UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q/A
Amendment No. 3
x | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
For the Quarterly Period Ended June 30, 2011 |
|
OR |
| | |
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 No.: 000-53072
EMMAUSLife Sciences, INC.
(Exact name of Registrant as specified in its charter)
Delaware | | 41-2254389 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification Number) |
20725 S. Western Avenue, Suite 136
Torrance, CA 90501
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)(ZIP CODE)
310-214-0065
(COMPANY’S TELEPHONE NUMBER, INCLUDING AREA CODE)
Emmaus Holdings, Inc. |
Former Name |
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. Yes x No ¨
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). Yes x No ¨
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 “large accelerated filer,” “accelerated filer” and “smaller reporting company” as defined in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨ | | Accelerated filer ¨ |
| | |
Non-accelerated filer ¨ | | Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The registrant had 24,381,667 shares of common stock, par value $0.001 per share, outstanding as of August 12, 2011.
EXPLANATORY NOTE
This Amendment No. 3 on Form 10-Q/A (this “Amendment No. 3”) amends and restates the information contained in the Quarterly Report on Form 10-Q filed by Emmaus Life Sciences, Inc. (“we” or the “Company”) with the Securities and Exchange Commission (the “SEC”) on August 15, 2011 (the “Original Filing”), as previously amended and restated by Amendment No. 1 on Form 10-Q/A filed with the SEC on October 6, 2011 (“Amendment No. 1”) and Amendment No. 2 on Form 10-Q/A filed with the SEC on November 17, 2011 (“Amendment No. 2”). This Amendment No. 3 reflects restated consolidated financial statements (including updated subsequent events in the notes to the financial statements) to correct an error in the classification of a transaction cost incurred in the amount of $500,000 from additional paid in capital to an expense line item on the consolidated statement of operations titled “Transaction Costs.” Additionally, other transaction costs have been reclassed from general and administrative expenses to the “Transaction Costs” line item in the accompanying statements of operations.
The information contained in this Amendment No. 3 amends and restates the information contained in the Original Report ,Amendment No. 1 and Amendment No. 2, and, unless otherwise indicated in this report, this Amendment No. 3 continues to describe conditions as of the date of the Original Report, and the disclosures contained herein have not been updated to reflect events, results or developments that have occurred after the Original Report, or to modify or update those disclosures affected by subsequent events. Among other things, forward-looking statements made in the Original Report have not been revised to reflect events, results or developments that have occurred or facts that have become known to us after the date of the Original Report, and such forward-looking statements should be read in their historical context. This Amendment No. 3 should be read in conjunction with the Original Report, Amendment No. 1 and Amendment No. 2 and the Company’s filings made with the SEC subsequent to the Original Report, including any amendments to those filings.
EMMAUS LIFE SCIENCES, INC.
FORM 10-Q/A
For the Quarterly Period Ended June 30, 2011
INDEX
| | | | Page |
Part I | | Financial Information | |
| | | | | |
| | Item 1. | | Financial Statements | |
| | | | | | |
| | | | (a) | Consolidated Balance Sheets as of June 30, 2011 (Unaudited) and December 31, 2010 | 1 |
| | | | | | |
| | | | (b) | Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2011 and 2010 and from December 20, 2000 (Inception) to June 30, 2011 (Unaudited) | 2 |
| | | | | | |
| | | | (c) | Consolidated Statement of Changes in Shareholders’ Equity (Deficit) for the Period from December 20, 2000 (Inception) to June 30, 2011 | 3 |
| | | | | | |
| | | | (d) | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2011 and 2010 and from December 20, 2000 (Inception) to June 30, 2011 (Unaudited) | 7 |
| | | | | | |
| | | | (e) | Notes to Consolidated Financial Statements as of and for the Six Months ended June 30, 2011 (Unaudited) | 8 |
| | | | | | |
| | Item 2. | | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 32 |
| | | | | |
| | Item 3. | | Quantitative and Qualitative Disclosures About Market Risk | 42 |
| | | | | |
| | Item 4. | | Controls and Procedures | 42 |
| | | | | |
Part II | | Other Information | |
| | | | | |
| | Item 1. | | Legal Proceedings | 44 |
| | | | | |
| | Item 1A. | | Risk Factors | 44 |
| | | | | |
| | Item 2. | | Unregistered Sale of Equity Securities and Use of Proceeds | 44 |
| | | | | |
| | Item 3. | | Default Upon Senior Securities | 44 |
| | | | | |
| | Item 4. | | Removed and Reserved | 44 |
| | | | | |
| | Item 5. | | Other Information | 44 |
| | | | | |
| | Item 6. | | Exhibits | 45 |
| | | | | |
Signatures | |
Item 1. Financial Statements
EMMAUSLife Sciences, INC.
(A Development Stage Company)
Consolidated Balance Sheets
| | As of |
| | June 30, 2011 | | December 31, 2010 |
| | (Unaudited) (Restated) | | |
ASSETS | | | | | | | | |
CURRENT ASSETS | | | | | | | | |
Cash and cash equivalents | | $ | 432,262 | | | $ | 258,676 | |
Accounts receivable | | | 38,611 | | | | 21,746 | |
Inventories | | | 281,705 | | | | 130,573 | |
Marketable securities | | | 1,173,770 | | | | 1,674,386 | |
Prepaid expenses and other current assets | | | 50,286 | | | | 11,479 | |
Total Current Assets | | | 1,976,634 | | | | 2,096,860 | |
| | | | | | | | |
PROPERTY AND EQUIPMENT, net | | | 83,322 | | | | 94,179 | |
| | | | | | | | |
OTHER ASSETS | | | | | | | | |
Marketable securities, long-term | | | 1,173,770 | | | | — | |
Intangibles, net | | | 48,906 | | | | 134,880 | |
Notes receivable | | | 18,000 | | | | 18,000 | |
Deposits | | | 376,319 | | | | 348,408 | |
Total Other Assets | | | 1,616,995 | | | | 501,288 | |
Total Assets | | $ | 3,676,951 | | | $ | 2,692,327 | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | |
Accounts payable and accrued expenses | | $ | 1,121,688 | | | $ | 190,107 | |
Due to related party | | | 703,893 | | | | — | |
Dissenting shareholders payable | | | 200,000 | | | | — | |
Notes payable | | | 480,000 | | | | 460,000 | |
Convertible notes payable | | | 178,483 | | | | 246,889 | |
Total current liabilities | | | 2,684,064 | | | | 896,996 | |
| | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | |
Notes payable | | | 200,000 | | | | — | |
Convertible notes payable, net | | | 828,100 | | | | 184,030 | |
Total long-term liabilities | | | 1,028,100 | | | | 184,030 | |
Total Liabilities | | | 3,712,164 | | | | 1,081,026 | |
| | | | | | | | |
SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | |
Preferred stock – par value $0.001 per share, 20,000,000 shares authorized, none issued and outstanding | | | — | | | | — | |
Common stock – par value $0.001 per share, 100,000,000 shares authorized, 24,381,667, (excluding 47,178 shares held by stockholders who exercised dissenters’ rights) and 20,365,053 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively. | | | 24,382 | | | | 20,365 | |
Additional paid-in capital | | | 15,055,603 | | | | 13,799,999 | |
Accumulated other comprehensive income | | | 1,215,726 | | | | 542,573 | |
Deficit accumulated during the development stage | | | (16,330,924 | ) | | | (12,751,636 | ) |
Total Shareholders’ Equity (Deficit) | | | (35,213 | ) | | | 1,611,301 | |
Total Liabilities & Shareholders’ Equity | | $ | 3,676,951 | | | $ | 2,692,327 | |
The accompanying notes are an integral part of these financial statements.
EMMAUSLife Sciences, INC.
(A Development Stage Company)
Consolidated Statements of Operations
(unaudited)
| | Three Months Ended June 30, | | Six Months Ended June 30, | | From December 20, 2000 (date of inception) to June 30, |
| | 2011 | | 2010 | | 2011 | | 2010 | | 2011 |
| | (unaudited) (restated) | | (unaudited) | | (unaudited) (restated) | | (unaudited) | | (unaudited) (restated) |
Sales | | $ | 100,101 | | | $ | 19,847 | | | $ | 159,569 | | | $ | 69,394 | | | $ | 534,068 | |
Sales Return | | | (2,043 | ) | | | (20,130 | ) | | | (2,298 | ) | | | (23,888 | ) | | | (32,655 | ) |
REVENUES | | | 98,058 | | | | (283 | ) | | | 157,271 | | | | 45,506 | | | | 501,413 | |
| | | | | | | | | | | | | | | | | | | | |
COST OF GOODS SOLD | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold | | | 45,588 | | | | 7,882 | | | | 70,689 | | | | 30,415 | | | | 296,723 | |
Scrapped inventory | | | — | | | | — | | | | — | | | | — | | | | 235,537 | |
Total cost of goods sold | | | 45,588 | | | | 7,882 | | | | 70,689 | | | | 30,415 | | | | 532,260 | |
GROSS PROFIT (LOSS) | | | 52,470 | | | | (8,165 | ) | | | 86,582 | | | | 15,091 | | | | (30,847 | ) |
| | | | | | | | | | | | | | | | | | | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | |
Research and development | | | 337,889 | | | | 236,547 | | | | 648,652 | | | | 458,493 | | | | 5,548,304 | |
Selling | | | 174,185 | | | | 168,310 | | | | 375,696 | | | | 293,352 | | | | 2,177,904 | |
General and administrative | | | 1,189,893 | | | | 400,563 | | | | 1,837,718 | | | | 806,984 | | | | 7,450,458 | |
Transaction costs | | | 788,893 | | | | — | | | | 788,893 | | | | — | | | | 788,893 | |
| | | 2,490,860 | | | | 805,420 | | | | 3,650,959 | | | | 1,558,829 | | | | 15,965,559 | |
LOSS FROM OPERATIONS | | | (2,438,390 | ) | | | (813,585 | ) | | | (3,564,377 | ) | | | (1,543,738 | ) | | | (15,996,406 | ) |
| | | | | | | | | | | | | | | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | | |
Interest income | | | 10,169 | | | | 9,382 | | | | 16,614 | | | | 18,391 | | | | 101,848 | |
Interest expense | | | (18,864 | ) | | | (11,893 | ) | | | (30,675 | ) | | | (23,843 | ) | | | (420,668 | ) |
| | | (8,695 | ) | | | (2,511 | ) | | | (14,061 | ) | | | (5,452 | ) | | | (318,820 | ) |
LOSS BEFORE INCOME TAXES | | $ | (2,447,085 | ) | | $ | (816,096 | ) | | $ | (3,578,438 | ) | | $ | (1,549,190 | ) | | $ | (16,315,226 | ) |
INCOME TAXES (BENEFIT) | | | — | | | | (1,250 | ) | | | 850 | | | | — | | | | 15,698 | |
NET LOSS | | $ | (2,447,085 | ) | | $ | (814,846 | ) | | $ | (3,579,288 | ) | | $ | (1,549,190 | ) | | $ | (16,330,924 | ) |
| | | | | | | | | | | | | | | | | | | | |
OTHER INCOME Unrealized holding gain on securities available-for-sale, net of tax | | | (86,667 | ) | | | — | | | | 673,153 | | | | — | | | | 1,215,726 | |
| | | | | | | | | | | | | | | | | | | | |
COMPREHENSIVE LOSS | | $ | (2,533,752 | ) | | $ | (814,846 | ) | | $ | (2,906,135 | ) | | $ | (1,549,190 | ) | | $ | (15,115,198 | ) |
NET LOSS PER COMMON SHARE | | $ | (0.11 | ) | | $ | (0.04 | ) | | $ | (0.17 | ) | | $ | (0.08 | ) | | | | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | | | 23,077,289 | | | | 19,288,138 | | | | 21,678,616 | | | | 19,288,138 | | | | | |
The accompanying notes are an integral part of these financial statements.
EMMAUSLife Sciences, INC.
(A Development Stage Company)
Consolidated Statement of Changes in Shareholders’ Equity (Deficit)
for the period from December 20, 2000 (Inception) to June 30, 2011
(unaudited) (Restated)
| | | | | | | | | | Deficit | | |
| | Common stock – par value | | | | Accumulated | | Accumulated | | |
| | $0.001 per share, 100,000,000 | | Additional | | Other | | during | | |
| | shares authorized | | Paid-in | | Comprehensive | | Development | | |
| | Shares | | Common stock | | Capital | | Income | | Stage | | Total |
| | | | | | | | | | | | |
Balance, December 31, 2000 (1) (2) | | | 12,531,125 | | | $ | 12,531 | | | $ | (2,931 | ) | | | — | | | $ | — | | | $ | 9,600 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (21,942 | ) | | | (21,942 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2001 | | | 12,531,125 | | | | 12,531 | | | | (2,931 | ) | | | — | | | | (21,942 | ) | | | (12,342 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (12,464 | ) | | | (12,464 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2002 | | | 12,531,125 | | | | 12,531 | | | | (2,931 | ) | | | — | | | | (34,406 | ) | | | (24,806 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Constructive distribution of retained loss to Additional Paid-in Capital | | | — | | | | — | | | | (34,406 | ) | | | — | | | | 34,406 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | 737,125 | | | | 737 | | | | 249,263 | | | | — | | | | — | | | | 250,000 | |
| | | | | | | | | | | | | | | | | | | | | | | — | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (97,481 | ) | | | (97,481 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2003 | | | 13,268,250 | | | | 13,268 | | | | 211,926 | | | | — | | | | (97,481 | ) | | | 127,713 | |
(1) Reflects recapitalization of members’ equity of Emmaus Medical, LLC (425,000 pre-merger) into 12,531,125 shares of common stock of Emmaus Medical, Inc.
(2) The stockholders’ equity has been recapitalized to give effect to the share exchanged by existing stockholders pursuant to the merger agreement dated April 21, 2011, more fully discussed in the Recapitalization and change in legal status of entity footnotes to these financial statements.
EMMAUSLife Sciences, INC.
(A Development Stage Company)
Consolidated Statement of Changes in Shareholders’ Equity (Deficit)
for the period from December 20, 2000 (Inception) to June 30, 2011
(unaudited) (Restated)
| | | | | | | | | | Deficit | | |
| | Common stock – par value | | | | Accumulated | | Accumulated | | |
| | $0.001 per share, 100,000,000 | | Additional | | Other | | during | | |
| | shares authorized | | Paid-in | | Comprehensive | | Development | | |
| | Shares | | Common stock | | Capital | | income | | Stage | | Total |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2003 | | | 13,268,250 | | | $ | 13,268 | | | $ | 211,926 | | | $ | — | | | $ | (97,481 | ) | | $ | 127,713 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | 1,615,542 | | | | 1,616 | | | | 646,459 | | | | — | | | | — | | | | 648,075 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (624,936 | ) | | | (624,936 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2004 | | | 14,883,792 | | | | 14,884 | | | | 858,385 | | | | — | | | | (722,417 | ) | | | 150,852 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | 398,549 | | | | 399 | | | | 327,886 | | | | — | | | | — | | | | 328,285 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (668,091 | ) | | | (668,091 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2005 | | | 15,282,341 | | | | 15,283 | | | | 1,186,271 | | | | — | | | | (1,390,508 | ) | | | (188,954 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | 523,388 | | | | 523 | | | | 824,517 | | | | — | | | | — | | | | 825,040 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (759,962 | ) | | | (759,962 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2006 | | | 15,805,729 | | | | 15,806 | | | | 2,010,788 | | | | — | | | | (2,150,470 | ) | | | (123,876 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | 1,344,162 | | | | 1,344 | | | | 2,732,516 | | | | — | | | | — | | | | 2,733,860 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (1,282,212 | ) | | | (1,282,212 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2007 | | | 17,149,891 | | | | 17,150 | | | | 4,743,304 | | | | — | | | | (3,432,682 | ) | | | 1,327,772 | |
EMMAUSLife Sciences, INC.
