2008		250,000		2		39		—			—			41
Issuance of shares for cash	December 2008		1,000,000		7		319		—			—			326		December 2008		1,000,000		7		319		—			—			326
Net loss for the year			—		—		—		(6,938	)		—			(6,938	)			—		—		—		(6,938	)		—			(6,938	)
Translation adjustment			—		—		—		—			13			13				—		—		—		—			13			13

Balance at December 31, 2008			195,313,630		1,749		20,155		(31,904	)		685			(9,315	)			195,313,630		1,749		20,155		(31,904	)		685			(9,315	)


Issuance of shares for services	March 2009		250,000		2		36		—			—			38		March 2009		250,000		2		36		—			—			38
Issuance of stock options for acquisition	April 2009		—		—		601		—			—			601		April 2009		—		—		601		—			—			601
Issuance of shares for services	May 2009		250,000		1		27		—			—			28		May 2009		250,000		1		27		—			—			28
Issuance of shares for services	September 2009		250,000		2		21		—			—			23		September 2009		250,000		2		21		—			—			23
Net loss for the year			—		—		—		(10,186	)		—			(10,186	)			—		—		—		(10,186	)		—			(10,186	)
Translation adjustment			—		—		—		—			(4	)		(4	)			—		—		—		—			(4	)		(4	)

Balance at December 31, 2009			196,063,630		1,754		20,840		(42,090	)		681			(18,815	)			196,063,630		1,754		20,840		(42,090	)		681			(18,815	)


Issuance of shares for services	March 2010		200,000		2		18		—			—			20		March 2010		200,000		2		18		—			—			20
Net loss for the period			—		—		—		(2,039	)		—			(2,039	)
Issuance of warrant with debt																	July 2010		—		—		1,200		—			—			1,200
Induced conversion cost																	September 2010		—		—		807		—			—			807
Warrant modification cost																	September 2010		—		—		484		—			—			484
Issuance of shares for services																	September 2010		1,550,000		12		147		—			—			159
Issuance of shares on conversion of debt																	September 2010		16,149,536		120		5,868		—			—			5,988
Stock compensation expense — options																			—		—		238		—			—			238
Net loss for the year																			—		—		—		(11,428	)		—			(11,428	)
Translation adjustment			—		—		—		—			(4	)		(4	)			—		—		—		—			(20	)		(20	)

Balance at March 31, 2010			196,263,630		1,756		20,858		(44,129	)		677			(20,838	)
Balance at December 31, 2010																			213,963,166	E	1,888	E	29,602	E	(53,518	)	E	661		E	(21,367	)


Stock compensation expense — options	June 2010		—		—		162		—			—			162				—		—		29		—			—			29
Net loss for the period			—		—		—		(2,070	)		—			(2,070	)			—		—		—		(1,700	)		—			(1,700	)
Translation adjustment			—		—		—		—			(13	)		(13	)			—		—		—		—			(5	)		(5	)

Balance at June 30, 2010			196,263,630		1,756		21,020		(46,199	)		664			(22,759	)
Balance at March 31, 2011																			213,963,166	E	1,888	E	29,631	E	(55,218	)	E	656		E	(23,043	)

Issuance of warrant with debt	July 2010		—		—		1,200		—			—			1,200
Issuance of shares for services	September 2010		1,550,000		12		147		—			—			159
Issuance of shares on conversion of debt	September 2010		16,149,536		120		5,868		—			—			5,988
Stock compensation expense — options	September 2010		—		—		44		—			—			44
Net loss for the period			—		—		—		(3,260	)		—			(3,260	)
Translation adjustment			—		—		—		—			(9	)		(9	)

Balance at September 30, 2010			213,963,166		1,888		28,279		(49,459	)		655			(18,637	)


	FOR THE NINE			FOR THE NINE						FOR THE THREE			FOR THE THREE			TOTAL ACCUMULATED
	MONTHS ENDED			MONTHS ENDED			TOTAL ACCUMULATED			MONTHS ENDED			MONTHS ENDED			DURING THE
	SEPTEMBER 30,			SEPTEMBER 30,			DURING THE			MARCH 31, 2011			MARCH 31, 2010			DEVELOPMENT STAGE
Cash Flow from Operating Activities
Net loss										E	(1,700	)	E	(2,039	)	E	(55,218	)
Adjustments to reconcile net loss to net cash used in operating activities Change in the fair value of acquisition-related contingent consideration											—			183			(338	)
Depreciation											14			19			741
Amortization of intangibles											48			48			385
Goodwill impairment											—			—			209
Fees paid in warrants											—			—			223
Gain on sales of equipment											(1	)		—			(69	)
Gain on extinguishment of debt											—			—			(774	)
Services and fee paid in common stock											—			20			5,403
Stock compensation expense — options											29			—			269
Amortization of debt discount											300			—			1,110
Induced conversion cost											—			—			807
Warrant modification cost											—			—			484
Changes in operating assets and liabilities, Receivables											(122	)		(258	)		(152	)
Accounts payable and payable to officers and employees											(136	)		(330	)		1,785
Taxes and social costs payable											(24	)		(27	)		2
Other											(3	)		3			12

Net cash used in operating activities											(1,595	)		(2,381	)		(45,121	)


Cash Flows from Investing Activities
Patents and other											—			—			(393	)
Proceeds from sale of equipment											4			—			141
Purchase of property and equipment											—			5			(253	)
Acquisition of subsidiary, net of cash acquired of E58											—			—			(4,942	)
Cash acquired in reverse purchase											—			—			13

Net cash provided by (used in) investing activities											4			5			(5,434	)
	2010			2009			DEVELOPMENT STAGE
Cash Flows from Financing Activities
Proceeds from issuance of common stock		—			—			11,630			—			—			11,630
Borrowing from shareholders		—			—			972			—			—			972
Increase in notes payable and other short-term advances		5,006			13,821			37,505			510			591			39,642
Decrease in notes payable and other short-term advances		—			—			(1,490	)		—			—			(1,490	)
Loan fees		—			—			(130	)		—			—			(130	)

Net cash provided by financing activities		5,006			13,821			48,487			510			591			50,624

Effect on foreign exchange rate on cash		(26	)		(6	)		655			(5	)		(4	)		656


Net change in cash		(840	)		(402	)		2,119			(1,086	)		(1,789	)		725

Cash, beginning of period		2,959			509			—			1,811			2,959			—


Cash, end of period	E	2,119		E	107		E	2,119		E	725		E	1,170		E	725


Non-cash investing and financing activities
Issuance of warrant in conjunction with note payable	E	1,200		E	—		E	1,200


Issuance of shares on conversion of notes payable	E	5,988		E	—		E	5,988

MYMETICS CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
~~SEPTEMBER 30, 2010~~
MARCH 31, 2011

(UNAUDITED)

Note 1. The Company and Summary of Significant Accounting Policies

BASIS OF PRESENTATION

The amounts in the notes are shown in thousands of EURO rounded to the nearest thousand except for share and per share amounts.