(A Development Stage Company)
Consolidated Statement of Changes in Shareholders’ Equity (Deficit)
for the period from December 20, 2000 (Inception) to June 30, 2011
(unaudited) (Restated)
| | | | | | | | | | Deficit | | |
| | Common stock – par value | | | | Accumulated | | Accumulated | | |
| | $0.001 per share, 100,000,000 | | Additional | | Other | | during | | |
| | shares authorized | | Paid-in | | Comprehensive | | Development | | |
| | Shares | | Common stock | | Capital | | income | | Stage | | Total |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2007 | | | 17,149,891 | | | $ | 17,150 | | | $ | 4,743,304 | | | $ | — | | | $ | (3,432,682 | ) | | $ | 1,327,772 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | 1,226,959 | | | | 1,227 | | | | 3,389,464 | | | | — | | | | — | | | | 3,390,691 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (2,993,777 | ) | | | (2,993,777 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2008 | | | 18,376,850 | | | | 18,377 | | | | 8,132,768 | | | | — | | | | (6,426,459 | ) | | | 1,724,686 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Warrants issued | | | — | | | | — | | | | 160,000 | | | | — | | | | — | | | | 160,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued, net of issuance cost of $160,000 | | | 854,446 | | | | 854 | | | | 2,078,071 | | | | — | | | | — | | | | 2,078,925 | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (2,567,807 | ) | | | (2,567,807 | ) |
Balance, December 31, 2009 | | | 19,231,296 | | | | 19,231 | | | | 10,370,839 | | | | — | | | | (8,994,266 | ) | | | 1,395,804 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Warrants issued | | | — | | | | — | | | | 480,000 | | | | — | | | | — | | | | 480,000 | |
Common stock issued, net of issuance cost of $480,000 | | | 705,900 | | | | 706 | | | | 1,643,588 | | | | — | | | | — | | | | 1,644,294 | |
Conversion of notes payable to common stock | | | 427,857 | | | | 428 | | | | 1,305,572 | | | | — | | | | — | | | | 1,306,000 | |
Unrealized gain on securities available for sale | | | — | | | | — | | | | — | | | | 542,573 | | | | — | | | | 542,573 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (3,757,370 | ) | | | (3,757,370 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2010 | | | 20,365,053 | | | | 20,365 | | | | 13,799,999 | | | | 542,573 | | | | (12,751,636 | ) | | | 1,611,301 | |
EMMAUSLife Sciences, INC.
(A Development Stage Company)
Consolidated Statement of Changes in Shareholders’ Equity (Deficit)
for the period from December 20, 2000 (Inception) to June 30, 2011
(unaudited) (Restated)
| | | | | | | | | | Deficit | | |
| | Common stock – par value | | | | Accumulated | | Accumulated | | |
| | $0.001 per share, 100,000,000 | | Additional | | Other | | during | | |
| | shares authorized | | Paid-in | | Comprehensive | | Development | | |
| | Shares | | Common stock | | Capital | | income | | Stage | | Total |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2010 | | | 20,365,053 | | | $ | 20,365 | | | $ | 13,799,999 | | | $ | 542,573 | | | $ | (12,751,636 | ) | | $ | 1,611,301 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued, net of issuance cost | | | 272,147 | | | | 272 | | | | 1,153,402 | | | | — | | | | — | | | | 1,153,674 | |
Conversion of notes payable to common stock | | | 36,514 | | | | 37 | | | | 109,993 | | | | — | | | | — | | | | 110,030 | |
Shares issued to existing shell shareholders in the reorganization | | | 3,750,000 | | | | 3,750 | | | | (3,750 | ) | | | | | | | | | | | — | |
Proceeds from exercise of warrants | | | 4,718 | | | | 5 | | | | 14,395 | | | | | | | | | | | | 14,400 | |
Cashless exercise of warrants | | | 413 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Common stock repurchased and cancelled from dissenting shareholders | | | (47,178 | ) | | | (47 | ) | | | (199,953 | ) | | | — | | | | — | | | | (200,000 | ) |
Warrants issued in conjunction with convertible note (25,000) | | | | | | | | | | | 58,790 | | | | | | | | | | | | 58,790 | |
Impact of beneficial conversion feature | | | | | | | | | | | 122,727 | | | | | | | | | | | | 122,727 | |
Unrealized gain on securities | | | — | | | | — | | | | — | | | | 673,153 | | | | — | | | | 673,153 | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | (3,579,288 | ) | | | (3,579,288 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, June 30, 2011 (Restated) | | | 24,381,667 | | | $ | 24,382 | | | $ | 15,055,603 | | | $ | 1,215,726 | | | $ | (16,330,924 | ) | | $ | (35,213 | ) |
The accompanying notes are an integral part of these financial statements.
EMMAUSLife Sciences, INC.
(A Development Stage Company)
Consolidated Statement of Cash Flows
(unaudited)
| | Six months ended June 30, | | From December 20, 2000 (date of inception) to |
| | 2011 | | 2010 | | June 30, 2011 |
| | (Restated) | | | | | | | (Restated) | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | |
Net loss | | $ | (3,579,288 | ) | | $ | (1,549,190 | ) | | $ | (16,330,924 | ) |
Adjustments to reconcile net loss to net cash flows from operating activities | | | | | | | | | | | | |
Depreciation and amortization | | | 98,325 | | | | 140,790 | | | | 805,073 | |
Cost of scrapped inventory written off | | | — | | | | — | | | | 235,537 | |
| | | | | | | | | | | | |
Net changes in operating assets and liabilities, net of acquisition | | | | | | | | | | | | |
Accounts receivable | | | (16,865 | ) | | | 16,638 | | | | (44,717 | ) |
Inventory | | | (151,132 | ) | | | (118,764 | ) | | | (513,232 | ) |
Prepaid expenses and other current assets | | | (38,807 | ) | | | 681 | | | | (68,286 | ) |
Deposits | | | (27,911 | ) | | | (230,792 | ) | | | (325,683 | ) |
Accounts payable and accrued expenses | | | 938,791 | | | | (145,671 | ) | | | 1,068,759 | |
Due to related party | | | 703,893 | | | | — | | | | 703,893 | |
Net cash flows used in operating activities | | | (2,072,994 | ) | | | (1,886,308 | ) | | | (14,469,580 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | |
Payment towards license | | | — | | | | — | | | | (750,000 | ) |
Purchases of marketable securities | | | — | | | | — | | | | (1,131,813 | ) |
Purchases of property and equipment | | | (1,494 | ) | | | (4,630 | ) | | | (187,301 | ) |
Net cash flows used in investing activities | | | (1,494 | ) | | | (4,630 | ) | | | (2,069,114 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | |
Borrowings from line of credit | | | — | | | | — | | | | 299,500 | |
Repayment of line of credit | | | — | | | | — | | | | (299,500 | ) |
Proceeds from notes payable issued | | | 400,000 | | | | 93,212 | | | | 1,142,463 | |
Payments of notes payable | | | (180,000 | ) | | | — | | | | (215,576 | ) |
Proceeds from convertible notes payable issued | | | 860,000 | | | | 200,000 | | | | 2,350,030 | |
Proceeds from issuance of common stock | | | 1,168,074 | | | | 1,296,575 | | | | 13,682,438 | |
Net cash flows from financing activities | | | 2,248,074 | | | | 1,589,787 | | | | 16,959,356 | |
| | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 173,586 | | | | (301,151 | ) | | | 420,662 | |
| | | | | | | | | | | | |
Cash and cash equivalents, beginning of period | | | 258,676 | | | | 389,554 | | | | — | |
Cash acquired | | | — | | | | — | | | | 11,600 | |
Cash and cash equivalents, end of period | | $ | 432,262 | | | $ | 88,403 | | | $ | 432,262 | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW ACTIVITIES | | | | | | | | | | | | |
Interest paid | | $ | 30,675 | | | $ | 23,843 | | | $ | 420,668 | |
Income taxes paid | | $ | 850 | | | $ | — | | | $ | 15,698 | |
Non-cash Financing Activities: | | | | | | | | | | | | |
Conversion of notes payable to common stock | | $ | 110,030 | | | $ | — | | | $ | 1,416,030 | |
The accompanying notes are an integral part of these financial statements.
NOTE 1 – DESCRIPTION OF BUSINESS
Organization –Emmaus Life Sciences, Inc. (the “Company” or “Emmaus”), which is engaged in the discovery, development, and commercialization of treatments and therapies for rare diseases, was incorporated in the state of Delaware on September 24, 2007. Pursuant to an Agreement and Plan of Merger, dated April 21, 2011 (the “Merger Agreement”), by and among the Company, AFH Merger Sub, Inc., a wholly-owned subsidiary of the Company (“AFH Merger Sub”), AFH Holding and Advisory, LLC, and Emmaus Medical, Inc. (“Emmaus Medical”), Emmaus Medical merged with and into AFH Merger Sub with Emmaus Medical continuing as the surviving entity (the “Merger”). Upon the closing of the Merger, the Company changed its name from “AFH Acquisition IV, Inc.” to “Emmaus Holdings, Inc.” and became the parent company of Emmaus Medical. The Company changed its name from “Emmaus Holdings, Inc.” to “Emmaus Life Sciences, Inc.” on September 14, 2011.
Emmaus Medical is a Delaware corporation originally incorporated on September 12, 2003. Emmaus Medical, LLC was organized on December 20, 2000. In October 2003, Emmaus Medical, LLC conducted a reorganization and merged with Emmaus Medical. As a result of the merger, Emmaus Medical acquired the exclusive patent rights for a treatment for sickle cell disease.
In October 2010, the Company established Emmaus Medical Japan, Inc., a Japanese corporation (“EM Japan”) by paying 97.33% of the initial capital. EM Japan is engaged in the business of trading in nutritional supplements and other medical products and drugs. The results of EM Japan have been included in the consolidated financial statements of the Company since the date of formation. The aggregate formation costs were $52,500. Emmaus Medical acquired the additional 3% of the outstanding shares of EM Japan during the three months ended March 31, 2011 and is the 100% owner of the outstanding share capital.
Emmaus, its wholly-owned subsidiary, Emmaus Medical, and Emmaus Medical’s wholly-owned subsidiaries, Newfield Nutrition Corporation and EM Japan, are collectively referred to herein as the “Company.”
Nature of Business –The Company has undertaken the business of developing and commercializing cost-effective treatments and therapies for rare diseases. The Company’s primary business purpose is to continue its late-stage development of the amino acid L-glutamine as a prescription drug for the treatment of sickle cell disease (“SCD”). The Company’s current focus is to complete the Phase 3 clinical trial on SCD that involves over 20 research sites and 200 patients. The Company also sells and/or promotes certain other prescription pharmaceutical drugs, primarily Zorbtive® and NutreStore® that are used in combination as a treatment for short bowel syndrome. Over time, the Company plans to expand its mission to include developing and marketing products for more common diseases.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Restated)
Basis of presentation –The accompanying unaudited consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted in accordance with such rules and regulations. The information furnished in the interim consolidated financial statements includes normal recurring adjustments and reflects all adjustments, which, in the opinion of management, are necessary for a fair presentation of such financial statements. Although management believes the disclosures and information presented are adequate to make the information not misleading, it is suggested that these interim consolidated financial statements be read in conjunction with the Company’s most recent audited consolidated financial statements and notes hereto as of December 31, 2010. Operating results for the six months ended June 30, 2011 are not necessarily indicative of the results that may be expected for the year ending December 31, 2011.
Going concern – The accompanying financial statements have been prepared on the basis that the Company will continue as a going concern. The Company has losses for the six months ended June 30, 2011 totaling $3,579,288 as well as accumulated deficit since inception amounting to $16,330,924. Further the Company appears to have inadequate cash and cash equivalents of $432,262 as of June 30, 2011 considering that revenues from operations since inception totaled only $501,413. As a result, the Company isdependent upon funds from private investors and the support of certain stockholders.
These factors raise substantial doubt about the ability of the Company to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of these uncertainties. In this regard, management is planning to raise any necessary additional funds through loans and additional sales of its common stock. There is no assurance that the Company will be successful in raising additional capital.
Recapitalization and change in legal status of entity – In October 2003, Emmaus Medical acquired substantially all of the assets of Emmaus Medical, LLC. The stockholders of Emmaus Medical were substantially the same as the members of Emmaus Medical, LLC. As such, the transaction was accounted for as a transfer of assets between entities under common control pursuant to accounting standards codification 805, Business Combinations.
For a transferred set of activities and assets to be a business, it must contain all of the inputs and processes necessary for it to continue to conduct normal operations after the transferred set of assets is separated from the transferor, which include the ability to sustain a revenue stream by providing its outputs to customers. Emmaus Medical obtained the inputs and processes necessary for normal operations. The transaction has been accounted for as a recapitalization of Emmaus Medical, LLC. Accordingly, the assets were carried over to Emmaus Medical, Inc. at the historical carrying values and the historical operations of those assets owned by Emmaus Medical are presented in the accompanying financial statements as the historical operations of Emmaus Medical, Inc. for all periods presented.
The effect of the recapitalization was to retroactively present the stockholders’ equity of Emmaus Medical, Inc. (the surviving entity) to the earliest period presented in the financial statements. This recapitalization had no effect on results of operations for any period presented. Also, concurrent with the recapitalization, Emmaus Medical changed its legal status from a Limited Liability Company to a “C” Corporation. In connection with this change, deficits accumulated in the Limited Liability Company were transferred to additional paid in capital.
Pursuant to the Merger Agreement, Emmaus Medical merged with and into AFH Merger Sub with Emmaus Medical continuing as the surviving entity (the “Merger”).
Upon the closing of the Merger on May 3, 2011, the Company changed its name from “AFH Acquisition IV, Inc.” to “Emmaus Holdings, Inc.” The Company subsequently changed its name from “Emmaus Holdings, Inc.” to “Emmaus Life Sciences, Inc.” on September 14, 2011.
Upon consummation of the Merger, (i) each outstanding share of Emmaus Medical common stock was exchanged for29.48548924976shares of Company common stock, (ii) each outstanding Emmaus Medical option and warrant, which was exercisable for one share of Emmaus Medical common stock, was exchanged for an option or warrant, as applicable, exercisable for29.48548924976shares of Company common stock; and (iii)each outstanding convertible note of Emmaus Medical, which was converted for one share of EmmausMedicalcommon stock, was exchanged for a convertible note exercisable for 29.48548924976 shares ofCompanycommon stock.
As a result of the Merger, security holders of Emmaus Medical received20,628,305shares of Company common stock, options and warrants to purchase an aggregate of326,507shares of Company common stock, and convertible notes to purchase an aggregate of271,305 shares of Company common stock.
Four stockholders exercised their dissenters’ rights in connection with the Merger and returned an aggregate of 47,178 shares for an aggregate of $200,000. The shares were cancelled as of May 3, 2011, the closing date of the Merger.
For accounting purposes, the Merger transaction is being accounted for as a reverse merger. The transaction has been treated as a recapitalization of Emmaus Medical and its subsidiaries, with Emmaus Life Sciences, Inc. (the legal acquirer of Emmaus Medical and its subsidiaries) considered the accounting acquiree and Emmaus Medical whose management took control of Emmaus Life Sciences, Inc. (the legal acquiree of Emmaus Medical) considered the accounting acquirer.
Principles of consolidation –The financial statements include the accounts of the Company (and its wholly-owned subsidiary, Emmaus Medical, Inc., and its wholly-owned subsidiaries, Newfield Nutrition Corporation and Emmaus Medical Japan, Inc (“EM Japan”). All significant intercompany transactions have been eliminated.
Development stage company – The Company is a development stage company as defined in accounting principles generally accepted in the United States of America. The Company is considered a development stage company because it devotes substantially all of its time to research and development for potential pharmaceutical products and to establish its business and operations. The minimal sales for the period from inception to June 30, 2011 are from NutreStore and the products of its wholly owned subsidiary Newfield Nutrition Corporation which is not considered to be a part of its principal operations.
Use of estimates –Financial statements prepared in accordance with accounting principles generally accepted in the United States require management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Among other things, management has estimated the useful lives of equipment and other assets, along with the variables used to calculate the valuation of stock options and warrants using the Black-Scholes-Merton option valuation model. Actual results could differ from those estimates.
Cash and cash equivalents –Cash and cash equivalents include all short-term securities with original maturities of less than ninety days. The Company maintains its cash and cash equivalents at insured financial institutions, the balances of which may, at times, exceed federally insured limits. Management believes that the risk of loss due to the concentrations is minimal.
Inventories –Inventories as of June 30, 2011 consist of 60% finished goods and 40% work–in-process and are valued based on first-in, first-out and at the lesser of cost or market value. Work-in-process inventories consist of raw material L-Glutamine for the Company’s AminoPure and NutreStore products that has not yet been packaged and labeled for sale.
All of the purchases during the six months ended June 30, 2011 and 2010 were from two vendors. Purchases from the two vendors amounted to 69% and 31% and 9% and 91% of total purchases during the six months ended June 30, 2011 and 2010, respectively.
Deposits – Carrying value of amounts transferred to third parties for security purposes that are expected to be returned or applied towards payment after one year or beyond the operating cycle, if longer. Deposit amounts consist primarily of the 20% patient site enrollment deposit paid to ClinDatrix for the FDA Phase III clinical trial activities.
Revenue recognition –The Company recognizes revenue in accordance with the Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 101,Revenue Recognition in Financial Statements(“SAB 101”), as amended by Staff Accounting Bulletin No. 104,Revision of Topic 13(“SAB 104”).
Revenue is recognized when there is persuasive evidence that an arrangement exists, delivery has occurred, the price is fixed and determinable and collection is reasonably assured.
With prior written approval of the Company, product is returnable only by our direct customers for a returned goods credit, if the product meets any of the following criteria:
| A. | Product expiring within six (6) months of the expiration date printed on the package/container that is in the manufacturer’s original package/container and bears the original label. |
| B. | Expired product that is in the manufacturer’s original package/container and bears the manufacturer’s original label, provided, however, that expired product must be returned within 12 months of the expiration date printed on the package/container. |
| C. | Product shipped directly by the Company that is damaged in transit, subject to Free on Board (“FOB”) Destination, or material shipped in error by the Company. |
| D. | Product that is discontinued, withdrawn, or recalled. |
Credits will only be issued for full cartons only without any missing packets of product. No credit is issued, nor does the Company accept charges or deductions for administrative, handling, or freight charges associated with the return of product to the Company. No credit is issued for product destroyed by anyone other than the Company. Customers must return the product within 60 days of receiving the Company’s written approval for the return or the return will not be issued a credit. The amount of the credit provided for returned product is based on the current wholesale acquisition cost of the returned product less 5%. When product is returned, a credit memo is applied to the customer’s current account balance or applied to future purchases. Credit memos expire one hundred eighty (180) days from date issued.
The Company estimates its sales return based upon its prior sales and return history. Historically, sales returns have been very nominal. The extraordinary sales returns in the six months ended June 30, 2010 were all related to the same batch of NutreStore product produced in 2008 that expired. The expiry date of the NutreStore product was two years after the date of manufacture but was changed by the Company, with no objection from the FDA, and is currently four years after the date of manufacture. All products that were sold in 2009 were part of the batch that had a two year expiry period and expired in 2010. All products produced in 2010 and sold from 2010 through 2011 have an expiry date of 2014 and the Company anticipates that the product will be consumed before expiration and not returned. The Company continues to monitor its returns and will adjust its estimates based on its actual sales return experience. Based upon our sales return history the Company will record a reserve for estimated returns during each reporting period. As of June 30, 2011, no reserve for sales returns has been deemed necessary and accordingly, no reserve has been recorded in the accompanying financial statements.
The Company is currently required to pay royalties to CATO Holding Company on an annual basis, which is recognized as an expense upon sale of the products.
Allowance for doubtful accounts –The Company provides an allowance for uncollectible accounts based upon prior experience and management’s assessment of the collectability of existing specific accounts. As of June 30, 2011 and December 31, 2010, management considers all accounts receivable fully collectible.
Advertising cost –Advertising costs are expensed as incurred. Advertising costs for the six months ended June 30, 2011 and 2010 were $33,817 and $20,877, respectively. Advertising costs from inception to June 30, 2011 were approximately $186,817.
Property and equipment – Leaseholds, furniture, and fixtures are recorded at historical cost and depreciated on a straight-line basis over their estimated useful lives of 5 to 7 years. Maintenance and repairs are expensed as incurred, while major additions and improvements are capitalized. Gains and losses on disposition are included in current operations.
Intangibles –The Company’s intangible assets include license issue fees and patent costs relating to a license agreement (Note 4). These intangible assets are amortized over a period of 3 years, the estimated legal life of the patents and economic life of the License Agreement. The intangible assets are assessed by management, annually, for potential impairment. No impairment exists as of June 30, 2011 and December 31, 2010.
Impairment of Long-Lived Assets – In accordance with FASB ASC 360-10-5,Accounting for the Impairment orDisposal of Long-Lived Assets, the Company evaluates the carrying value of its long-lived assets for impairment whenever events or changes in circumstances indicate that such carrying values may not be recoverable. The Company uses its best judgment based on the current facts and circumstances relating to its business when determining whether any significant impairment factors exist. The Company considers the following factors or conditions, among others, that could indicate the need for an impairment review:
| • | significantly lower performance relative to expected historical or projected future operating results; |
| • | market projections; |
| • | its ability to obtain patents, including continuation patents, on technology; |
| • | significant changes in its strategic business objectives and utilization of the assets; |
| • | significant negative industry or economic trends, including legal factors; |
| • | potential for strategic partnerships for the development of its patented technology; |
| • | changing or implementation of rules regarding manufacture |
If the Company determines that the carrying values of long-lived assets may not be recoverable based upon the existence of one or more of the above indicators of impairment, the Company’s management performs an undiscounted cash flow analysis to determine if impairment exists. If impairment exists, the Company measures the impairment based on the difference between the asset’s carrying amount and its fair value, and the impairment is charged to operations in the period in which the long-lived asset impairment is determined by management.
Based on its analysis, the Company believes that no indicators of impairment of the carrying value of its long-lived assets existed at June 30, 2011 and December 31, 2010.
There can be no assurance, however, that market conditions will not change or demand for the Company’s products will continue or allow the Company to realize the value of its long-lived assets and prevent future impairment.
Research and development – Research and development consist of expenditures for the research and development of new products and technologies, which primarily involve contract research, payroll-related expenses, and other related supplies. Research and development costs are expensed as incurred.
Share-based payments –The Company recognizes compensation cost for share-based compensation awards during the service term of the recipients of the share-based awards.The fair value of share-based is calculated using the Black-Scholes-Merton pricing model. The Black-Scholes-Merton model requires subjective assumptions regarding future stock price volatility and expected time to exercise, which greatly affect the calculated values. The expected term of awards granted is derived from historical data on awards exercised and post-vesting employment termination behavior. The risk-free rate selected to value any particular grant is based on the U.S. Treasury rate that corresponds to the vesting period of the grant effective as of the date of the grant. The expected volatility is based on the historical volatility of the common stock of comparable publicly traded companies. These factors could change, affecting the determination of stock-based awards expense in future periods.
Income taxes – The Company accounts for income taxes under the asset and liability method, wherein deferred tax assets and liabilities are recognized for the future tax consequences attributable to the differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period the enactment occurs. A valuation allowance is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations.
The Company's short-term and long-term deferred tax liability is based on the calculation of the deferred taxes on the Company's unrealized gain on available-for-sale securities using a 40% effective tax rate based on a 31% federal income tax rate (net of state tax deduction) combined with an 8.84% California state income tax rate. The Company recognizes a deferred tax asset (through changes in the valuation allowance) for the exact amount of the deferred tax liability. The classification of these deferred taxes is concurrent with the classification of investments for which the unrealized gain is derived. For balance sheet presentation, current deferred tax assets and liabilities have been offset and presented as a single amount and non-current deferred tax assets and liabilities within each tax jurisdiction have been offset and presented as a single amount
When tax returns are filed, it is highly probable that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits along with any associated interest and penalties that would be payable to the taxing authorities upon examination. As of June 30, 2011, the Company had no unrecognized tax benefits, and the Company had no positions which, in the opinion of management, would be reversed if challenged by a taxing authority. The Company’s evaluation of tax positions was performed for those tax years which remain open to audit. The Company may from time to time, be assessed interest or penalties by the taxing authorities, although any such assessments historically have been minimal and immaterial to the Company’s financial results. In the event the Company is assessed interest and/or penalties, such amounts will be classified as income tax expense in the financial statements.
As of June 30, 2011, all federal tax returns since 2008 and state tax returns since 2007 are still subject to adjustment upon audit. No tax returns are currently being examined by taxing authorities.
Comprehensive income (loss) – Comprehensive income (loss) includes net income (loss) and other comprehensive income (loss). The only items of other comprehensive income (loss) for the Company are unrealized gains and losses on securities classified as available-for-sale. When the Company realizes a gain or loss on available-for-sale securities for which an unrealized gain or loss was previously recognized, a corresponding reclassification adjustment is made to remove the unrealized gain or loss from other comprehensive income and reflect the realized gain or loss in current operations.
Marketable securities –Investment securities as of June 30, 2011 and December 31, 2010 are classified as available-for-sale. Securities available-for-sale are recorded at cost and any increases or decreases in fair market value are recorded as unrealized gain or loss, net of taxes in accumulated other comprehensive income. The Company monitors these investments for impairment and makes appropriate reductions in carrying values when necessary. CellSeed securities are the only marketable security the Company currently carries on its books. The Company’s marketable securities consist of 147,100 shares of CellSeed stocks acquired in January 2009 for 100,028,000 Japanese Yen (equivalent to $1,109,819), at 680 Yen per share. CellSeed’s IPO (symbol 7776) was completed on March 16, 2010. As of December 31, 2010, and June 30, 2011, the closing price per share was 921 Yen and 1,287 Yen respectively. Historical JASDEQ closing price can be found fromhttp://www.bloomberg.com/apps/quote?ticker=7776:JP. The Company’s security position in CellSeed is many times the average daily trading volume of the stock on the JASDAQ exchange. Any attempt to sell the Company’s position in a short period of time may have an adverse impact on the price of the stock. During the six months ended June 30, 2011, the Company granted a security interest in 50% of its CellSeed securities to a lender as discussed in Note 6.
As of June 30, 2011, 50% of the investment in CellSeed is classified as a long term asset in the accompanying balance sheet.
Fair value measurements – The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company measures fair value under a framework that provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). The three levels of the fair value hierarchy are described as follows:
Level 1: Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that the Company has the ability to access.
Level 2: Inputs to the valuation methodology include:
| · | Quoted prices for similar assets or liabilities in active markets; |
| · | Quoted prices for identical or similar assets or liabilities in inactive markets; |
| · | Inputs other than quoted prices that are observable for the asset or liability; |
| · | Inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
If the asset or liability has a specified (contractual) term, the level 2 input must be observable for substantially the full term of the asset or liability.
Level 3: Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The assets or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs. The fair value assigned to marketable securities are determined by obtaining quoted prices on nationally recognized securities exchanges, and are classified as Level 1 investments at June 30, 2011. The fair value of the Company’s debt instruments are not materially different from their carrying values as presented. The fair value of one of the Company’s convertible debt instruments was determined based on Level 2 inputs. The carrying value of the debt was discounted based on allocating proceeds to other financial instruments within the arrangement as discussed in Note 6.
Net loss per share – In accordance with FASB ASC Topic 260,“Earnings per Share,” the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding. Dilutive loss per share is computed similar to basic loss per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. As of June 30, 2011and 2010, there were 718,389 and 325,610 shares of potentially dilutive securities outstanding, respectively. As the Company reported a net loss, none of the potentially dilutive securities were included in the calculation of diluted earnings per share since their effect would be anti-dilutive for that reporting period.
Recent Accounting Pronouncements
FASB Accounting Standards Update 2011-05, "Presentation of Comprehensive Income," was issued in June 2011 to be effective for fiscal years beginning after December 15, 2011. Comprehensive income includes certain items that are recognized as "other comprehensive income" ("OCI") and are excluded from net income. Examples include unrealized gains/losses on certain investments and gains/losses on derivative instruments designated as hedges. Under the provisions of the update, the components of OCI must be presented in one of two formats: either (i) together with net income in a continuous statement of comprehensive income or (ii) in a second statement of comprehensive income to immediately follow the income statement. An existing option to present the components of OCI as part of the statement of changes in shareholders' equity is being eliminated. The Company has currently unrealized holding gain on securities available-for-sale and is evaluating the preferable format for presentation of its other comprehensive income upon the effective date of the standard.
FASB Accounting Standards Update 2011-04, "Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS," was issued in May 2011 to be effective for fiscal years beginning after December 15, 2011. The update changes the wording for certain measurement and disclosure requirements relating to fair value determinations under U.S. GAAP in order to make them more consistent with International Financial Reporting Standards (IFRS). While many of the modifications are not expected to change the application of U.S. GAAP, there are additional disclosure requirements relating to the use of Level 3 inputs in determining fair value. The Company does not expect the standard to have a material effect on its consolidated financial statements.
NOTE 3 – PROPERTY AND EQUIPMENT
Property and equipment consisted of the following at:
| | June 30, 2011 | | December 31, 2010 |
Equipment | | $ | 111,978 | | | $ | 110,484 | |
Leasehold Improvements | | | 23,054 | | | | 23,054 | |
Furniture and Fixtures | | | 52,269 | | | | 52,269 | |
| | | 187,301 | | | | 185,807 | |
Less: accumulated depreciation | | | (103,979 | ) | | | (91,628 | ) |
| | $ | 83,322 | | | $ | 94,179 | |
During the six months ended June 30, 2011 and 2010, the depreciation expense was $12,351 and $13,593, respectively. Depreciation expense from inception to June 30, 2011 was $103,979.
NOTE 4 – INTANGIBLE ASSETS
The Company is licensed to market and sell NutreStore® [L-glutamine powder for oral solution] and promote Zorbtive® [somatropin (rDNA origin) for injection], as a treatment for short bowel syndrome (“SBS”).
Intangible assets consisted of the following at:
| | June 30, 2011 | | December 31, 2010 |
License fees and patent filing costs | | $ | 750,000 | | | $ | 750,000 | |
Less: accumulated amortization | | | (701,094 | ) | | | (615,120 | ) |
| | $ | 48,906 | | | $ | 134,880 | |
During the six months ended June 30, 2011 and 2010, the amortization expense was $85,974 and $127,197, respectively. Amortization expense from inception to June 30, 2011 was $701,094. Expected amortization expense for the year ended December 31, 2011 is estimated to be approximately $135,000.
NOTE 5 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts payable and accrued expenses consisted of the following at:
Accounts payable | | June 30, 2011 |
Legal expenses | | $ | 444,636 | |
CRO expenses | | | 221,469 | |
Miscellaneous vendors | | | 448,297 | |
Subtotal | | | 1,114,402 | |
Accrued expenses | | | 7,286 | |
Total accounts payable and accrued expenses | | $ | 1,121,688 | |
There are no amounts due to related parties included in accounts payable and accrued expenses. Amounts due to related parties have been separately presented on the balance sheet.
NOTE 6 – NOTES PAYABLE
Notes payable consisted of the following at:
| | June 30, 2011 | | December 31, 2010 |
Note payable to a shareholder, due on demand, interest payable monthly at 6.5% per annum | | | | | | | | |
*Yutaka Niihara – Note 1 | | $ | 350,000 | | | $ | 350,000 | |
*Yutaka Niihara – Note 2 | | | — | | | | 80,000 | |
Daniel Kimbell – Note 1 | | | 20,000 | | | | 20,000 | |
Daniel Kimbell – Note 2 | | | 10,000 | | | | 10,000 | |
| | | | | | | | |
Note payable to a shareholder, due on demand, interest payable monthly at 8% per annum. | | | | | | | | |
*Yutaka Niihara – Note 3 | | | 100,000 | | | | — | |
| | | | | | | | |
Note Payable to related parties, due 2013, interest payable quarterly at 8% per annum | | | | | | | | |
**Hope International Hospice, Inc. | | | 200,000 | | | | — | |
| | | | | | | | |
Convertible note payable to related party, due 2012, interest payable annually at 8% per annum | | | | | | | | |
*Yasushi Nagasaki | | | 178,483 | | | | — | |
| | | | | | | | |
Convertible notes payable to shareholders, due 2015, 0% interest payable. | | | 72,000 | | | | 132,030 | |
| | | | | | | | |
Convertible note payable to shareholder, originally due in 2011 but extended by the Lender until 2014, interest payable monthly at 6.5% per annum | | | 254,100 | | | | 246,889 | |
| | | | | | | | |
Convertible note payable to a bank, due in 2016, interest payable monthly at 10% per annum, beginning January 2012. | | | 500,000 | | | | — | |
| | | | | | | | |
Convertible notes payable to shareholders, due in 2015, interest payable monthly at 6% per annum. | | | 2,000 | | | | 52,000 | |
| | $ | 1,686,583 | | | $ | 890,919 | |
Amount due in one year | | | (658,483 | ) | | | (706,889 | ) |
Long term portion of notes payable | | $ | 1,028,100 | | | $ | 184,030 | |
*Officers of the company
**Dr. Niihara is also the CEO of Hope International Hospice, Inc.
As of June 30, 2011, notes payable in the amount of $828,100 and $360,000 were convertible, at option of the lender, into shares of the Company’s common stock at $3.05 and $3.60 per share, respectively. During the six months ended June 30, 2011, notes payable in the amount of $110,030 were converted to common stock at a conversion price of $3.05 per share.
During the six months ended June 30, 2011, the Company issued a convertible note in the amount of $500,000 which bears interest at 10% per annum beginning on January 1, 2012. The note is convertible, at the lender’s option until one month after the Company’s shares of common stock are traded on NASDAQ, into common stock of the Company at a conversion price of $3.05 per share. The note matures on March 14, 2016. Immediately upon conversion of this note, the lender will receive, without any consideration, warrants to acquire such number of shares of common stock of the Company equal to 25% of the number of shares received upon the conversion of the note. The warrants will have an exercise price of $3.05 per share. These warrants will be exercisable by giving written notice to the Company. As security for the obligations under the note, the Company granted to the lender a security interest in 50% of the Company’s investment in marketable securities as specified in an agreement with the lender.