The accompanying interim period consolidated financial statements of Mymetics Corporation (the “Company”) set forth herein have been prepared by the Company pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosure normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such SEC rules and regulations. The interim period consolidated financial statements should be read together with the audited financial statements and the accompanying notes included in the Company’s latest annual report on Form 10-K for the fiscal year ended December 31, ~~2009.~~2010.

The accompanying financial statements of the Company are unaudited. However, in the opinion of the Company, the unaudited consolidated financial statements contained herein contain all adjustments necessary to present a fair statement of the results of the interim periods presented. All adjustments made during the ~~nine-month~~three-month period ending ~~September 30, 2010~~March 31, 2011 were of a normal and recurring nature.

The Company was created for the purpose of engaging in vaccine research and development. Its main research efforts have been concentrated in the prevention and treatment of the AIDS virus until it acquired an ongoing malaria vaccine project from one of its close scientific partners. On April 1, 2009 the Company successfully closed its acquisition of Bestewil Holding BV and Mymetics BV (previously Virosome Biologicals BV) and, as a result, has further increased the pipeline of vaccines under development to include (i) Respiratory Syncytial Virus (RSV) for elderly which is at the end of pre-clinical stage (ii) Herpes Simplex which is at the pre-clinical stage, ~~(ii)~~and (iii)influenza for elderly which is at clinical trial Phase II and is being developed in collaboration with Solvay Pharmaceuticals (now Abbott Laboratories)~~, and (iii) Resporatory Syncytial Virus (RSV) which is at the pre-clinical stage.~~. The Company has established a network of partners and sub-contractors to further develop its vaccines, including education centers, research centers, pharmaceutical laboratories and biotechnology companies.

These financial statements have been prepared treating the Company as a development stage company. As of ~~September 30, 2010,~~March 31, 2011, the Company is in the initial stages of clinical testing and a commercially viable product is not expected for several more years. As such, the Company has not generated significant revenues. For the purpose of these financial statements, the development stage started May 2, 1990.

These financial statements have also been prepared assuming the Company will continue as a going concern. The Company has experienced significant losses since inception resulting in a deficit accumulated during the development stage of ~~E49,459~~E55,218 at ~~September 30, 2010.~~March 31, 2011. Deficits in operating cash flows since inception have been financed through debt and equity funding sources. In order to remain a going concern and continue the Company’s research and development activities, management intends to

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of the Company and its subsidiaries. Significant intercompany accounts and transactions have been eliminated.

FOREIGN CURRENCY TRANSLATION

The Company translates non-Euro assets and liabilities of its subsidiaries at the rate of exchange at the balance sheet date. Revenues and expenses are translated at the average rate of exchange throughout the year. Unrealized gains or losses from these translations are reported as a separate component of comprehensive income. Transaction gains or losses are included in general and administrative expenses in the consolidated statements of operations. The translation adjustments do not recognize the effect of income tax because the Company expects to reinvest the amounts indefinitely in operations. The Company’s reporting currency is the Euro because substantially all of the Company’s activities are conducted in Europe.

CASH

Cash deposits are occasionally in excess of insured amounts. No interest was paid for the three months ended ~~September 30,~~March 31, 2011 and 2010, ~~and 2009, respectively. No interest was paid for the nine months ended September 30, 2010 and 2009,~~ respectively.

REVENUE RECOGNITION

Revenue related to the sale of products is recognized when all of the following conditions are met: persuasive evidence of an arrangement exists, delivery has occurred, the price is fixed or determinable, and collectability is reasonably assured.

Grant revenue is recognized when the associated costs are incurred.

RECEIVABLES

Receivables are stated at their outstanding principal balances. Management reviews the collectability of receivables on a periodic basis and determines the appropriate amount of any allowance. Based on this review procedure, management has determined that the allowance at ~~September 30, 2010~~March 31, 2011 and at December 31, ~~2009~~2010 are sufficient. The Company charges off receivables to the allowance when management determines that a receivable is not collectible. The Company may retain a security interest in the products sold.

PROPERTY AND EQUIPMENT

Property and equipment is recorded at cost and is depreciated over its estimated useful life on straight-line basis from the date placed in service. Estimated useful lives are usually taken as three years.

LICENSE CONTRACT

The license contract was acquired as part of the acquisition of Bestewil. It is amortized over 14 years on a straight-line basis.

not amortized but are tested for impairment annually, or more frequently, if events or changes in circumstances indicate that the asset might be impaired.

IMPAIRMENT OF LONG-LIVED ASSETS

Long-lived assets, which include property and equipment, and the license contract, are assessed for impairment whenever events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. The impairment testing involves comparing the carrying amount to the forecasted undiscounted future cash flows generated by that asset. In the event the carrying value of the assets exceeds the undiscounted future cash flows generated by that asset and the carrying value is not considered recoverable, impairment exists. An impairment loss is measured as the excess of the asset’s carrying value over its fair value, calculated using a discounted future cash flow method. An impairment loss would be recognized in net income in the period that the impairment occurs.