In addition, the Company issued a convertible note in the principal amount of $360,000 during the six months ended June 30, 2011. The note matures on June 29, 2012 and bears interest at 8% per annum. The principal amount and any unpaid interest due under the note are convertible into shares of the Company’s common stock at $3.60 per share at the lender’s option. The lender also received a warrant to purchase 25,000 shares of common stock with an exercise price equal to 75% of the fair market value of the Company’s common stock on the date prior to exercise. The Company recorded a discount on the convertible debt based on the value of warrants granted in the note agreement and a beneficial conversion feature. $58,790 was allocated to the warrants and $122,727 was allocated to the beneficial conversion feature. The remaining balance of $178,483 is listed in the table above.
The Company estimated the total fair value of the convertible note and warrant in allocating the debt proceeds. The proceeds were allocated to the warrant and convertible note based on the pro-rata fair value. The proceeds allocated to the beneficial conversion were determined by taking the estimated fair value of shares issuable under the convertible note less the fair value of the convertible note determined above. The fair value of the warrant was determined through the Black Scholes Option pricing model with the following inputs:
Stock Price | $4.24 |
Exercise Price | $3.60 |
Term | 3 years |
Risk-Free Rate | 0.79% |
Dividend Yield | 0% |
Volatility | 103.28% |
NOTE 7 – SHAREHOLDERS’ EQUITY
Common stock –During the six months ended June 30, 2011, the Company issued a total of 24,381,667 shares of its common stock, which includes 20,628,305 shares issued to the former stockholders of Emmaus Medical pursuant to the Merger Agreement (excluding the 47,178 shares held by stockholders who exercised dissenter’s right in connection with the Merger), and 3,362 shares issued upon the exercise of warrants. As discussed in Note 2, in connection with the closing of the Merger, stockholders of the Company prior to the Merger cancelled an aggregate of 1,827,750 shares of common stock owned by them such that they held an aggregate of 3,750,000 shares of common stock upon the closing of the Merger. Pursuant to the Merger Agreement on May 3, 2011, four shareholders of Emmaus Medical exercised their dissenter’s rights and returned 47,178 shares for $200,000, which was outstanding as of June 30, 2011. The shares were cancelled as of May 3, 2011, the closing date of the Merger.
Stock warrants –During the six months ended June 30, 2011, the Company issued warrants to purchase an aggregate of 302,918 shares of common stock at an exercise price of $3.05 per shares to the former warrantholders of Emmaus Medical upon the closing of the Merger. During the six months ended June 30, 2011 after the Merger, the Company issued 3,362 shares of common stock upon the exercise of warrants issued pursuant to the Merger.
A summary of outstanding warrants as of June 30, 2011 is presented below.
| | Six months ended June 30, 2011 |
Warrants outstanding, beginning of period | | | 298,789 | |
Granted | | | 30,897 | |
Exercised | | | (5,131 | ) |
Cancelled, forfeited and expired | | | (1,061 | ) |
Warrants outstanding, end of period | | | 323,494 | |
| | | Outstanding | | | Exercisable | |
Exercise Prices | | | Number of Warrants | | | | Weighted Average Remaining Contractual Life (Years) | | | | Weighted Average Exercise Price | | | | Total | | | | Weighted Average Exercise Price | |
During 2011 | | | | | | | | | | | | | | | | | | | | |
75% of FMV | | | 25,000 | | | | 3 | | | | 75% of FMV | | | | 25,000 | | | | 75% of FMV | |
| | | | | | | | | | | | | | | | | | | | |
$3.05 | | | 5,897 | | | | 5 | | | | 3.05 | | | | 5,897 | | | $ | 3.05 | |
| | | | | | | | | | | | | | | | | | | | |
During 2010 | | | | | | | | | | | | | | | | | | | | |
$3.05 | | | 197,146 | | | | 4.56 | | | $ | 3.05 | | | | 197,146 | | | $ | 3.05 | |
| | | | | | | | | | | | | | | | | | | | |
During 2009 | | | | | | | | | | | | | | | | | | | | |
$3.05 | | | 95,450 | | | | 3.99 | | | $ | 3.05 | | | | 95,450 | | | $ | 3.05 | |
Stock options– Management has valued the options at their date of grant utilizing the Black-Scholes-Merton Option Pricing Model. Accordingly, the fair value of the underlying shares was determined based on recent transactions by the Company to sell shares to third parties and other factors determined by management to be relevant to the valuation of such shares. The expected volatility was calculated using the historical volatility of a similar public entity in the industry.
In making this determination and finding another similar company, the Company considered the industry, stage of life cycle, size and financial leverage of such other entities. Based on the development stage of the Company, similar companies with enough historical data are not available. The Company was able to find one entity that met the industry criterion and as a result has based its expected volatility off of this Company’s historical stock prices for a period similar to the expected term of the option.
The risk –free interest rate is based on the implied yield available on U.S. Treasury issues with an equivalent term approximating the expected life of the options depending on the date of the grant and expected life of the options. The expected life of options used was based on the contractual life of the option granted.
The Company had 23,590 options outstanding held by directors of the Company exercisable at $3.05 per share as of June 30, 2011, all of which were vested as of June 30, 2011. The Company recognized $12,600 of compensation expense for the six months ended June 30, 2011.
Registration Rights –In connection with the consummation of the Merger, the Company entered into the Registration Rights Agreement for the benefit of certain pre-Merger Company stockholders. Pursuant to the Registration Rights Agreement, the such stockholders have certain “piggyback” registration rights on registration statements filed after the Merger is consummated other than registration statements (i) filed in connection with any employee stock option or other benefit plan, (ii) for an exchange offer or offering of securities solely to the Company’s existing stockholders, (iii) for an offering of debt that is convertible into equity securities of the Company; (iv) for a dividend reinvestment plan or (v) for an offering of equity securities of the Company underwritten by Sunrise Securities Corp. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Distribution contract –Cardinal Health Specialty Pharmacy Services is contracted to distribute NutreStore to other wholesale distributors and some independent pharmacies since April 2008. For its service, Emmaus Medical pays a monthly commercialization management fee of $5,000 with discount.
Operating leases – The Company leased its office space under an operating lease from an unrelated entity. The rent expense during the six months ended June 30, 2011 and 2010 amounted to $55,780 and $48,850, respectively.
The Company leases its approximately 4,540 square foot headquarters offices in Torrance, CA, at a base rental of $5,552 per month plus $306 per month as its share of common area expenses. The lease was extended to May 31, 2012 at 10% lower lease payment. In addition, the Company leases two office suites in Torrance, California at a base rent of $1,610 per month plus share of common area expenses of $62 per month, at a base rent of $1,690 per month plus share of common area expenses of $57 per month. These leases will expire on August 19, 2013 and February 28, 2013, respectively.Approximately 490 square feet from one office and 1,079 square feet from the other office are currently subleased to an unaffiliated entity on a month to month basis. The Company does not expect to experience any difficulties in renewing its leases, or finding additional or replacement office and warehouse space, at its current or more favorable rates.
Future minimum lease payments under the agreement are as follows:
June 30, 2011 | | $ | 53,112 | |
2012 | | | 67,360 | |
2013 | | | 16,260 | |
| | $ | 136,732 | |
On April 8, 2011, pursuant to a Research Agreement, the Company agreed to pay CellSeed $8.5 million within 30 days of the completion of all of the following: (i) the execution of the Research Agreement; (ii) the execution of the Individual Agreement; and (iii) CellSeed’s delivery of the Package (as defined in the Research Agreement) to the Company. Pursuant to the Individual Agreement, the Company agreed to pay $1.5 million to CellSeed within 30 days of CellSeed’s delivery of the Package to the Company and a royalty to be agreed upon by the parties. CellSeed may cancel the agreements if the Company cannot make the payments when required.
NOTE 9 – RELATED PARTY TRANSACTIONS (Restated)
As of June 30, 2011, the Company had loans from its shareholders and officers of $1,186,583 as summarized in Note 6. The debt is unsecured and carries interest rates from 0% to 8%. $828,100 and $178,483 of the loans are convertible into shares of the Company’s common stock at $3.05 and $3.60 per share, respectively. Interest on 0% loans was imputed at the incremental borrowing rate of 6% per annum.
The Company has agreed to (i) pay AFH Holding and Advisory, LLC (“AFH Advisory”) $500,000 (the “Shell Cost”) to allow Emmaus Medical stockholders to acquire shares of common stock of the Company and become the majority owners in the aggregate of the Company and to achieve the desired post-merger capitalization of the Company and to (ii) reimburse AFH Advisory for its advancement of expenses on behalf of the Company related to the Merger and a public offering (the “Reimbursable Costs,” and collectively with the Shell Cost, the “Transaction Costs”). These Transaction Costs have been recorded as an expense in the accompanying statement of operations in the period in which they were incurred. As of June 30, 2011, AFH Advisory had advanced an aggregate of $288,893 in Reimbursable Costs on the Company’s behalf. During the six months ended June 30, 2011, the Company paid $85,000 in cash to AFH Advisory for the Reimbursable Costs and, therefore, as of June 30, 2011, owed AFH Advisory an aggregate of $703,893, consisting of $500,000 for the Shell Cost and $203,893 in Reimbursable Costs. Subsequent to June 30, 2011, the Company repaid the remaining $203,893 in Reimbursable Costs to AFH Advisory. The Company does not anticipate that any further Transaction Costs will be advanced by AFH Advisory.
AFH Advisory may be paid any outstanding Transaction Costs from the proceeds of a public offering or upon the consummation of any other financing. Alternatively, AFH Advisory may, in its discretion, convert such amount (or any portion thereof) into common stock at a conversion price equal to 75% of the per share price in the offering (the “Conversion Price”). Additionally, the Company has agreed to issue warrants to purchase shares of common stock to AFH Advisory upon the closing of a public offering. Such warrants will have a term of 5 years from the date of issuance and will have an exercise price equal to the Conversion Price. The number of shares underlying the warrants will be calculated by dividing the aggregate of the Shell Cost and the total advanced Reimbursable Costs by the Conversion Price.
Shares held by AFH Advisory and certain others will be decreased, at the rate of 1% of the post-offering outstanding common shares, for each $1 million or fraction thereof that the gross proceeds to the Company from the offering are less than $10 million. In the event of such reduction, AFH Advisory will reduce the number of those shares by an appropriate percentage. If an offering cannot be consummated to provide for minimum gross proceeds to the Company of at least $5 million, the Company’s arrangement with AFH Advisory provides that the Company may terminate the offering at its sole and absolute discretion, and if the Company terminates the offering, all shares held by AFH Advisory and certain others will be canceled.
If the Company’s arrangement with AFH Advisory is terminated based on mutual agreement of the parties or based on a breach by the Company, AFH Advisory will receive its Reimbursable Costs incurred as of the date of termination. If the arrangement with AFH Advisory is terminated (i) by either party (without being cured within 30 days) based on identification of information in the course of its due diligence investigation that it deems unsatisfactory, or if the parties are unable to agree to a valuation within 45 days following completion of satisfactory due diligence by an investment bank, or (ii) by the Company if an offering cannot be consummated to provide for minimum gross proceeds to the Company of at least $10 million or based on a breach by AFH Advisory that is not cured within 30 days, then AFH Advisory will receive reimbursement for 50% of Reimbursable Costs actually incurred to the date of such termination. If a public offering cannot be consummated with gross proceeds of at least $5 million, and the Company exercises its right to terminate the offering, then the Company will reimburse AFH Advisory an amount equal to 50% of the Transaction Costs incurred as of the date of termination, and AFH Advisory, in its discretion, has the option to be paid any outstanding amounts at the time of termination in cash or to convert such amounts (or any portion thereof) into common stock at a conversion price equal to 75% of the per share price of the shares of common stock sold in the Company’s most recently completed private offering of common stock. In the event of termination by the Company because a public offering cannot be consummated to provide for minimum gross proceeds to the Company of at least $10 million, and if the Company enters into any transaction or a sale of all or substantially all of its assets within 12 months of such termination, AFH Advisory will be entitled to (i) 5% of its holdings (including holdings of certain others) of any securities received by the Company or the Company’s shareholders upon consummation of any business combination or other similar transaction; or (ii) cash or any other consideration it would have received as if it had a 5% ownership interest in the Company immediately prior to the closing of any such transaction.
The Company granted AFH Advisory exclusive rights to act as its advisor in connection with all financings and mergers and acquisitions until November 10, 2012 and the right to appoint two board members to the Company’s board of directors upon the closing of the Merger. In addition, in the event of any merger, stock purchase, asset purchase or similar transaction occurring within one year of the closing of a public offering, AFH Advisory may receive a warrant to purchase shares in an amount to increase AFH Advisory’s total holdings to 10% of the outstanding fully diluted equity of the Company but only to the extent the Company issues securities in connection with such merger, stock purchase, asset purchase or similar transaction.
The Company has agreed to contribute $15,000 per month to EM Japan, its indirect wholly owned subsidiary, from January 5, 2011 through June 2011, renewable automatically for six months on equivalent terms if the existing agreement is not updated within one month before expiration. The agreement has been extended another six months through December 2011. The Company makes the monthly payments in return for consulting services EM Japan performs on behalf of Emmaus Medical including (1) coordinating shareholder briefing meetings in Japan, (2) reception duties in Japan for employees and customers of Emmaus Medical, (3) research activities and analysis in conjunction with the raw material market of AminoPure, and (4) services such as translation of documents and creating supporting investor relations documents for Emmaus Medical. These payments are intercompany transactions and, therefore, they are offset during the consolidation process. For the six months ended June 30, 2011, the Company contributed $92,468 to EM Japan, including $2,468 in expenses, pursuant to the agreement.
NOTE 10 - COMMON STOCK TRANSACTIONS (RESTATED)
The Company engaged in the following stock transactions for the period from inception (December 20, 2000) through June 30, 2011.
| Date | | Shares | | | $/Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2000 (1) (2) | | | | 12,531,125 | | | | 0.00 | | | | 12,531 | | | | (2,931 | ) | | $ | - | | | $ | - | | | | 9,600 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (21,942 | ) | | | (21,942 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2001 | | | | 12,531,125 | | | | | | | | 12,531 | | | | (2,931 | ) | | | - | | | | (21,942 | ) | | | (12,342 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (12,464 | ) | | | (12,464 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2002 | | | | 12,531,125 | | | | | | | | 12,531 | | | | (2,931 | ) | | | - | | | | (34,406 | ) | | | (24,806 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Constructive distribution of retained loss to Additional Paid-in Capital | | | | - | | | | | | | | - | | | | (34,406 | ) | | | - | | | | 34,406 | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | 737,125 | | | | | | | | 737 | | | | 249,263 | | | | | | | | | | | | 250,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 9/25/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| 9/25/03 | | | 14,743 | | | | 0.34 | | | | 15 | | | | 4,985 | | | | | | | | | | | | 5,000 | |
| 9/25/03 | | | 14,743 | | | | 0.34 | | | | 15 | | | | 4,985 | | | | | | | | | | | | 5,000 | |
| 9/25/03 | | | 14,743 | | | | 0.34 | | | | 15 | | | | 4,985 | | | | | | | | | | | | 5,000 | |
| 9/25/03 | | | 103,198 | | | | 0.34 | | | | 103 | | | | 34,897 | | | | | | | | | | | | 35,000 | |
| 9/25/03 | | | 58,970 | | | | 0.34 | | | | 59 | | | | 19,941 | | | | | | | | | | | | 20,000 | |
| 9/25/03 | | | 73,713 | | | | 0.34 | | | | 74 | | | | 24,926 | | | | | | | | | | | | 25,000 | |
| 9/28/03 | | | 14,743 | | | | 0.34 | | | | 15 | | | | 4,985 | | | | | | | | | | | | 5,000 | |
| 9/28/03 | | | 14,743 | | | | 0.34 | | | | 15 | | | | 4,985 | | | | | | | | | | | | 5,000 | |
| 9/28/03 | | | 14,743 | | | | 0.34 | | | | 15 | | | | 4,985 | | | | | | | | | | | | 5,000 | |
| 9/29/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| 9/30/03 | | | 176,910 | | | | 0.34 | | | | 177 | | | | 59,823 | | | | | | | | | | | | 60,000 | |
| 10/10/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| Date | | Shares | | | $/Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| 10/10/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| 10/10/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| 10/10/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| 10/10/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| 10/10/03 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (97,481 | ) | | | (97,481 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2003 | | | | 13,268,250 | | | | | | | | 13,268 | | | | 211,926 | | | | - | | | | (97,481 | ) | | | 127,713 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | 1,615,542 | | | | | | | | 1,616 | | | | 636,384 | | | | | | | | | | | | 638,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 4/21/04 | | | 147,425 | | | | 0.34 | | | | 147 | | | | 49,853 | | | | | | | | | | | | 50,000 | |
| 4/21/04 | | | 147,425 | | | | 0.34 | | | | 147 | | | | 49,853 | | | | | | | | | | | | 50,000 | |
| 4/21/04 | | | 147,425 | | | | 0.34 | | | | 147 | | | | 49,853 | | | | | | | | | | | | 50,000 | |
| 4/21/04 | | | 147,425 | | | | 0.34 | | | | 147 | | | | 49,853 | | | | | | | | | | | | 50,000 | |
| 4/21/04 | | | 73,713 | | | | 0.34 | | | | 74 | | | | 24,926 | | | | | | | | | | | | 25,000 | |
| 4/21/04 | | | 73,713 | | | | 0.34 | | | | 74 | | | | 24,926 | | | | | | | | | | | | 25,000 | |
| 4/21/04 | | | 36,856 | | | | 0.34 | | | | 37 | | | | 12,463 | | | | | | | | | | | | 12,500 | |
| 6/22/04 | | | 147,425 | | | | 0.34 | | | | 147 | | | | 49,853 | | | | | | | | | | | | 50,000 | |
| 6/22/04 | | | 88,455 | | | | 0.34 | | | | 88 | | | | 29,912 | | | | | | | | | | | | 30,000 | |
| 6/22/04 | | | 41,279 | | | | 0.34 | | | | 41 | | | | 13,959 | | | | | | | | | | | | 14,000 | |
| 4/24/04 | | | 73,713 | | | | 0.34 | | | | 74 | | | | 24,997 | | | | | | | | | | | | 25,000 | |
| 6/22/04 | | | 73,713 | | | | 0.34 | | | | 74 | | | | 24,997 | | | | | | | | | | | | 25,000 | |
| 7/6/04 | | | 16,217 | | | | 0.34 | | | | 16 | | | | 5,484 | | | | | | | | | | | | 5,500 | |
| 7/6/04 | | | 16,217 | | | | 0.34 | | | | 16 | | | | 5,484 | | | | | | | | | | | | 5,500 | |
| 9/21/04 | | | 88,455 | | | | 0.06 | | | | 88 | | | | 4,912 | | | | | | | | | | | | 5,000 | |
| 4/21/04 | | | 29,485 | | | | 0.34 | | | | 29 | | | | 9,971 | | | | | | | | | | | | 10,000 | |
| 6/22/04 | | | 36,856 | | | | 0.34 | | | | 37 | | | | 12,463 | | | | | | | | | | | | 12,500 | |
| 6/22/04 | | | 147,425 | | | | 0.34 | | | | 147 | | | | 49,853 | | | | | | | | | | | | 50,000 | |
| 12/28/05 | | | 44,228 | | | | 2.03 | | | | 44 | | | | 89,998 | | | | | | | | | | | | 90,000 | |
| 4/4/05 | | | 14,743 | | | | 0.34 | | | | 15 | | | | 4,999 | | | | | | | | | | | | 5,000 | |
| 1/31/05 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,999 | | | | | | | | | | | | 30,000 | |
| 2/17/05 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 2/24/05 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rounding | | | | (240 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Subscriptions Receivable) Collections | | | | | | | | | | | | | | | | 10,075 | | | | | | | | | | | | 10,075 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (624,936 | ) | | | (624,936 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2004 | | | | 14,883,792 | | | | - | | | | 14,884 | | | | 858,385 | | | | - | | | | (722,417 | ) | | | 150,852 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | 398,549 | | | | | | | | 399 | | | | 811,227 | | | | | | | | | | | | 811,626 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/31/05 | | | 49,151 | | | | 2.03 | | | | 49 | | | | 99,951 | | | | | | | | | | | | 100,000 | |
| 7/25/05 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| 7/25/05 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 7/25/05 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 7/25/05 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 10/21/05 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 12/21/05 | | | 11,794 | | | | 2.03 | | | | 12 | | | | 23,988 | | | | | | | | | | | | 24,000 | |
| 7/2/07 | | | 4,953 | | | | 2.04 | | | | 5 | | | | 10,075 | | | | | | | | | | | | 10,080 | |
| 5/9/08 | | | 288,747 | | | | 2.03 | | | | 289 | | | | 587,258 | | | | | | | | | | | | 587,546 | |
| | | | - | | | | | | | | | | | | | | | | | | | | | | | | | |
Rounding | | | | (326 | ) | | | | | | | | | | | 3 | | | | | | | | | | | | | |
| 9/21/05 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
(Subscriptions Receivable) Collections | | | | | | | | | | | | | | | | (489,341 | ) | | | | | | | | | | | (489,341 | ) |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (668,091 | ) | | | (668,091 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2005 | | | | 15,282,341 | | | | | | | | 15,283 | | | | 1,186,271 | | | | - | | | | (1,390,508 | ) | | | (188,954 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | 523,388 | | | | | | | | 523 | | | | 824,517 | | | | | | | | | | | | 1,062,460 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 7/25/05 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 12/16/05 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/10/06 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 1/6/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/6/06 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 1/5/06 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 1/6/06 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 1/6/06 | | | 4,924 | | | | 2.03 | | | | 5 | | | | 9,995 | | | | | | | | | | | | 10,000 | |
| 1/13/06 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 2/28/06 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 4/28/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 4/28/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 4/28/06 | | | 8,846 | | | | 2.03 | | | | 9 | | | | 17,991 | | | | | | | | | | | | 18,000 | |
| 4/28/06 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 5/1/06 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 5/9/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/1/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 6/15/06 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 9/29/06 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 10/17/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 10/13/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 10/19/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 11/10/06 | | | 7,371 | | | | 2.03 | | | | 7 | | | | 14,993 | | | | | | | | | | | | 15,000 | |
| 11/10/06 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 11/10/06 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 11/22/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 11/6/06 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 11/6/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 11/22/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 11/22/06 | | | 7,371 | | | | 2.03 | | | | 7 | | | | 14,993 | | | | | | | | | | | | 15,000 | |
| 12/1/06 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 11/27/06 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| 12/6/06 | | | 9,848 | | | | 2.03 | | | | 10 | | | | 20,030 | | | | | | | | | | | | 20,040 | |
| 12/6/06 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 12/6/06 | | | 7,371 | | | | 2.03 | | | | 7 | | | | 14,993 | | | | | | | | | | | | 15,000 | |
| 12/18/06 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/24/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 4/10/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/31/07 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 5/29/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/29/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 3/31/08 | | | 4,423 | | | | 1.45 | | | | 4 | | | | 6,416 | | | | | | | | | | | | 6,420 | |
| 3/10/08 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rounding | | | | | | | | | | | | | | | | (5 | ) | | | | | | | | | | | (5 | ) |
(Subscriptions Receivable) Collections | | | | | | | | | | | | | | | | (237,415 | ) | | | | | | | | | | | (237,415 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (759,962 | ) | | | (759,962 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2006 | | | | 15,805,729 | | | | | | | | 15,806 | | | | 2,010,788 | | | | - | | | | (2,150,470 | ) | | | (123,876 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | 1,344,162 | | | | | | | | 1,344 | | | | 2,679,376 | | | | | | | | | | | | 2,680,720 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2/5/07 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 3/8/07 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 4/26/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/3/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/8/07 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 5/8/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/8/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/11/07 | | | 8,846 | | | | 2.03 | | | | 9 | | | | 17,991 | | | | | | | | | | | | 18,000 | |
| 5/11/07 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 5/11/07 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 5/14/07 | | | 9,730 | | | | 2.03 | | | | 10 | | | | 19,790 | | | | | | | | | | | | 19,800 | |
| 5/11/07 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 5/18/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/18/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/24/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 5/31/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 6/2/07 | | | 49,181 | | | | 2.03 | | | | 49 | | | | 100,031 | | | | | | | | | | | | 100,080 | |
| 6/1/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 6/1/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 6/6/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 6/4/07 | | | 4,924 | | | | 2.03 | | | | 5 | | | | 10,015 | | | | | | | | | | | | 10,020 | |
| 6/28/07 | | | 44,228 | | | | 2.03 | | | | 44 | | | | 89,956 | | | | | | | | | | | | 90,000 | |
| 6/15/07 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 6/14/07 | | | 7,371 | | | | 2.04 | | | | 7 | | | | 14,993 | | | | | | | | | | | | 15,000 | |
| 6/15/07 | | | 4,423 | | | | 2.03 | | | | 4 | | | | 8,996 | | | | | | | | | | | | 9,000 | |
| 6/15/07 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 6/15/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 6/20/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| 6/20/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 6/28/07 | | | 9,877 | | | | 2.04 | | | | 10 | | | | 20,090 | | | | | | | | | | | | 20,100 | |
| 6/20/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 6/20/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 6/29/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 7/2/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 7/2/07 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 7/2/07 | | | 44,228 | | | | 2.03 | | | | 44 | | | | 89,956 | | | | | | | | | | | | 90,000 | |
| 7/2/07 | | | 1,474 | | | | 2.04 | | | | 1 | | | | 2,999 | | | | | | | | | | | | 3,000 | |
| 7/2/07 | | | 7,371 | | | | 2.04 | | | | 7 | | | | 14,993 | | | | | | | | | | | | 15,000 | |
| 7/11/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 7/6/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 7/11/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 7/17/07 | | | 23,588 | | | | 2.03 | | | | 24 | | | | 47,976 | | | | | | | | | | | | 48,000 | |
| 7/16/07 | | | 147,425 | | | | 2.03 | | | | 147 | | | | 299,853 | | | | | | | | | | | | 300,000 | |
| 7/11/07 | | | 20,640 | | | | 2.03 | | | | 21 | | | | 41,979 | | | | | | | | | | | | 42,000 | �� |
| 7/18/07 | | | 26,537 | | | | 2.03 | | | | 27 | | | | 53,973 | | | | | | | | | | | | 54,000 | |
| 7/21/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 7/23/07 | | | 11,794 | | | | 2.03 | | | | 12 | | | | 23,988 | | | | | | | | | | | | 24,000 | |
| 7/24/07 | | | 7,371 | | | | 2.04 | | | | 7 | | | | 14,993 | | | | | | | | | | | | 15,000 | |
| 7/26/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 7/23/07 | | | 11,794 | | | | 2.03 | | | | 12 | | | | 23,988 | | | | | | | | | | | | 24,000 | |
| 7/27/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 7/27/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 7/30/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 7/30/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 7/31/07 | | | 26,537 | | | | 2.03 | | | | 27 | | | | 53,973 | | | | | | | | | | | | 54,000 | |
| 8/7/07 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 8/25/07 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 8/25/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 8/30/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 10/3/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 10/17/07 | | | 10,320 | | | | 2.08 | | | | 10 | | | | 21,490 | | | | | | | | | | | | 21,500 | |
| 11/5/07 | | | 32,434 | | | | 2.03 | | | | 32 | | | | 65,968 | | | | | | | | | | | | 66,000 | |
| 10/22/07 | | | 4,924 | | | | 2.03 | | | | 5 | | | | 10,015 | | | | | | | | | | | | 10,020 | |
| 11/28/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 11/15/07 | | | 5,307 | | | | 2.04 | | | | 5 | | | | 10,795 | | | | | | | | | | | | 10,800 | |
| 11/15/07 | | | 5,307 | | | | 2.04 | | | | 5 | | | | 10,795 | | | | | | | | | | | | 10,800 | |
| 12/15/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 12/5/07 | | | 29,485 | | | | 0.17 | | | | 29 | | | | 4,971 | | | | | | | | | | | | 5,000 | |
| 12/4/07 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 12/4/07 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 12/12/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 12/18/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 12/21/07 | | | 23,883 | | | | 2.03 | | | | 24 | | | | 48,576 | | | | | | | | | | | | 48,600 | |
| 12/26/07 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 12/26/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 12/28/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 12/29/07 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
(Subscriptions Receivable) Collections | | | | | | | | | | | | | | | | 53,149 | | | | | | | | | | | | 53,149 | |
Rounding | | | | 10 | | | | | | | | | | | | (9 | ) | | | | | | | | | | | (9 | ) |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (1,282,212 | ) | | | (1,282,212 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2007 | | | | 17,149,891 | | | | - | | | | 17,150 | | | | 4,743,304 | | | | - | | | | (3,432,682 | ) | | | 1,327,772 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | 1,226,959 | | | | | | | | 1,227 | | | | 2,495,493 | | | | | | | | | | | | 2,496,720 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/4/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/4/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/4/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/4/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/9/08 | | | 17,691 | | | | 2.03 | | | | 18 | | | | 35,982 | | | | | | | | | | | | 36,000 | |
| 1/9/08 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 1/9/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/10/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/11/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/11/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/15/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/15/08 | | | 147,425 | | | | 2.03 | | | | 147 | | | | 299,853 | | | | | | | | | | | | 300,000 | |
| 1/11/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/18/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/15/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/22/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/24/08 | | | 23,588 | | | | 2.03 | | | | 24 | | | | 47,976 | | | | | | | | | | | | 48,000 | |
| 1/24/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/24/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/24/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/28/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/29/08 | | | 23,588 | | | | 2.03 | | | | 24 | | | | 47,976 | | | | | | | | | | | | 48,000 | |
| 1/28/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/30/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 2/7/08 | | | 17,691 | | | | 2.03 | | | | 18 | | | | 35,982 | | | | | | | | | | | | 36,000 | |
| 2/1/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 2/1/08 | | | 19,165 | | | | 2.03 | | | | 19 | | | | 38,981 | | | | | | | | | | | | 39,000 | |