GOODWILL

Goodwill, which represents the excess of purchase price over the fair value of net assets acquired, is carried at cost. Goodwill is not amortized; rather, it is subject to a periodic assessment for impairment by applying a fair value based test. Goodwill is assessed for impairment on an annual basis as of April ~~1st~~1^st of each year or more frequently if events or changes in circumstances indicate that the asset might be impaired. The impairment model prescribes a two-step method for determining goodwill impairment. In the first step, the Company determines the fair value of its reporting unit using an enterprise value analysis. If the net book value of its reporting unit exceeds the fair value, then the second step of the impairment test is performed which requires allocation of the Company’s reporting unit’s fair value to all of its assets and liabilities using the acquisition method prescribed under authoritative guidance for business combinations with any residual fair value being allocated to goodwill. An impairment charge will be recognized only when the implied fair value of the reporting unit’s goodwill is less than its carrying amount. ~~No impairment was necessary based on the test as of April 1, 2010.~~

CONTINGENT CONSIDERATION

The Company accounts for contingent consideration in a purchase business combination in accordance with applicable guidance provided within the business combination rules. As part of the consideration for the Bestewil acquisition, the Company is contractually obligated to pay additional purchase price consideration upon achievement of certain commercial milestones. Therefore, the Company is required to update the assumptions at each reporting period, based on new developments, and record such amounts at fair value until such consideration is satisfied.

RESEARCH AND DEVELOPMENT

Research and development costs are expensed as incurred.

The Company has not recorded any liabilities for uncertain tax positions or any related interest and penalties at ~~September 30, 2010~~March 31, 2011 or at December 31, ~~2009.~~2010. The Company’s United States tax returns are open to audit for the years ended December 31, ~~2006~~2007 to ~~2009.~~2010. The returns for the Luxembourg subsidiary LUXEMBOURG 6543 S.A., are open to audit for the year ended December 31, ~~2009.~~2010. The returns for the Swiss subsidiary, Mymetics S.A., are open to audit for the years ended December 31, 2007 to ~~2009.~~2010. The returns for the Netherlands subsidiaries, Bestewil B.V. and Mymetics B.V., are open to audit for the year ended December 31, ~~2009.~~2010.

EARNINGS PER SHARE

Basic earnings per share is computed by dividing net loss attributable to common shareholders by the weighted average number of common shares outstanding in the common period. The weighted average number of shares (including shares issuable) was ~~201,657,505~~213,963,166 and ~~195,816,347~~196,161,408 for the three months ended ~~September 30,~~March 31, 2011 and 2010, ~~and 2009, respectively. The weighted average number of shares was 198,047,647 and 195,615,828 for the nine months ended September 30, 2010 and 2009,~~ respectively. Diluted earnings per share takes into consideration common shares outstanding (computed under basic earnings per share) and potentially dilutive securities. Options, warrants and convertible debt were not included in the computation of diluted earnings per share because their effect would be anti-dilutive due to net losses incurred. For the period ended March 31, 2011, the total potential number of shares issuable of 140,082,223 includes potential issuable shares related to warrants, options, and convertible loans. For the quarter ended March 31, 2010, the total potential number of shares issuable of 103,067,923 includes 83,406,973 potential issuable shares related to convertible loans, 19,218,450 potential issuable shares related to warrants, and 442,500 potential issuable shares related to outstanding options granted to employees.

PREFERRED STOCK

The Company has authorized 5,000,000 shares of preferred stock that may be issued in several series with varying dividend, conversion and voting rights. No preferred shares are issued or outstanding at ~~September 30, 2010.~~March 31, 2011.

STOCK-BASED COMPENSATION

Compensation cost for all share-based payments is based on the estimated grant-date fair value. The Company amortizes stock compensation cost ratably over the requisite service period.

~~On April 1, 2009 Mymetics issued an option to Norwood Immunology Limited (“NIL”) as part of its acquisition of Bestewil Holding B.V. (“Bestewil”). See Note 2.~~

The issuance of common shares for services is recorded at the quoted price of the shares on the date the shares are issued. InNo shares were issued in the ~~nine~~three months ended ~~September 30, 2010, 1,750,000~~March 31, 2011. 200,000 shares were issued to individuals as fee for services rendered ~~of which 1,550,000 shares were issued during the three month period ended September 30, 2010.~~

key component of Mymetics’ vaccines should Pevion become unable to meet its commitment.

RELATED PARTY TRANSACTIONS

The Company’s general counsel is a member of the Board of Directors. The Company incurred professional fees to the counsel’s law firm during the three ~~and nine~~ months ended ~~September 30, 2010,~~March 31, 2011, totaling ~~E28 and E101, respectively.~~E16. The professional fees incurred by the Company to the counsel’s law firm during the three ~~and nine~~ months ended ~~September 30, 2009,~~March 31, 2010, totaled ~~E16 and E85, respectively.~~E65.

COMMITMENTS

As per an agreement signed on December 22, 2008, PX Therapeutics has granted the license rights of the general know-how of Gp41 manufacturing technology to Mymetics for five years. During this period, the Company pays to PX Therapeutics an annual fee of E200 until the expiration date of December 23, 2013. The ~~second~~third milestone payment of E200 is due on December 23, ~~2010.~~2011.

NEW ACCOUNTING PRONOUNCEMENTS

No new accounting pronouncements are expected to have a material impact on the Company’s consolidated financial statements.

~~Note 2. Acquisition of Bestewil~~

On April 1, 2009, Mymetics and NIL closed the acquisition of Bestewil Holding B.V. (Bestewil”) from its parent, NIL, under a Share Purchase Agreement pursuant to which Mymetics agreed to purchase all issued and outstanding shares of capital stock (the “Bestewil Shares”) of Bestewil from its parent, NIL, and all issued and outstanding shares of capital stock of Virosome Biologicals B.V. which were held by Bestewil. Mymetics paid NIL E5,000 (the “Cash Consideration”) raised from bridge financing (the “Bridge Loan”)and issued to NIL a convertible redeemable note (the “Note”) in the principal amount of E2,500 due 36 months after the closing date, bearing interest at 5% per annum, convertible into shares of the Company’s common stock at a conversion rate of $0.50 (“the Conversion Price” since September 2010) and secured by the Company’s pledge of 1/3rd of the Bestewil Shares. In addition, Mymetics granted NIL an option to acquire shares of Mymetics common stock equal to the result obtained by dividing $9,609 by the Conversion Price. As part of the Share Purchase Agreement, if Mymetics had issued shares of capital stock in connection with a financing to repay the Bridge Loan that had more favorable financial rights and preferences than the original conversion price or other terms, NIL had the right, at its election, to acquire those shares at the better terms. Since the Company converted the Bridge Loan to finance the acquisition at $0.50 in September 2010, the result is that the option allows NIL to acquire 19,218,450 shares of common stock.