| 2/7/08 | | | 73,713 | | | | 2.03 | | | | 74 | | | | 149,926 | | | | | | | | | | | | 150,000 | |
| 2/1/08 | | | 98,274 | | | | 2.03 | | | | 98 | | | | 199,882 | | | | | | | | | | | | 199,980 | |
| 2/25/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 2/25/08 | | | 23,588 | | | | 2.03 | | | | 24 | | | | 47,976 | | | | | | | | | | | | 48,000 | |
| 2/27/08 | | | 98,303 | | | | 2.03 | | | | 98 | | | | 199,942 | | | | | | | | | | | | 200,040 | |
| 3/1/08 | | | 19,165 | | | | 2.03 | | | | 19 | | | | 38,981 | | | | | | | | | | | | 39,000 | |
| 3/1/08 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 2/29/08 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 2/29/08 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 3/3/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 2/29/08 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 3/4/08 | | | 2,949 | | | | 2.03 | | | | 3 | | | | 5,997 | | | | | | | | | | | | 6,000 | |
| 3/4/08 | | | 10,320 | | | | 2.03 | | | | 10 | | | | 20,990 | | | | | | | | | | | | 21,000 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 3/5/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 3/13/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 3/10/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 3/31/08 | | | 590 | | | | 2.03 | | | | 1 | | | | 1,199 | | | | | | | | | | | | 1,200 | |
| 3/25/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 3/31/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 4/2/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 4/2/08 | | | 5,160 | | | | 2.03 | | | | 5 | | | | 10,495 | | | | | | | | | | | | 10,500 | |
| 4/7/08 | | | 117,940 | | | | 2.03 | | | | 118 | | | | 239,882 | | | | | | | | | | | | 240,000 | |
| 4/11/08 | | | 29,485 | | | | 2.03 | | | | 29 | | | | 59,971 | | | | | | | | | | | | 60,000 | |
| 4/9/08 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Subscriptions Receivable) Collections | | | | | | | | | | | | | | | | 893,988 | | | | | | | | | | | | 893,988 | |
Rounding | | | | 12 | | | | | | | | | | | | (17 | ) | | | | | | | | | | | (17 | ) |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (2,993,777 | ) | | | (2,993,777 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2008 | | | | 18,376,850 | | | | | | | | 18,377 | | | | 8,132,768 | | | | - | | | | (6,426,459 | ) | | | 1,724,686 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | 854,446 | | | | | | | | 854 | | | | 2,238,072 | | | | | | | | | | | | 2,349,940 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 3/28/08 | | | 58,970 | | | | 2.03 | | | | 59 | | | | 119,941 | | | | | | | | | | | | 120,000 | |
| 3/31/08 | | | 5,897 | | | | 2.03 | | | | 6 | | | | 11,994 | | | | | | | | | | | | 12,000 | |
| 4/7/08 | | | 7,371 | | | | 2.03 | | | | 7 | | | | 14,993 | | | | | | | | | | | | 15,000 | |
| 1/12/09 | | | 19,165 | | | | 2.03 | | | | 19 | | | | 38,981 | | | | | | | | | | | | 39,000 | |
| 1/12/09 | | | 14,743 | | | | 2.03 | | | | 15 | | | | 29,985 | | | | | | | | | | | | 30,000 | |
| 1/12/09 | | | 24,590 | | | | 2.03 | | | | 25 | | | | 49,975 | | | | | | | | | | | | 50,000 | |
| 1/12/09 | | | 122,864 | | | | 2.03 | | | | 123 | | | | 249,877 | | | | | | | | | | | | 250,000 | |
| 3/30/09 | | | 8,846 | | | | 3.05 | | | | 9 | | | | 26,991 | | | | | | | | | | | | 27,000 | |
| 3/16/09 | | | 5,897 | | | | 3.05 | | | | 6 | | | | 17,994 | | | | | | | | | | | | 18,000 | |
| 3/16/09 | | | 11,794 | | | | 3.05 | | | | 12 | | | | 35,988 | | | | | | | | | | | | 36,000 | |
| 3/18/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/11/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/15/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/19/09 | | | 8,846 | | | | 3.05 | | | | 9 | | | | 26,991 | | | | | | | | | | | | 27,000 | |
| 5/19/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/19/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/19/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/20/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/22/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 6/30/09 | | | 8,846 | | | | 3.05 | | | | 9 | | | | 26,991 | | | | | | | | | | | | 27,000 | |
| 6/30/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 6/25/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 6/24/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 6/18/09 | | | 20,640 | | | | 3.05 | | | | 21 | | | | 62,979 | | | | | | | | | | | | 63,000 | |
| 5/21/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 5/20/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 6/16/09 | | | 9,848 | | | | 3.05 | | | | 10 | | | | 30,050 | | | | | | | | | | | | 30,060 | |
| 6/29/09 | | | 44,228 | | | | 3.05 | | | | 44 | | | | 134,956 | | | | | | | | | | | | 135,000 | |
| 7/10/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 6/25/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 7/2/09 | | | 14,743 | | | | 3.05 | | | | 15 | | | | 44,985 | | | | | | | | | | | | 45,000 | |
| 7/2/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 7/27/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 7/23/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 7/29/09 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 7/31/09 | | | 30,959 | | | | 3.05 | | | | 31 | | | | 94,469 | | | | | | | | | | | | 94,500 | |
| 8/5/09 | | | 22,114 | | | | 3.05 | | | | 22 | | | | 67,478 | | | | | | | | | | | | 67,500 | |
| 8/27/09 | | | 14,743 | | | | 3.05 | | | | 15 | | | | 44,985 | | | | | | | | | | | | 45,000 | |
| 8/7/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 8/21/09 | | | 20,640 | | | | 3.05 | | | | 21 | | | | 62,979 | | | | | | | | | | | | 63,000 | |
| 9/4/09 | | | 28,011 | | | | 3.05 | | | | 28 | | | | 85,472 | | | | | | | | | | | | 85,500 | |
| 9/4/09 | | | 5,897 | | | | 3.05 | | | | 6 | | | | 17,994 | | | | | | | | | | | | 18,000 | |
| 9/8/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 9/18/09 | | | 11,794 | | | | 3.05 | | | | 12 | | | | 35,988 | | | | | | | | | | | | 36,000 | |
| 7/15/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 7/17/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 7/27/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 9/25/09 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 1/10/10 | | | 14,743 | | | | 3.05 | | | | 15 | | | | 44,985 | | | | | | | | | | | | 45,000 | |
| 12/18/09 | | | 88,455 | | | | 3.05 | | | | 88 | | | | 269,912 | | | | | | | | | | | | 270,000 | |
| 12/11/09 | | | 9,789 | | | | 3.05 | | | | 10 | | | | 29,870 | | | | | | | | | | | | 29,880 | |
| 11/25/09 | | | 32,787 | | | | 3.05 | | | | 33 | | | | 99,967 | | | | | | | | | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Subscriptions Receivable) Collections | | | | | | | | | | | | | | | | (111,015 | ) | | | | | | | | | | | (111,015 | ) |
Rounding | | | | | | | | | | | | (1 | ) | | | 1 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (2,567,807 | ) | | | (2,567,807 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2009 | | | | 19,231,296 | | | | | | | | 19,231 | | | | 10,370,839 | | | | - | | | | (8,994,266 | ) | | | 1,395,804 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | Total | | | 705,311 | | | | | | | | 706 | | | | 2,149,637 | | | | | | | | | | | | 3,456,342 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 11/16/09 | | | 11,794 | | | | 3.05 | | | | 12 | | | | 35,988 | | | | | | | | | | | | 36,000 | |
| 1/10/10 | | | 14,743 | | | | 3.05 | | | | 15 | | | | 44,985 | | | | | | | | | | | | 45,000 | |
| 2/10/10 | | | 35,382 | | | | 3.05 | | | | 35 | | | | 107,965 | | | | | | | | | | | | 108,000 | |
| 2/9/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 2/9/10 | | | 826 | | | | - | | | | 1 | | | | (1 | ) | | | | | | | | | | | | |
| 3/23/10 | | | 29,485 | | | | 3.05 | | | | 29 | | | | 89,971 | | | | | | | | | | | | 90,000 | |
| 3/23/10 | | | 51,599 | | | | 3.05 | | | | 52 | | | | 157,448 | | | | | | | | | | | | 157,500 | |
| 3/23/10 | | | 81,909 | | | | 3.05 | | | | 82 | | | | 249,938 | | | | | | | | | | | | 250,020 | |
| 5/12/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 5/12/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 5/12/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 4/12/10 | | | 58,970 | | | | 3.05 | | | | 59 | | | | 179,941 | | | | | | | | | | | | 180,000 | |
| 5/19/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 5/25/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 7/15/10 | | | 106,146 | | | | 3.05 | | | | 106 | | | | 323,894 | | | | | | | | | | | | 324,000 | |
| 7/15/10 | | | 32,758 | | | | 3.05 | | | | 33 | | | | 99,967 | | | | | | | | | | | | 100,000 | |
| 7/12/10 | | | 8,551 | | | | 3.05 | | | | 9 | | | | 26,091 | | | | | | | | | | | | 26,100 | |
| 7/14/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 7/12/10 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,493 | | | | | | | | | | | | 22,500 | |
| 10/18/10 | | | 38,331 | | | | 3.05 | | | | 38 | | | | 116,962 | | | | | | | | | | | | 117,000 | |
| 10/20/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 10/20/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 10/27/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 11/10/10 | | | 32,787 | | | | 3.05 | | | | 33 | | | | 100,047 | | | | | | | | | | | | 100,080 | |
| 11/16/10 | | | 11,794 | | | | 3.05 | | | | 12 | | | | 35,988 | | | | | | | | | | | | 36,000 | |
| 11/17/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 11/23/10 | | | 10,320 | | | | 3.05 | | | | 10 | | | | 31,490 | | | | | | | | | | | | 31,500 | |
| 11/23/10 | | | 16,394 | | | | 3.05 | | | | 16 | | | | 50,024 | | | | | | | | | | | | 50,040 | |
| 11/24/10 | | | 7,371 | | | | 3.05 | | | | 7 | | | | 22,495 | | | | | | | | | | | | 22,502 | |
| 11/23/10 | | | 14,743 | | | | 3.05 | | | | 15 | | | | 44,985 | | | | | | | | | | | | 45,000 | |
| 11/26/10 | | | 4,128 | | | | 3.05 | | | | 4 | | | | 12,596 | | | | | | | | | | | | 12,600 | |
| 11/9/10 | | | 16,394 | | | | 3.05 | | | | 16 | | | | 49,984 | | | | | | | | | | | | 50,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of notes payable to Common stock | Total | | | 427,945 | | | | | | | | 428 | | | | 1,305,572 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 11/9/10 | | | 49,151 | | | | 3.05 | | | | 49 | | | | 149,951 | | | | | | | | | | | | 150,000 | |
| 11/9/10 | | | 49,151 | | | | 3.05 | | | | 49 | | | | 149,951 | | | | | | | | | | | | 150,000 | |
| 11/11/10 | | | 73,713 | | | | 3.05 | | | | 74 | | | | 224,926 | | | | | | | | | | | | 225,000 | |
| 11/12/10 | | | 32,787 | | | | 3.05 | | | | 33 | | | | 99,967 | | | | | | | | | | | | 100,000 | |
| 11/22/10 | | | 131,061 | | | | 3.05 | | | | 131 | | | | 399,869 | | | | | | | | | | | | 400,000 | |
| 11/22/10 | | | 49,151 | | | | 3.05 | | | | 49 | | | | 149,951 | | | | | | | | | | | | 150,000 | |
| 11/23/10 | | | 14,743 | | | | 3.05 | | | | 15 | | | | 44,985 | | | | | | | | | | | | 45,000 | |
| 11/30/10 | | | 16,394 | | | | 3.05 | | | | 16 | | | | 49,984 | | | | | | | | | | | | 50,000 | |
| 12/3/10 | | | 11,794 | | | | 3.05 | | | | 12 | | | | 35,988 | | | | | | | | | | | | 36,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Subscriptions Receivable) Collections | | | | | | | | | | | | | | | | (26,048 | ) | | | | | | | | | | | (26,048 | ) |
Rounding | | | | 501 | | | | | | | | 1 | | | | (1 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized gain on securities available for sale | | | | - | | | | | | | | - | | | | - | | | | 542,573 | | | | - | | | | 542,573 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (3,757,370 | ) | | | (3,757,370 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2010 | | | | 20,365,053 | | | | | | | | 20,365 | | | | 13,799,999 | | | | 542,573 | | | | (12,751,636 | ) | | | 1,611,301 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued | Total | | | 272,147 | | | | | | | | 272 | | | | 1,153,402 | | | | | | | | | | | | 1,153,674 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 3/18/11 | | | 70,764 | | | | 4.24 | | | | 71 | | | | 299,929 | | | | | | | | | | | | 300,000 | |
| 3/18/11 | | | 11,794 | | | | 4.24 | | | | 12 | | | | 49,988 | | | | | | | | | | | | 50,000 | |
| Date | | Shares | | | $/ Share | | | Common stock | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Income | | | Deficit Accumulated during Development Stage | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 3/18/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,994 | | | | | | | | | | | | 25,000 | |
| 3/21/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,994 | | | | | | | | | | | | 25,000 | |
| 3/18/11 | | | 11,794 | | | | 4.24 | | | | 12 | | | | 49,988 | | | | | | | | | | | | 50,000 | |
| 3/18/11 | | | 11,794 | | | | 4.24 | | | | 12 | | | | 49,988 | | | | | | | | | | | | 50,000 | |
| 3/18/11 | | | 11,794 | | | | 4.24 | | | | 12 | | | | 49,988 | | | | | | | | | | | | 50,000 | |
| 3/18/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,994 | | | | | | | | | | | | 25,000 | |
| 3/18/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,994 | | | | | | | | | | | | 25,000 | |
| 3/18/11 | | | 14,743 | | | | 4.24 | | | | 15 | | | | 62,485 | | | | | | | | | | | | 62,500 | |
| 3/21/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,994 | | | | | | | | | | | | 25,000 | |
| 3/21/11 | | | 8,551 | | | | 4.24 | | | | 9 | | | | 36,241 | | | | | | | | | | | | 36,250 | |
| 3/22/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,994 | | | | | | | | | | | | 25,000 | |
| 3/22/11 | | | 8,846 | | | | 4.24 | | | | 9 | | | | 37,491 | | | | | | | | | | | | 37,500 | |
| 3/22/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,994 | | | | | | | | | | | | 25,000 | |
| 3/22/11 | | | 17,691 | | | | 4.24 | | | | 18 | | | | 74,982 | | | | | | | | | | | | 75,000 | |
| 3/22/11 | | | 7,076 | | | | 4.24 | | | | 7 | | | | 29,993 | | | | | | | | | | | | 30,000 | |
| 3/23/11 | | | 14,743 | | | | 4.24 | | | | 15 | | | | 62,470 | | | | | | | | | | | | 62,485 | |
| 3/24/11 | | | 23,588 | | | | 4.24 | | | | 24 | | | | 99,947 | | | | | | | | | | | | 99,971 | |
| 3/24/11 | | | 11,794 | | | | 4.24 | | | | 12 | | | | 49,973 | | | | | | | | | | | | 49,985 | |
| 3/25/11 | | | 5,897 | | | | 4.24 | | | | 6 | | | | 24,977 | | | | | | | | | | | | 24,983 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of notes payable to Common stock | Total | | | 36,060 | | | | | | | | 36 | | | | 109,994 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/21/11 | | | 16,394 | | | | 3.05 | | | | 16 | | | | 49,984 | | | | | | | | | | | | 50,000 | |
| 1/21/11 | | | 19,666 | | | | 3.05 | | | | 20 | | | | 60,010 | | | | | | | | | | | | 60,030 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares issued to existing shell shareholders in the reorganization | 5/3/11 | | | 3,750,000 | | | | | | | | 3,750 | | | | (3,750 | ) | | | | | | | | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock repurchased and cancelled from dissenting shareholders | | | | (47,178 | ) | | | | | | | (47 | ) | | | (199,953 | ) | | | | | | | | | | | (200,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rounding | | | | 454 | | | | | | | | 1 | | | | (1 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from exercise of warrants | Total | | | 5,131 | | | | | | | | 5 | | | | 14,395 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 4/11/11 | | | 1,769 | | | | 3.05 | | | | 2 | | | | 5,398 | | | | | | | | | | | | 5,400 | |
| 5/25/11 | | | 413 | | | | - | | | | - | | | | - | | | | | | | | | | | | | |
| 6/3/11 | | | 2,949 | | | | 3.05 | | | | 3 | | | | 8,997 | | | | | | | | | | | | 9,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants issued in conjunction with convertible note | | | | | | | | | | | | | | | | 58,790 | | | | | | | | | | | | 58,790 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Impact of beneficial conversion feature | | | | | | | | | | | | | | | | 122,727 | | | | | | | | | | | | 122,727 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized gain on securities available for sale | | | | - | | | | | | | | - | | | | - | | | | 673,153 | | | | - | | | | 673,153 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | - | | | | | | | | - | | | | - | | | | - | | | | (3,579,288 | ) | | | (3,579,288 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, June 30, 2011 (restated) | | | | 24,381,667 | | | | | | | | 24,382 | | | | 15,055,603 | | | | 1,215,726 | | | | (16,330,924 | ) | | | (35,213 | ) |
NOTE 11 –Geographic Information
For the six months ended June 30, 2011 and 2010, the Company earned revenue from Japan in the amount of $57,567, or 36%, and $38,655, or 56%, of total revenue for such period, respectively. For the six months ended June 30, 2011, the Company also made sales to Taiwan in the amount of $50,000, or 31% of total revenue. The Company did not have any significant currency translation or foreign transaction adjustments during the periods ended June 30, 2011 and 2010.
NOTE 12 – SUBSEQUENT EVENTS (restated)
Management evaluated subsequent events through February 16, 2012, the date the restated financial statements were issued.
On July 8, 2011, the Company issued a convertible promissory note in the principal amount of $3,240, which bears interest at 8% per annum and matures on July 7, 2012. Upon the lender’s option, the principal amount of the note and any unpaid accrued interest may be converted into shares of common stock of the Company at a conversion price of $3.60 per share. The lender also received a warrant to purchase 225 shares of common stock. The warrant is exercisable for three years and has an exercise price equal to 75% of the fair market value of the Company’s common stock on the date prior to exercise.
On July 7, 2011 and July 11, 2011, Emmaus Medical issued promissory notes each in the principal amount of $300,000 to Yoko Hagiike. The notes bear interest at 10% per annum and all unpaid principal and interest are due upon demand at the lender’s option.
On July 11, 2011, the Company issued a convertible promissory note in the principal amount of $925,200, which bears interest at 8% per annum and matures on July 11, 2012. Upon the lender’s option, the principal amount of the note and any unpaid accrued interest may be converted into shares of common stock of the Company at a conversion price of $3.60 per share. The lender also received a warrant to purchase 64,250 shares of common stock. The warrants will be exercisable until three years from the date of the note and will have an exercise price equal to 75% of the fair market value of the Company’s common stock on the date prior to exercise.