~~Further contingent consideration to be paid under the Share Purchase Agreement includes:~~

	•		A payment of up to E2,800 in cash in the event of a license agreement being signed by April 1, 2011 with a third party to access Bestewil intellectual property and know-how in the field of Respiratory Syncytial Virus (“RSV License”);

	•		~~A payment of up to E3,000 in cash should a third party commence a Phase III clinical trial by April 1, 2013 for Mymetics’ Intranasal Influenza Vaccine licensed from Bestewil;~~

	•		~~A payment of 50% of Mymetics’ net royalties received from a Respiratory Syncytial~~

~~Virus license (RSV license), payable in cash, maximum amount unlimited; and~~

~~A payment in cash, maximum amount unlimited, of 25% of any net amounts received by Mymetics from a third party Herpes Simplex Virus license (HSV license) based upon Bestewil intellectual property.~~

~~Under the terms of the Share Purchase Agreement, Mymetics has entered into an employment agreement with Antonius Stegmann, CSO of Virosome Biologicals B.V. (renamed Mymetics B.V.).~~

~~The acquisition of Bestewil has expanded Mymetics’ current portfolio of vaccines and vaccine candidates.~~

The acquisition of Bestewil has been recorded as a business acquisition. In a business acquisition, the purchase price of an acquired entity is allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition.

The Company has concluded the measurement period for estimating the fair value of the purchase consideration. The fair value of the purchase consideration for the Bestewil acquisition on April 1, 2009 was as follows:

As Measurement
Initially Period As
Recorded Adjustments Adjusted
Cash paid to Norwood E 5,000 E — E 5,000
Convertible note payable issued 2,500 — 2,500
Equity options issued 601 — 601
Contingent consideration:
Royalties for Influenza Vaccine — 1,800 1,800
Royalties for RSV 700 729 1,429
Royalties for HSV 750 (429 ) 321

Total purchase consideration E 9,551 E 2,100 E 11,651

The range of the undiscounted amounts the Company could pay in contingent consideration is not determinable since it is based on sales of vaccines that are yet to be developed. The fair value of the contractual obligations to pay the contingent consideration recognized on the acquisition date was determined based on a risk-adjusted, discounted cash flow approach. This fair value measurement is based on significant inputs not observable in the market and thus represents a Level 3 measurement within the fair value hierarchy. The resultant cash flows were discounted using a discount rate of 25%, which the Company believes is appropriate and is representative of a market participant assumption.

During the ~~nine~~three month period ending ~~September 30, 2010,~~March 31, 2011, the fair value of the acquisition-related contingent consideration increased by E825. This was mainly due to an increase in payments related to expected upfront and milestone income from the HSV vaccine candidate. Further, the timelines for possible out-licensing upfront and milestone payments for the RSV and HSV vaccine candidates have been moved out to reflect the strategy of Mymetics to out-license after a successful Phase II trial.

For the three month period ending September 30, 2010, an E642 increase in the fair value of the acquisition-related contingent consideration liability had to be recorded. This was due to higher expected future milestone payments related to the HSV vaccine and an adjustment to the timelines reflecting Mymetics’ strategy to out-license the vaccine candidates after a successful Phase II.did not change.

Note 5.4. Debt Financing

The Company is focusing its efforts on funding its on-going expenses through high net worth individuals located in Europe. To date, investors in Switzerland have purchased restricted common shares at prices which are at a premium to the market price of Mymetics shares, and have introduced management to other high net worth individuals who have a similar interest in the Company’s science and mission.

In addition to purchasing shares, certain principal shareholders have granted the Company secured convertible notes (in accordance with the Uniform Commercial Code in the State of Delaware), which have a total carrying value of ~~E25,486~~E28,161 including interest due to date. Interest incurred on these notes since inception has been added to the principal amounts.

During the three month period ending September 30, 2010, two short term convertible loans with a carrying amount of E5,988 were converted into Mymetics common shares at a conversion price of $0.50 per share with an exchange rate of $1.3486 per Euro. This event has also fixed the conversion price at $0.50 per share for the Norwood convertible loan and the Norwood option (see note 2).

~~During the nine month period ending September 30, 2010, Round Enterprises provided two 12 month loans to the Company for a total of E3,300 (see details in table below).~~

On July 1 2010, Mymetics issued a warrant to Round Enterprises providing the right to buy 32 million shares of Mymetics common stock at a price of US$0.25 per share. The warrant is valid from July 1, 2010 until June 30, 2013. This warrant has been accounted for by taking it’s proportional fair value, which was calculated by the Black & Scholes methodology using a hundred fourty percent historical volatility, a three year expected term, a zero percent dividend yield and a three percent risk free rate. This proportional fair value was accounted for as a debt discount on the E2,200 loan issued on the same date and amortizing that discount over 12 months as interest expense.

The details of the convertible notes, loans and contingent liabilities are as follows at ~~September 30, 2010:~~March 31, 2011:


																									Fixed
												Fixed EUR/USD													EUR/USD
										Conversion		Rate for							Dura-			Inter-	Conversion		Rate for
		1st-Issue		Principal		Duration			Interest	Price		Conversion		1st-Issue		Principal			tion			est	Price		Conversion
Lender		Date		Amount		(Note)			Rate	(stated)		Price		Date		Amount			(Note)			Rate	(stated)		Price
Round Enterprises Ltd.			06/29/2010	E	2,200		(5	)	5% pa	None					06/29/2010	E	2,200			(5	)	5% pa	None

Round Enterprises Ltd.			09/30/2010	E	1,100		(8	)	5% pa	None					09/30/2010	E	1,100			(8	)	5% pa	None

Round Enterprises Ltd.															12/17/2010	E	1,100			(9	)	5% pa	None

Total Short Term Principal Amounts				E	3,300											E	4,400
Accrued Interest				E	28											E	126


Total Short Term Notes from Related Parties				E	3,328											E	4,526


Unamortized debt discount				E	(900)											E	(300	)		(10	)


Net Short Term Notes from Related Parties, net of unamortized debt discount	Net Short Term Notes from Related Parties, net of unamortized debt discount			E	2,428											E	4,226


Eardley Holding A.G. (1)			06/23/2006	E	140		(2	)	10% pa	US$	0.10		N/A		06/23/2006	E	135			(2	)	10% pa	US$	0.10		N/A
Anglo Irish Bank S.A. (3)			10/21/2007	E	500		(2	)	10% pa	US$	0.50		1.4090		10/21/2007	E	500			(2	)	10% pa	US$	0.50		1.4090
Round Enterprises Ltd.			12/10/2007	E	1,500		(2	)	10% pa	US$	0.50		1.4429		12/10/2007	E	1,500			(2	)	10% pa	US$	0.50		1.4429
Round Enterprises Ltd.			01/22/2008	E	1,500		(2	)	10% pa	US$	0.50		1.4629		01/22/2008	E	1,500			(2	)	10% pa	US$	0.50		1.4629
Round Enterprises Ltd.			04/25/2008	E	2,000		(2	)	10% pa	US$	0.50		1.5889		04/25/2008	E	2,000			(2	)	10% pa	US$	0.50		1.5889
Round Enterprises Ltd.			06/30/2008	E	1,500		(2	)	10% pa	US$	0.50		1.5380		06/30/2008	E	1,500			(2	)	10% pa	US$	0.50		1.5380
Round Enterprises Ltd.			11/18/2008	E	1,200		(2	)	10% pa	US$	0.50		1.2650		11/18/2008	E	1,200			(2	)	10% pa	US$	0.50		1.2650
Round Enterprises Ltd.			02/09/2009	E	1,500		(2	)	10% pa	US$	0.50		1.2940		02/09/2009	E	1,500			(2	)	10% pa	US$	0.50		1.2940
Round Enterprises Ltd.			06/15/2009	E	5,500		(2,4	)	10% pa	US$	0.80		1.4045		06/15/2009	E	5,500			(2,4	)	10% pa	US$	0.80		1.4045
Eardley Holding A.G.			06/15/2009	E	100		(2,4	)	10% pa	US$	0.80		1.4300		06/15/2009	E	100			(2,4	)	10% pa	US$	0.80		1.4300
Von Meyenburg			08/03/2009	E	200		(2	)	10% pa	US$	0.80		1.4400		08/03/2009	E	200			(2	)	10% pa	US$	0.80		1.4400
Round Enterprises Ltd.			10/13/2009	E	2,000		(2	)	5% pa	US$	0.25		1.4854		10/13/2009	E	2,000			(2	)	5% pa	US$	0.25		1.4854
Round Enterprises Ltd.			12/18/2009	E	2,200		(2	)	5% pa	US$	0.25		1.4338		12/18/2009	E	2,200			(2	)	5% pa	US$	0.25		1.4338


Total Long Term Principal Amounts				E	19,840											E	19,835
Accrued Interest				E	3,218											E	4,100


Total Long Term Convertible Notes to Related Parties	Total Long Term Convertible Notes to Related Parties			E	23,058											E	23,935


Total Convertible Notes to Related Parties, net of unamortized debt discount	Total Convertible Notes to Related Parties, net of unamortized debt discount			E	25,486											E	28,161


Norwood Secured Loan			04/03/2009	E	2,500		(6	)	5% pa	US$	0.50		1.2812		04/03/2009	E	2,500			(6	)	5%pa	US$	0.50		1.2812


Total Principal Amount				E	2,500											E	2,500
Accrued Interest				E	187											E	249


Total Convertible Note Payable — other	Total Convertible Note Payable — other			E	2,687											E	2,749


Norwood Contingent Liability				E	2,761		(7	)								E	3,212			(7	)


TOTAL LOANS, NOTES, AND CONTINGENT LIABILITY				E	30,934											E	34,122

ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

The following discussion and analysis of the results of operations and financial condition of Mymetics Corporation for the periods ended ~~September 30,~~March 31, 2011 and 2010 ~~and 2009~~ should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, ~~2009~~2010 and related notes and the description of the Company’s business and properties included elsewhere herein.

This report contains forward-looking statements that involve risks and uncertainties. The statements contained in this report are not purely historical, but are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. These forward looking statements concern matters that involve risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements. Words such as “may,” “will,” “should,” “could,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue”, “probably” or similar words are intended to identify forward looking statements, although not all forward looking statements contain these words.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements. We are under no duty to update any of the forward-looking statements after the date hereof to conform such statements to actual results or to changes in our expectations.

Readers are urged to carefully review and consider the various disclosures made by us which attempt to advise interested parties of the factors which affect our business, including without limitation disclosures made under the captions “Management Discussion and Analysis of Financial Condition and Results of Operations,” “Risk Factors,” “Consolidated Financial Statements” and “Notes to Consolidated Financial Statements” included in our annual report on Form 10-K for the year ended December 31, ~~2009~~2010 and, to the extent included therein, our quarterly reports on Form 10-Q filed during fiscal year ~~2009.~~

~~NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009~~

Revenue was E116 for the nine months ended September 30, 2010, of which E113 relate to licensing agreements, and E112 for the nine months ended September 30, 2009. This revenue has been earned by the acquired company “Bestewil Holding/Virosome Biologicals”.

Costs and expenses decreased to E7,485 for the nine months ended September 30, 2010 from E10,177 (-26.5%) for the nine months ended September 30, 2009. Research and development expenses decreased to E2,239 in the current period from E5,756 (-61.1%) in the comparative period of 2009. This decrease is mainly due to minimal expenses on malaria after the Phase Ib was successfully completed in Tanzania in early 2010. General and administrative expenses decreased to E2,162 in the nine months ended September 30, 2010 from E2,737 (-21.0%) in the comparative period of 2009 due to the due diligence cost for the Bestewil acquisition incurred during the nine months ended September 30, 2009.

Interest expense increased to E2,006 for the nine months ended September 30, 2010 from E1,521 for the nine months ended September 30, 2009. This increase was mainly related to the E300 amortization of the debt discount related to the warrant that was issued in conjunction with a note payable on July 1, 2010.

A reassessment of fair value required an E825 increase in the acquisition-related contingent consideration liability during the nine months ended September 30, 2010 mainly due to higher expected future milestone payments related to the HSV vaccine. Further, the timelines for possible out-licensing upfront and milestone payments for the RSV and HSV vaccine candidates have been moved out to reflect the strategy of Mymetics to out-license after a successful Phase II.