On July 21, 2011, Emmaus Medical received a loan from Equities First Holdings, LLC (“Equities First”) pursuant to a loan agreement by and between Emmaus Medical and Equities First dated June 9, 2011. Pursuant to the loan agreement, Equities First agreed to lend to Emmaus Medical funds equal to 70% of the current fair market value of 73,550 shares of CellSeed, Inc. owned by Emmaus Medical for the three consecutive trading days for the CellSeed stock. The loan bears interest at 4.5% and any interest payment not received within ten calendar days is subject to a penalty equal to 7% of the amount due. The loan was funded on July 21, 2011 (the “Closing Date”) in the principal amount of $841,728.27 and matures on the third anniversary of the Closing Date. Prepayment of the principal amount of the loan or any interest due is not permitted. As collateral for the loan, Emmaus Medical pledged 73,550 of its shares of CellSeed (the “Collateral”) pursuant to a Pledge Agreement with Equities First in which Emmaus Medical assigned its right, title and ownership interest in the Collateral. Within five business days of Emmaus Medical’s payment of all of its obligations under the loan agreement, Equities First shall reassign all right, title and ownership interest in identical securities, as defined in Internal Revenue Code Section 1058, to Emmaus Medical and redeliver the Collateral.
On July 31, 2011, the Company agreed to terminate the promotional rights agreement for Zorbtive® with EMD Serono and after that date will no longer promote Zorbtive®.
From August 2011 through October 2011, the Company issued ten one-year convertible notes in the principal amount totaling $2,115,602, which each bear interest at 8% per annum and mature on the anniversary date of the note. The principal amount plus the unpaid accrued interest due under each of the convertible notes is convertible into shares of the Company’s common stock at $3.60 per share. In connection with the issuance of nine notes totaling $1,987,600 in aggregate principal balance, the Company issued the note holders three-year warrants to purchase an aggregate of 242,195 shares of its common stock at a per share exercise price equal to 75% of the per share fair market value of the Company’s common stock on the date prior to exercise. In connection with the issuance of one note totaling $128,002 in aggregate principal balance, the Company issued the note holder three-year warrants to purchase 35,556 shares of its common stock at a per share exercise price equal to $1.00.
In August 2011, the Company entered into an Addendum to the Joint Research and Development Agreement with CellSeed. Pursuant to the Addendum, CellSeed and the Company further acknowledged that all obligations of CellSeed corresponding to the Research Agreement payment of $8.5 million and the Individual Agreement payment of $1.5 million will be fully discharged by CellSeed’s delivery of the Package, which delivery will be documented by written confirmation of acceptance by the Company. The Company is obligated to make the Research Agreement Payment and the Individual Agreement Payment only after the Company’s provides its written confirmation of acceptance of the complete Package to CellSeed.
On August 31, 2011, the Company issued warrant to purchase 275,482 shares of its common stock at an exercise price of $1.00 per share to a consultant. The warrant is generally exercisable for three years from the issuance date, however, will terminate earlier upon the occurrence of either of the following: (1) FINRA deems the Underwriters’ compensation for the Company’s next public offering to be unreasonable; or (2) on December 31, 2011 if the Company has not consummated one or more public offerings of securities in the minimum aggregate amount of $5.0 million prior to such date. The warrantholder may not exercise the warrant to the extent that such exercise would cause the holder and its affiliates to be a beneficial owner of more than 9.99% of the Company’s outstanding shares of common stock.
On September 30, 2011, the Company entered into an Amended and Restated Letter of Intent (the “LOI”) withAFH Advisory. Pursuant to the LOI, the Company has agreed to pay AFH Advisory $500,000 (the “Shell Cost”) to allow Emmaus Medical stockholders to acquire shares of common stock of the Company and become the majority owners in the aggregate of the Company and to achieve the desired post-merger capitalization of the Company and (ii) reimburse AFH Advisory for its advancement of expenses on behalf of the Company related to the Merger and a public offering (the “Reimbursable Costs,” and collectively with the Shell Cost, the “Transaction Costs”).
AFH Advisory may be paid any outstanding Transaction Costs from the proceeds of a public offering or upon the consummation of any other financing. Alternatively, AFH Advisory may, in its discretion, convert such amount (or any portion thereof) into common stock at a conversion price equal to 75% of the per share price in the public offering (the “Conversion Price”). Additionally, the Company has agreed to issue warrants to purchase shares of common stock to AFH Advisory upon the closing of a public offering. Such warrants will have a term of 5 years from the date of issuance and will have an exercise price equal to the Conversion Price. The number of shares underlying the warrants will be calculated by dividing the aggregate of the Shell Cost and the total advanced Reimbursable Costs by the Conversion Price.
Shares held by AFH Advisory and certain others will be decreased, at the rate of 1% of the post-offering outstanding common shares, for each $1 million or fraction thereof that the gross proceeds to the Company from the offering are less than $10 million. In the event of such reduction, AFH Advisory will reduce the number of those shares by an appropriate percentage. If an offering cannot be consummated to provide for minimum gross proceeds to the Company of at least $5 million, the Company’s arrangement with AFH Advisory provides that the Company may terminate the offering at its sole and absolute discretion, and if the Company terminates the offering, all shares held by AFH Advisory and certain others will be canceled.
If the Company’s arrangement with AFH Advisory is terminated based on mutual agreement of the parties or based on a breach by the Company, AFH Advisory will receive its Reimbursable Costs incurred as of the date of termination. If the arrangement with AFH Advisory is terminated (i) by either party (without being cured within 30 days) based on identification of information in the course of its due diligence investigation that it deems unsatisfactory, or if the parties are unable to agree to a valuation within 45 days following completion of satisfactory due diligence by an investment bank, or (ii) by the Company if a public offering cannot be consummated to provide for gross proceeds to the Company of at least $10 million or based on a breach by AFH Advisory that is not cured within 30 days, then AFH Advisory will receive reimbursement for 50% of Reimbursable Costs actually incurred to the date of such termination. If a public offering cannot be consummated with gross proceeds of at least $5 million, and the Company exercises its right to terminate the offering, then the Company will reimburse AFH Advisory an amount equal to 50% of the Transaction Costs incurred as of the date of termination, and AFH Advisory, in its discretion, has the option to be paid any outstanding amounts at the time of termination in cash or to convert such amounts (or any portion thereof) into common stock at a conversion price equal to 75% of the per share price of the shares of common stock sold in the Company’s most recently completed private offering of common stock. In the event of termination by the Company because a public offering cannot be consummated to provide for gross proceeds to the Company of at least $10 million, and if the Company enters into any transaction or a sale of all or substantially all of its assets within 12 months of such termination, AFH Advisory will be entitled to (i) 5% of its holdings (including holdings of certain others) of any securities received by the Company or the Company’s shareholders upon consummation of any business combination or other similar transaction; or (ii) cash or any other consideration it would have received as if it had a 5% ownership interest in the Company immediately prior to the closing of any such transaction.
The Company granted AFH Advisory exclusive rights to act as its advisor in connection with all financings and mergers and acquisitions until November 10, 2012 and the right to appoint two board members to the Company’s board of directors upon the closing of the Merger. In addition, in the event of any merger, stock purchase, asset purchase or similar transaction occurring within one year of the closing of a public offering, AFH Advisory may receive a warrant to purchase shares in an amount to increase AFH Advisory’s total holdings to 10% of the outstanding fully diluted equity of the Company but only to the extent the Company issues securities in connection with such merger, stock purchase, asset purchase or similar transaction.
In November 2011, the Company formed Emmaus Medical Europe, Ltd. (“EM Europe”), a wholly owned subsidiary of Emmaus Medical. EM Europe’s primary focus is expanding the business of Emmaus Medical in Europe.
In January 2012, the Company issued a promissory note in the amount of $200,000. The note bears interest at 8% per annum and all unpaid principal and interest are due upon demand at the lender’s option. In connection with the issuance of the note, the Company issued three-year warrants to purchase 55,556 shares of the Company’s common stock at a per share exercise price of $1.00.
In February 2012, the Company issued a promissory note in the amount of $205,000, which bears interest at 11% per annum and matures on the two year anniversary date of the note. In connection with the issuance of the note, the Company issued three-year warrants to purchase 56,945 shares of the Company’s common stock at a per share exercise price of $1.00.
In February 2012, the Company issued a one-year convertible note in the amount of $108,000, which bears interest at 8% per annum and matures on the anniversary date of the note. The principal amount plus the unpaid accrued interest due under the convertible note is convertible into shares of the Company’s common stock at $3.60 per share. In connection with the issuance of the note, the Company issued three-year warrants to purchase 30,000 shares of the Company’s common stock at a per share exercise price of $1.00.
NOTE 13 – RESTATEMENT
The Company restated its previously issued consolidated financial statements to report thecorrection of an error in the classification of a transaction cost incurred in the amount of $500,000 from additional paid in capital to an expense line item on the consolidated statement of operations titled “Transaction Costs.” Additionally, other transaction costs have been reclassed from general and administrative expenses to the “Transaction Costs” line item in the accompanying statement of operations. The effect of the restatement on results of operations and financial position as of and for the three and six months ended June 30, 2011 were as follows:
| | Three months ended June 30, 2011 |
| | As previously restated in Amendment No. 2 to Form 10-Q | | As restated in Amendment No. 3 to Form 10-Q |
Statement of Operations | | | | |
Total operating expense | | | 1,990,860 | | | | 2,490,860 | |
Loss from operations | | | (1,938,390 | ) | | | (2,438,390 | ) |
Net loss | | | (1,947,085 | ) | | | (2,447,085 | ) |
Net loss per common chare | | | (0.08 | ) | | | (0.11 | ) |
| | | | | | | | |
Balance Sheet | | | | | | | | |
Additional paid in capital | | | 14,555,603 | | | | 15,055,603 | |
Deficit accumulated during development stage | | | (15,830,924 | ) | | | (16,330,924 | ) |
| | Six months ended June 30, 2011 |
Statement of Operations | | As previously restated in Amendment No. 2 to Form 10-Q | | As restated in Amendment No. 3 to Form 10-Q |
Total operational expenses | | | 3,150,959 | | | | 3,650,959 | |
Loss from operations | | | (3,064,377 | ) | | | (3,564,377 | ) |
Net loss | | | (3,079,288 | ) | | | (3,579,288 | ) |
Net loss per common share | | | (0.14 | ) | | | (0.17 | ) |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion relates to a discussion of the financial condition and results of operations of Emmaus Life Sciences, Inc. (the “Company”) and its wholly-owned subsidiary Emmaus Medical, Inc., a Delaware corporation (“Emmaus Medical”), and Emmaus Medical’s wholly-owned subsidiaries Newfield Nutrition Corporation, a Delaware corporation (“Newfield”), and Emmaus Medical Japan, Inc., a Japanese corporation (“EM Japan”).
Forward-Looking Statements
This management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our unaudited consolidated financial statements and the related notes that are included in this Quarterly Report and the audited consolidated financial statements for the years ended December 31, 2010 and 2009 and the related notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained in our Current Report on Form 8-K/A originally filed with the Securities and Exchange Commission on November 17, 2011 and as subsequently amended (the “Current Report”).
This Quarterly Report contains forward-looking statements that involve substantial risks and uncertainties. All statements other than historical facts contained in this report, including statements regarding our future financial position, capital expenditures, cash flows, business strategy and plans and objectives of management for future operations, are forward-looking statements. The words “anticipated,” “believe,” “expect, “plan,” “intend,” “seek,” “estimate,” “project,” “could,” “may,” and similar expressions are intended to identify forward-looking statements. These statements include, among others, information regarding future operations, future capital expenditures, and future net cash flow. Such statements reflect our management’s current views with respect to future events and financial performance and involve risks and uncertainties, including, without limitation, our ability to raise additional capital to fund our operations,obtaining FDA and other regulatory approval for our drug products,successful completion of our clinical trials, our ability to achieve regulatory approval for our L-glutamine treatment for sickle cell disease (“SCD”), our ability to commercialize our L-glutamine treatment for SCD; our reliance on third party manufacturers for our drug products, market acceptance of our products, our dependence on licenses for certain of our products, our reliance on the expected growth in demand for our products, exposure to product liability and defect claims, development of a public trading market for our securities,and various other matters, many of which are beyond our control.
Actual results may vary materially and adversely from those anticipated, believed, estimated or otherwise indicated should one or more of these risks or uncertainties occur, or should underlying assumptions prove to be incorrect, or if any of the risks or uncertainties described elsewhere in this report or in the “Risk Factors” section included as a part of Item 2.01 of the Current Report occur. Consequently, all of the forward-looking statements made in this filing are qualified by these cautionary statements and there can be no assurance of the actual results or developments.
Company Overview
Pursuant to an Agreement and Plan of Merger dated April 21, 2011 (the “Merger Agreement”), by and among the Company, AFH Merger Sub, Inc., a wholly-owned subsidiary of the Company (“AFH Merger Sub”), AFH Holding and Advisory, LLC, and Emmaus Medical, Emmaus Medical merged with and into AFH Merger Sub on May 3, 2011 with Emmaus Medical continuing as the surviving entity (the “Merger”). Upon the closing of the Merger, the Company changed its name from “AFH Acquisition IV, Inc.” to “Emmaus Holdings, Inc.” Subsequently, on September 14, 2011, we changed our name from “Emmaus Holdings, Inc.” to “Emmaus Life Sciences, Inc.”
Upon consummation of the Merger on May 3, 2011, (i) each outstanding share of Emmaus Medical common stock was exchanged for29.48548924976shares of our common stock, (ii) each outstanding Emmaus Medical option and warrant, which was exercisable for one share of Emmaus Medical common stock, was exchanged for an option or warrant, as applicable, exercisable for29.48548924976shares of our common stock; and (iii)each outstanding convertible note of Emmaus Medical, which was convertible for one share of Emmaus Medical common stock, was exchanged for a convertible note exercisable for 29.48548924976 shares of our common stock. As a result of the Merger, holders of Emmaus Medical common stock, options, warrants and convertible notes received20,628,305shares of our common stock(excluding 47,178 shares held by stockholders who exercised dissenters’ rights in connection with the Merger), options and warrants to purchase an aggregate of326,508shares of our common stock, and convertible notes to purchase an aggregate of271,305shares of our common stock. Securityholders of Emmaus Medical held 85% of our issued and outstanding common stock on a fully diluted basis upon the closing of the Merger. Immediately after the closing of the Merger, we had24,378,305 (excluding 47,178 shares held by stockholders who exercised dissenters’ rights)shares of common stock, no shares of preferred stock, options to purchase 23,590shares of common stock, warrants to purchase302,918shares of common stock and convertible notes exercisable for271,305shares of common stock issued and outstanding.
We develop and commercialize treatments and therapies for rare diseases and are primarily focused on the late-stage development—currently in Phase III clinical trials with the FDA — of the amino acid L-glutamine as a prescription drug for the treatment of SCD. To a lesser extent, we are also engaged in the marketing and sale of NutreStore® [L-glutamine powder for oral solution], which has received FDA approval, as a treatment for short bowel syndrome (“SBS”). Prior to July 31, 2011, we also promoted Zorbtive® [somatropin (rDNA origin) for injection], an FDA approved treatment for SBS. Our indirect wholly owned subsidiary, Newfield Nutrition Corporation, sells L-glutamine as a nutritional supplement under the brand name AminoPure® through retail stores in multiple states and via importers and distributors in Japan and Taiwan. Since inception, we have generated minimal revenues from the sale and/or promotion of NutreStore®, Zorbtive® and AminoPure®. We also own a minority interest in CellSeed, Inc. (“CellSeed”), a Japanese company listed on the JASDAQ NEO market in Tokyo, engaged in research and development, manufacture and sale of temperature-responsive cell culture equipment. Emmaus Medical, LLC was organized on December 20, 2000. In October 2003, Emmaus Medical, LLC conducted a reorganization and merged with Emmaus Medical, Inc., a Delaware corporation originally incorporated in September 2003.
Our future capital requirements are substantial and may increase beyond our current expectations depending on many factors including: the duration and results of the clinical trials for our various products going forward; unexpected delays or developments in seeking regulatory approvals; the time and cost in preparing, filing, prosecuting, maintaining and enforcing patent claims; other unexpected developments encountered in implementing our business development and commercialization strategies; the outcome of litigation, if any; and further arrangements, if any, with collaborators. Until we can generate a sufficient amount of product revenue, if ever, future cash needs are expected to be financed through public or private equity offerings, debt financings or corporate collaboration and licensing arrangements. As of June 30, 2011, we had an accumulated deficit since inception of $15.8 million and cash and cash equivalents of $0.4 million. Since inception we have had minimal revenues and have had to rely on funding from sales of equity securities and borrowings from officers and stockholders. Currently, we estimate we will need approximately $5.5 million to complete our Phase III clinical trial and $400,000 to obtain regulatory approval of L-glutamine as a therapy for SCD. In addition, we have agreed to pay CellSeed an aggregate of $10.0 million pursuant to a Joint Research and Development Agreement (the “Research Agreement”) and an Individual Agreement (the “Individual Agreement”) with CellSeed and we believe that we will need approximately $3 million for research and development to develop corneal cell sheet technology in the U.S.