The Company reported a net loss of E7,369, or E0.04 per share, for the nine months ended September 30, 2010, compared to a net loss of E10,065, or E0.05 per share, for the nine months ended September 30, 2009.

THREE MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2011 AND 2010 ~~AND 2009~~

Revenue was E39 for the three months ended ~~September 30, 2010,~~March 31, 2011, of which ~~E38 relate~~E37 relates to licensing agreements, and ~~E38~~E39 for the three months ended ~~September 30, 2009, all~~March 31, 2010, of which ~~relate~~E38 relates to licensing agreements. This revenue has been earned by ~~the~~Mymetics BV (the acquired company “Bestewil Holding/Virosome Biological”).

Costs and expenses ~~increased~~decreased to ~~E3,299~~E1,735 for the three months ended ~~September 30, 2010~~March 31, 2011 from ~~E2,449 (34.7%~~E2,078 (-16.5%) for the three months ended ~~September 30, 2009.~~March 31, 2010.

Research and development expenses decreased to ~~E978~~E440 in the current period from ~~E1,226 (-21.2%~~E538 (-18.2%) in the comparative period of ~~2009.~~2010. The decrease of R&D is mainly related to ~~less costs on~~no cost for the malaria vaccine.

General and administrative expenses ~~increased~~decreased to ~~E789~~E416 in the three months ended ~~September 30, 2010~~March 31, 2011 from ~~E573 (37.9%~~E693 (40.0%) in the comparative period of ~~2009.~~2010. This ~~increase~~ was mainly due to a reduction in legal and investor relation costs incurred in the period ended March 31, 2010 related to the issuance of ~~shares~~3^rd party contracts and start up costs for ~~services and the strength of the swiss franc against the euro which shows~~ a ~~13.5% increase versus the same period last year.~~fund raising program, respectively.

Interest expense increased to ~~E784~~E819 for the three months ended ~~September 30, 2010~~March 31, 2011 from ~~E526~~E591 for the three months ended ~~September 30, 2009.~~March 31, 2010. This was mainly related to the E300

We have not generated any material revenues since we commenced our vaccine research and development business in 2001, and we do not anticipate generating any material revenues on a sustained basis unless and until a licensing agreement or other commercial arrangement is entered into with respect to our technology.

As of ~~September 30, 2010,~~March 31, 2011, we had an accumulated deficit of approximately ~~E49~~E55 million, and we incurred losses of ~~E7,369~~E1,700 in the ~~nine~~three month period ending on that date. These losses are principally associated with the research and development of our vaccine technologies. We expect to continue to incur expenses in the future for research, development and activities related to the future licensing of our technologies.

Net cash used in operating activities was ~~(E5,803)~~(E1,595) for the ~~nine~~three month period ended ~~September 30, 2010,~~March 31, 2011, compared to ~~(E9,130)~~(E2,381) for the period ended ~~September 30, 2009.~~March 31, 2010.

Investing activities ~~used (E17)~~provided cash of E4 during the ~~nine~~three months ended ~~September 30, 2010,~~March 31, 2011 due to proceeds from the sale of equipment, as compared to ~~using (E5,087)~~E5 during the ~~nine~~three months ended ~~September 30, 2009, mostly due to the acquisition of Bestewil Holding BV.~~March 31, 2010.

Financing activities provided cash of ~~E5,006~~E510 and E591 for the ~~nine month period~~periods ended ~~September 30,~~March 31, 2011 and 2010, ~~compared to E13,821 in the same period last year, primarily from notes payable and advances from shareholders.~~respectively.

Salaries and related payroll costs represent ~~fees for all of our directors other than our employee directors,~~ gross salaries for ~~three of~~ our ~~executive officers,~~four directors and ~~payments under consulting contracts with two of our officers.~~five employees. Under Executive Employment Agreements with our CFO and CSO, and ~~COO,~~a consulting contract with our CEO, we pay our ~~salaried~~ executive officers a combined amount of ~~E54~~E57 per ~~month,~~month. This is exclusive of our contracts for the consulting services of ~~Mr. Jacques-François Martin,~~ Professor Marc Girard and MrMr. Christian Rochet who is currently employed by the Company as Senior Advisor to the President.

Mr. Jacques-François Martin is President and Chief Executive Officer of Mymetics Corporation and Mr. Ronald Kempers ~~has joined the Company as~~is Chief Financial Officer and Chief Operating Officer. In addition, our Swiss subsidiary, Mymetics S.A., has on its payroll ~~three~~two assistants to our ~~CEO,~~ CFO and CSO, respectively, as well as one employee performing various administrative services on our behalf. Mymetics BV has one full time ~~executive officer~~director (CSO) plus two full-time assistants. As of ~~September 30, 2010,~~March 31, 2011, our Luxembourg affiliate had no employees.

The ten member Scientific ~~Advisery~~Advisory Board (SAB) created in 2009, is made up of emminent intellectuals from around the world with expertise related to the Company’s products as follows:-

Chairman of the Scientific Advisory Board — Dr. Stanley Plotkin, Emeritus Professor Wistar Institute, University of Pennsylvania, consultant to Sanofi Pasteur, developed the rubella vaccine in 1960s; worked extensively on the development and application of other vaccines including polio, rabies, varicella, rotavirus and cytomegalovirus as well as


•		Dr. Ronald H. Gray, Johns Hopkins University, Baltimore, USA

•		Dr. Malegapuru William Makgoba, University of KwaZulu-Natal, Durban, South Africa

•		Dr. Souleymane Mboup, Cheikh Anta DIOP University, Dakar, Sénégal

•		Dr. Juliana McElrath, University of Washington, Seattle, USA

•		Dr. Odile Puijalon, Pasteur Institute, Paris, France

•		Dr. Caetano Reis e Sousa, Cancer Research UK, London, UK

Monthly fixed and recurring expenses for “Property leases” of E18 represent the monthly lease and maintenance payments to unaffiliated third parties for our offices, of which ~~E2 is related to the office located at 14, rue de la Colombiere in Nyon (Switzerland) (100 square meters), E12~~E10 is related to our executive office located at Route de la Corniche 4, 1066 Epalinges in Switzerland (400 square meters), and E4 related to Bestewil Holding B.V. and its subsidiary Mymetics B.V operating from a similar biotechnology campus near Leiden in the Netherlands, where they occupy 100 square meters. The lease related to the office located at 14, rue de la Colombiere in Nyon (Switzerland) (100 square meters) has been cancelled as of end of February 2011.

Included in professional fees are legal fees paid to outside corporate counsel and audit and review fees paid to our independent accountants, and fees paid for investor relations.

Cumulative interest expense of ~~E3,433~~E4,475 has been incurred on all of the Company’s outstanding notes and advances ~~which has decreased compared to the previous 3 month period due to the conversion of two shareholder loans(see~~(see detailed table in note 5)4).

We intend to continue to incur additional expenditures during the next 12 months for additional research and development of our HIV, Respiratory Syncytial Virus and Herpes Simplex vaccines, while also further developing the R&D ~~of Bestewil.~~at Mymetics BV (Leiden) and Mymetics Corporation (Epalinges). Additional funding requirements during the next 12 months will arise as we continue to develop the pipeline of vaccines and move forward in our clinical trials. We expect that funding for the cost of any clinical trials will be available either from debt or equity financings, donors and/or potential pharmaceutical partners before we commence the human trials.

In the past we have financed our research and development activities primarily through debt and equity financings from various parties.

We anticipate our operations will require approximately E3E6 million until December 31, ~~2010.~~2011. To allow the Company to achieve our business plan, we have engaged Gilford Securities to raise on a best efforts basis through its selling group up to US$60,000,000 through the sale of convertible Series A Preferred Stock which has to be authorized by our shareholders through an amendment to our certificate of incorporation. Under the terms of the letter of engagement with Gilford Securities dated February 4, 2010, we will (i) pay a cash fee of 8% of the purchase price of the Series A Preferred Stock sold by Gilford Securities, not including up to US$15,000,000 that we are allowed to sell to investors which are not introduced by Gilford Securities, (ii) issue placement warrants to Gilford Securities to acquire Series A Preferred Stock in an amount equal to 10% of the number of shares of Series A Preferred Stock sold by Gilford Securities that are exercisable for five years at US$1.00 per share, which is equal to the Series A Preferred purchase price and which Series A Preferred conversion shares will have piggyback registration rights, (iii) register the shares of our common stock underlying the Series A Preferred Stock within three months of selling a minimum of US$40,000,000 of Series A Preferred Stock. The proposed Series A Preferred Stock is nonvoting, convertible into shares of our common stock at a price of US$.50 per share, preferred as to liquidation only and will not pay any dividend. We will continue to seek to raise the required capital from donors and/or potential partnerships with major international pharmaceutical and biotechnology firms. However, there can be no

additional capital on terms satisfactory to us, or at all, to finance our operations. In the event that we are not able to obtain such additional capital, we would be required to further restrict or even halt our operations.

RECENT FINANCING ACTIVITIES

To date we have generated no material revenues from our business operations. We are unable to predict when or if we will be able to generate revenues from licensing our technology or the amounts expected from such activities. These revenue streams may be generated by us or in conjunction with collaborative partners or third party licensing arrangements, and may include provisions for one-time, lump sum payments in addition to ongoing royalty payments or other revenue sharing arrangements. However, we presently have no commitments for any such payments.

We anticipate using our current funds and those we receive in the future both to meet our working capital needs and for funding the ongoing research costs associated with our gp41 testing. Provided we can obtain sufficient financing resources, we expect to continue ~~phase I clinical trials~~the development for our HIV and RSV vaccine in ~~2010.~~2011. In accordance with our past strategy, we intend to subcontract such work to “best of class” research teams unless institutions such as the US National Institutes of Health (NIH) decide to conduct such trials at their own expense, which they presently do.

In September 2010 we received an official confirmation from the National Institutes of Health (NIH) that will provide a supplemental grant directly to the University of California in Davis, to conduct a newly designed study with our HIV vaccine candidate on non-human primates.

We do not anticipate that our existing capital resources will be sufficient to fund our cash requirements through the next twelve months. We do not have enough cash presently on hand, based upon our current levels of expenditures and anticipated needs during this period, and we will need additional proceeds from additional equity investments such as private placements under Regulation D and Regulation S under the Securities Act of 1933. We are working closely with Gilford Securities, as stated above, to assist us in an effort to generate further equity investments within the next twelve months. The extent and timing of our future capital requirements will depend primarily upon the rate of our progress in the research and development of our technologies, our ability to enter into one or more licensing or partnership agreements with major pharmaceutical companies, and the results of future clinical trials.

OFF-BALANCE SHEET ARRANGEMENTS

The Company does not have any off-balance sheet arrangements.

ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to market risk from changes in interest rates which could affect our financial condition and results of operations. We have not entered into derivative contracts for our own account to hedge against such risk.

INTEREST RATE RISK

Fluctuations in interest rates may affect the fair value of financial instruments. An increase in market interest rates may increase interest payments and a decrease in market interest rates may decrease interest payments of such financial instruments. We have no debt obligations which are sensitive to interest rate fluctuations as all

ITEM 4.CONTROLS AND PROCEDURES

DISCLOSURE CONTROLS AND PROCEDURES

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, as appropriate, to allow timely decisions regarding required disclosure. Our management, with the participation and supervision of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report and determined that our disclosure controls and procedures were ~~not effective due~~effective.

REMEDIATION OF MATERIAL WEAKNESS IN INTERNAL CONTROL OVER FINANCIAL REPORTING

To address the findings of the Company’s subsequent analysis of Form 10-Q for the quarter ended September 30, 2010, which led to the ~~fact that~~determination of the existence of a material weakness in the Company’s internal control over financial reporting related to a reduction in the conversion price of shareholder debt and adjustments to the terms of a stock option, that should have been recorded as expenses, the Company agreed to rely on a professional and qualified consultant during the fiscal year 2011 for complex ~~transactions are~~transactions. While management believes that this corrective action, taken during the first quarter of fiscal 2011, has mitigated the material weakness described above as of the end of the period covered by this report, testing of the effectiveness has not ~~reviewed by a qualified consultant.~~yet been completed.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

~~No changes of~~During the period ended March 31, 2011, the new CFO in place has implemented a process to remediate the material weakness in internal control over financial reporting ~~were made in the nine months ended September 30, 2010. The Company is in the process of evaluating to what extent~~by engaging a qualified consultant ~~should be involved~~ to aid the Company in the preparation, analysis, documentation and review ~~and disclose~~of its complex transactions. While management believes that this action taken during the period of this report, corrected the material weakness in the Company’s internal control over financial reporting as described herein, testing of the effectiveness has not yet been completed.

INHERENT LIMITATIONS ON EFFECTIVENESS OF CONTROLS

Our management, including our CEO and CFO, do not expect that our disclosure controls or our internal control over financial reporting will prevent or detect all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the company have been detected.

These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.


	~~Purchase Price~~
	~~Allocation~~
~~Assets:~~
~~Current assets~~	E	90
~~License contract (Intranasal Influenza Vaccine)~~		~~2,694~~
~~In-process research and development (HSV and RSV)~~		~~2,266~~
~~Goodwill~~		~~6,671~~
~~Property and equipment~~		98
~~Other non-current assets~~		7


~~Total assets~~		~~11,826~~
~~Liabilities:~~
~~Current liabilities~~		~~175~~


~~Total liabilities~~	E	~~175~~


~~Total purchase consideration~~	E	~~11,651~~


	September 30, 2010			December 31, 2009			March 31, 2011			December 31, 2010
Indefinite-lived intangibles:
In process research and development	E	2,266		E	2,266		E	2,266		E	2,266

Definite-lived intangibles:
License contract	E	2,694		E	2,694		E	2,694		E	2,694
Less accumulated amortization		(289	)		(144	)		(385	)		(337	)

		2,405			2,550			2,309			2,357

Other intangibles, net	E	4,671		E	4,816		E	4,575		E	4,623


	~~Fair Value Measurements~~
	~~Using Significant~~
	~~Unobservable Inputs~~
	~~(Level 3)~~
~~Balance at January 1, 2010~~	E	~~1,936~~
~~Change in fair value recorded in earnings~~		~~825~~


~~Balance at September 30, 2010~~	E	~~2,761~~


(1)		Private investment company of Dr. Thomas Staehelin, member of the Board of Directors and of the Audit Committee of the Company. Face value is stated in U.S. dollars at $190,000.

(2)		The earlier of: (i) the date that the Company has sufficient revenues to repay, or (ii) upon an event of default. The loan is secured against IP assets of Mymetics Corporation.

(3)		Renamed Hyposwiss Private Bank Genève S.A. and acting on behalf of Round Enterprises Ltd. which is a major shareholder.

(4)		The loan is secured against 2/3rds of the IP assets of Bestewil Holding BV.

(5)		The earlier of (i) June 30, 2011 or (ii) upon an event of default. The term of the loan agreement started on July 1, 2010.

(6)		Under the terms of the acquisition of Bestewil BV, as part of the consideration, the Company issued to Norwood Immunology Limited (“NIL”) a convertible redeemable note (the “Note”) in the principal amount of E2,500 with a maturity date of 36 months after the closing date and bearing interest at 5% per annum. The note is secured against 1/3^rd of Bestewil common stock.

(7)		Under the terms of the acquisition of Bestewil BV, as part of the consideration, the Company is committed to make further payments to NIL in the event that certain stated milestones for the development of vaccines are achieved. These have been considered on a risk probability basis.


(8)		The earlier of (i) September 30, 2011 or (ii) upon an event of default.

(9)		The earlier of (i) December 16, 2011 or (ii) upon an event of default.

(10)		On July 1 2010, Mymetics issued a warrant to Round Enterprises providing the right to buy 32 million shares of Mymetics common stock at a price of US$0.25 per share. The warrant is valid from July 1, 2010 until June 30, 2013. This warrant has been accounted for by taking its proportional fair value, which was calculated by the Black Scholes methodology using a hundred forty percent historical volatility, a three year expected term, a zero percent dividend yield and a three percent risk free rate. This proportional fair value was accounted for as a debt discount on the E2,200 loan issued on the same date and amortizing that discount over 12 months as interest expense.


	As		Measurement
	Initially		Period			As
	Recorded		Adjustments			Adjusted
Cash paid to Norwood	E	5,000	E	—		E	5,000
Convertible note payable issued		2,500		—			2,500
Equity options issued		601		—			601
Contingent consideration:
Royalties for Influenza Vaccine		—		1,800			1,800
Royalties for RSV		700		729			1,429
Royalties for HSV		750		(429	)		321


Total purchase consideration	E	9,551	E	2,100		E	11,651

	•		A payment of up to E2,800 in cash in the event of a license agreement being signed by April 1, 2011 with a third party to access Bestewil intellectual property and know-how in the field of Respiratory Syncytial Virus (“RSV License”);

	•		A payment of up to E3,000 in cash should a third party commence a Phase III clinical trial by April 1, 2013 for Mymetics’ Intranasal Influenza Vaccine licensed from Bestewil;

	•		A payment of 50% of Mymetics’ net royalties received from a Respiratory Syncytial Virus license (RSV license), payable in cash, maximum amount unlimited; and

	•		A payment in cash, maximum amount unlimited, of 25% of any net amounts received by Mymetics from a third party Herpes Simplex Virus license (HSV license) based upon Bestewil intellectual property.


	Fair Value Measurements Using Significant
	Unobservable Inputs(Level 3)
	Acquisition-related Contingent Consideration
	2011		2010
Balance at January 1	E	3,212	E	1,936
Change in fair value recorded in earnings		—		183

Balance at March 31	E	3,212	E	2,119

•		Dr. Morgane Bomsel, Cochin Institute, France

•		Dr. Ruth Ruprecht, Harvard University, Dana Farber Cancer Institute, Boston USA


EXHIBIT
NUMBER		DESCRIPTION
31.1		Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer

31.2		Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer

32		Section 1350 Certification of Chief Executive Officer and Chief Financial Officer


Dated: ~~November 11, 2010~~ May 12, 2011	MYMETICS CORPORATION
	By:	/s/ Jacques-François Martin
		President and Chief Executive Officer


	By:	/s/ Ronald Kempers
		Chief Financial Officer

	By:	/s/ Sylvain Fleury
		Chief Scientific Officer

	By:	/s/ Ernest Stern
		Director