Recent Highlights
In April 2009, the FDA authorized us to begin a larger Phase III clinical trial directed to study L-glutamine as an experimental agent to reduce sickle cell crisis. Patient enrollment began in mid-2010 and as of June 30, 2011, we have signed contracts with 19 sickle cell study sites across the United States and have enrolled 63 patients. We aim to complete Phase III clinical trial enrollment by the end of 2011 or early 2012.
In October 2010, we formed EM Japan and held approximately 97% of the outstanding shares of EM Japan since its formation until March 2011, when we acquired the remaining outstanding shares of EM Japan. EM Japan is now a wholly-owned subsidiary of Emmaus Medical that markets and sells nutritional supplements in Japan and other neighboring regions. EM Japan also manages our distributors in Japan and may also import other medical products and drugs in the future.
In December 2010, we were awarded a five-year contract by the U.S. Department of Veterans Affairs for our NutreStore® product. In October 2007, we became the exclusive sublicensee of US Patent No. 5,288,703 (the “SBS Patent”) for the U.S. market, including the rights to distribute the L-glutamine treatment for SBS under the trademark NutreStore® in the U.S. and commercially launched NutreStore® in June 2008. Internationally, we are in the last stages of seeking approval to market NutreStore® in Hong Kong and have received a Certificate of Free Sale from the FDA to export NutreStore® to Hong Kong. Previously, we promoted Zorbtive® in the United States pursuant to a promotional rights agreement with EMD Serono, Inc. We terminated the agreement effective July 31, 2011 and no longer promote Zorbtive®.
In March 2011, prior to the Merger, Emmaus Medical completed a private placement of shares of its common stock in which it raised gross proceeds of $1.2 million. During the same month, we received our first order for AminoPure® from Taiwan.
We sell L-glutamine as a nutritional supplement under the brand name AminoPure® through our wholly-owned subsidiary Newfield Nutrition Corporation. The product is currently sold through retail stores in multiple states and via importers and distributors in Japan and Taiwan. As part of the growth strategy, Newfield Nutrition is focused on adding additional distributors both domestically and internationally.
Financial Overview
Revenue
As noted above, we are still in the development stage. Since our inception in 2000, we have had limited revenue from the sale of NutreStore®, an FDA approved prescription drug to treat SBS, and AminoPure®, a nutritional supplement. We have funded operations principally through debt financings and issuance of common stock. Emmaus Medical’s operations to date have been primarily limited to organizing and staffing, licensing and promoting products for SBS, outsourcing distribution and sales activities, developing clinical trials for sickle cell treatment, establishing manufacturing for products and maintaining and improving its patent portfolio.
Currently, we generate revenue through sale of NutreStore® [L-glutamine powder for oral solution] as a treatment for SBS as well as AminoPure® as a nutritional supplement Pursuant to the sublicense agreement for the SBS Patent, we are required to pay a royalty of 10% of adjusted gross sales of NutreStore® to Cato Holding Company (“Cato”), the sublicensor, with a required minimum royalty of $30,000 in 2008 and $70,000 in 2009. There was no required minimum royalty in 2010 and thereafter, other than 10% royalty of adjusted gross sales. Management expects that any revenues generated will fluctuate from quarter to quarter as a result of the timing and amount.
Research and Development Expenses
Research and development costs consist of expenditures for new products and technologies, which primarily involve fees paid to the contract research organization (CRO), payroll-related expenses, study site payments, consultants, activities related to regulatory filings, manufacturing development costs and other related supplies. Product candidates in late stages of clinical development generally have higher development costs than those in earlier stages of clinical development, primarily due to the increased size and duration of late stage clinical trials. We plan to increase our research and development expenses for the foreseeable future as we seek to complete development of our most advanced product candidate, the amino acid L-glutamine as a prescription drug for the treatment of SCD. Currently, we estimate we will need approximately $5.5 million to complete our Phase III clinical trial.
Expenses related to the Phase III clinical trial are based on estimates of the services received and efforts expended pursuant to contracts with study sites and the CRO that conducts and manages the clinical trial on our behalf. We expect to incur increased research and development expenses as we continue to enroll patients in the Phase III clinical trial for sickle cell disease. The most significant clinical trial expenditures are related to the CRO costs and the payment for study sites. The contract with the CRO is based on time and material whereas the study site agreements are based on per patient costs as well as other pass-through costs including but not limited to start-up costs and institutional review board (IRB) fees. The financial terms of these agreements are subject to negotiation and vary from contract to contract and may result in uneven payment flows. Payments under some of these contracts depend on factors such as the successful enrollment of patients and the completion of clinical trial milestones. Management estimates the expenses based on the time period over which the services will be performed and the level of effort to be expended in each period. Although we do not expect the estimate to be materially different from amounts actually incurred, our understanding of the status and timing of services performed relative to the actual status and timing of services performed may vary and result in us reporting amounts that are higher or lower in any particular period.
While we currently are focused on advancing the sickle cell clinical trials, future research and development expenses will depend on any new products or technologies that may be introduced in the pipeline. In addition, we cannot forecast with any degree of certainty which product candidate(s) may be subject to future collaborations, when such arrangements will be secured, if at all, and to what degree such arrangements would affect our development plans and capital requirements.
At this time, due to the inherently unpredictable nature of the drug development process and the interpretation of the regulatory requirements, we are unable to estimate with any certainty the costs we will incur in the continued development of the sickle cell treatment and other clinical programs. Clinical development timelines, the probability of success and development costs can differ materially from expectations. The current estimated cost to complete the Phase III clinical trial is $5.5 million, which is based on the assumptions that the total number of trial sites does not increase and we remain on the projected timeline. Should the total number of trial sites need to be increased or the timeline have to be moved out further than what is planned, there will be an increase in costs associated with the additional time and effort required by the CRO and company staff.
The drug development process to obtain FDA approval is very costly and time consuming. Even with the granting of orphan drug status and fast track designation, the successful development of the L-glutamine treatment for SCD is uncertain and subject to a number of risks including those described in Item 1A of the Current Report under the caption “Risk Factors.”
The L-glutamine treatment for SCD is investigational in nature and has not received FDA approval. In order to grant marketing approval, the FDA must conclude that the clinical data establishes the safety and efficacy of the L-glutamine treatment for SCD and that the manufacturing processes and controls are adequate. Despite our efforts, the L-glutamine treatment for SCD may not be proven safe and effective in clinical trials, or meet applicable regulatory standards. We are focused on completing the Phase III clinical trial and submitting the new drug application (NDA) to the FDA for consideration. As a result of the uncertainties discussed above, the uncertainty associated with clinical trial enrollment and the risks inherent in the development process, we are unable to determine the duration and completion of costs or when, and to what extent, we will generate revenues from the commercialization and sale of the L-glutamine treatment for SCD. Development timelines, probability of success and development costs vary widely.
In connection with our agreements with CellSeed related to the development of corneal cell sheet technology in U.S., we believe that the cost to develop this technology is approximately $13 million, which includes the $10 million in payments we have agreed to make to CellSeed pursuant to the Joint Research and Development Agreement and Individual Agreement, and $3 million in research and development costs. Such estimate includes the cost of obtaining FDA approval for the cornea cell sheets. We have assumed that we will need biologic approval of the FDA for the cornea cell sheets, rather than pharmaceutical approval, and that we will only have to run a small trial here in the U.S. to test the safety and efficacy of the corneal cell sheets because we believe that we will be able to submit, and the FDA will accept, the data regarding corneal cell sheets submitted to the EMEA. We estimate that we will need another $2 million to commercialize the corneal cell sheet technology. Due to abundant data available for cornea treatment using this technology, we anticipate it will be two to three years before we can commercialize this product in U.S. For heart treatments, we plan to participate in a multi-center international study within the next two years and anticipate that we will be able to commercialize these products in about five years. We currently do not have an estimate of the estimated costs to develop and commercialize cardiac cell sheets.
No research and development costs are associated with the SBS treatment.
General and Administrative Expenses
General and administrative expenses consist principally of salaries and related costs for personnel in executive, finance, business development, information technology, marketing, and legal functions. Other general and administrative expenses include facility costs, patent filing costs, and professional fees for legal, consulting, auditing and tax services.
Inventories
Inventories consist of finished goods and work-in-process and are valued based on first-in, first-out and at the lesser of cost or market value. Work-in-process inventories consist of raw material L-Glutamine for the Company’s products, AminoPure and NutreStore, that has not yet been packaged and labeled for sale. All of the purchases during the six months ended June 30, 2011 and 2010 were from two vendors.
Results of Operations
| Three Months Ended June 30, | | Six Months Ended June 30, | | From December 20, 2000 (date of inception) to June 30, | |
| 2011 | | 2010 | | 2011 | | 2010 | | 2011 | |
| (unaudited) (restated) | | (unaudited) | | (unaudited) (restated) | | (unaudited) | | (unaudited) (restated) | |
Sales | | $ | 100,101 | | | $ | 19,847 | | | $ | 159,569 | | | $ | 69,394 | | | $ | 534,068 | |
Sales return | | | (2,043 | ) | | | (20,130 | ) | | | (2,298 | ) | | | (23,888 | ) | | | (32,655 | ) |
Revenues | | | 98,058 | | | | (283 | ) | | | 157,271 | | | | 45,506 | | | | 501,413 | |
Cost of goods sold | | | 45,588 | | | | 7,882 | | | | 70,689 | | | | 30,415 | | | | 296,723 | |
Scrapped inventory | | | — | | | | — | | | | — | | | | — | | | | 235,537 | |
Total cost of goods sold | | | 45,588 | | | | 7,882 | | | | 70,689 | | | | 30,415 | | | | 532,260 | |
Gross profit (loss) | | | 52,470 | | | | (8,165 | ) | | | 86,582 | | | | 15,091 | | | | (30,847 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | |
Research and development | | | 337,889 | | | | 236,547 | | | | 648,652 | | | | 458,493 | | | | 5,548,304 | |
Selling | | | 174,185 | | | | 168,310 | | | | 375,696 | | | | 293,352 | | | | 2,177,904 | |
General and administrative | | | 1,189,893 | | | | 400,563 | | | | 1,837,718 | | | | 806,984 | | | | 7,450,458 | |
Transaction costs | | | 788,893 | | | | — | | | | 788,893 | | | | — | | | | 788,893 | |
| | | 2,490,860 | | | | 805,420 | | | | 3,650,959 | | | | 1,558,829 | | | | 15,965,559 | |
Loss from operations | | | (2,438,390 | ) | | | (813,585 | ) | | | (3,564,377 | ) | | | (1,543,738 | ) | | | (15,996,406 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | |
Interest income | | | 10,169 | | | | 9,382 | | | | 16,614 | | | | 18,391 | | | | 101,848 | |
Interest expense | | | (18,864 | ) | | | (11,893 | ) | | | (30,675 | ) | | | (23,843 | ) | | | (420,668 | ) |
| | | (8,695 | ) | | | (2,511 | ) | | | (14,061 | ) | | | (5,452 | ) | | | (318,820 | ) |
Loss before income taxes | | | (2,447,085 | ) | | | (816,096 | ) | | | (3,578,438 | ) | | | (1,549,190 | ) | | | (16,315,226 | ) |
Income taxes (benefit) | | | — | | | | (1,250 | ) | | | 850 | | | | — | | | | 15,698 | |
Net loss | | | (2,447,085 | ) | | | (814,846 | ) | | | (3,079,288 | ) | | | (1,549,190 | ) | | | (16,330,924 | ) |
Net Loss per common share | | | (0.11 | ) | | | (0.04 | ) | | | (0.17 | ) | | | (0.08 | ) | | | | |
Weighted average common shares outstanding | | | 23,077,289 | | | | 19,288,138 | | | | 21,678,616 | | | | 19,288,138 | | | | | |
Three Months Ended June 30, 2011 and 2010
Net Losses. Net losses increased $1.6 million, or 200%, from $0.8 million to $2.4 million for the three months ended June 30, 2010 and 2011, respectively, and we expect to continue to generate losses as we progress toward the commercialization of product candidates. The increase in net losses is primarily a result of increased operating expenses as discussed below. As of June 30, 2011, we had an accumulated deficit of approximately $16.3 million. Losses, partially offset by revenue from commercialized products, will continue as we advance our sickle cell treatment toward regulatory approval and potential commercialization. As a result, we anticipate that we will continue to incur net losses and be unprofitable for the foreseeable future. There can be no assurance that we will ever operate at a profit, even if all of our products are commercialized.
Revenues. Sales increased $80,254, or 404%, from $19,847 to $100,101 for the three months ended June 30, 2010 and 2011, respectively. Sales increased more than unusual for this period due to Newfield’s sale of $50,000 of AminoPure® to Johnson Chemical Pharmaceutical Works Co., its new Taiwan distributor, in the three months ended June 30, 2011. This contributed to an increase in sales of about 300% for the AminoPure® product. In addition, EM Japan generated approximately $20,000 in sales of AminoPure® during this period as compared to no sales in 2010 when EM Japan did not exist. These events caused our increase in revenues. In the second quarter of 2010, we experienced a large number of returns due to the expiration of the NutreStore® product. This is the main reason for a negative net revenue figure amount in 2010. The current inventory of NutreStore® is set to expire in April and May of 2014.
Cost of goods sold. Cost of goods sold increased $37,706, or 478%, from $7,882 to $45,588 for the three months ended June 30, 2010 and 2011, respectively. Cost of goods sold increased primarily as a result of increased unit sales of our AminoPure® product as discussed above in the Revenue section. No scrapped inventory expense was realized for the three months ended June 30, 2011 and 2010. As a percentage of revenue, cost of goods sold decreased from 2,785% to 46% for the three months ended June 30, 2010 and 2011, respectively primarily as a result of the increase in sales. All of the purchases during the three months ended June 30, 2011 and 2010 were from one vendor.
Research and Development Expenses. Research and development expenses increased $0.1 million, or 43%, from $0.2 million to $0.3 million for the three months ended June 30, 2010 and 2011, respectively. This increase was primarily due to increased activity with the clinical trial. Research and development costs increased in 2011 and consisted of the following increases: $30,240 for CRO costs; $70,227 for study site expenses; and $18,827 for drug manufacture and other costs. Our clinical trial activities began to ramp up beginning in March 2010 which contributed to the increase in costs in the three months ended June 30, 2011. In 2010, we did not have any active sites. The bulk of payments made in 2010 were deposits to the CRO. As of June 30, 2011, there were 19 sites active and recruiting patients and as a result, CRO time and effort increased.
Selling Expenses. Selling expenses slightly increased $5,875 or 3%, from $168,310 to $174,185 for the three months ended June 30, 2010 and 2011, respectively. The increase was primarily due to payroll and travel costs. The selling expense included the cost of distribution, promotion, travel, tradeshows and exhibits for NutreStore®, Zorbtive®, and AminoPure®.
General and Administrative Expenses.General and administrative expenses increased $0.8 million, or 197%, from $0.4 million to $1.2 million for the three months ended June 30, 2010 and 2011, respectively. The increase was largely due to an increase in costs related to increased payroll, legal fees and consulting fees. The Company hired additional professional staff in 2011 which resulted in an increase in payroll expenses of $21,756. We also incurred increased legal and consulting expenses of approximately $901,091 in connection with the Merger in 2011.
We anticipate that general and administrative expenses will continue to increase for, among others, the following reasons:
| · | as a result of increased payroll, expanded infrastructure and higher consulting, legal, accounting and investor relations costs, and director and officer insurance premiums associated with being a public company; |
| · | to support research and development activities, which the Company expects to expand as development of our product candidate(s) continue; and |
| · | to build a sales and marketing team before we receive regulatory approval of a product candidate in anticipation of commercial launch. |
Transaction Costs.During the three months ended June 30, 2011, we incurred approximately $0.8 million in expenses related to the Merger. These costs consist of $0.5 million payable to AFH Advisory to allow Emmaus Medical stockholders to acquire shares of common stock of the Company and become the majority owners in the aggregate of the Company and to achieve the desired post-merger capitalization of the Company and $0.3 million in expenses advanced on our behalf by AFH Advisory related to the Merger and a public offering for which we have agreed to reimburse AFH Advisory.
Six Months Ended June 30, 2011 and 2010
Net Losses. Net losses increased $2.0 million, or 131%, from $1.5 million to $3.6 million for the six months ended June 30, 2010 and 2011, respectively, and we expect to continue to generate losses as we progress toward the commercialization of product candidates. The increase in net losses is primarily a result of increased operating expenses as discussed below. As of June 30, 2011, we had an accumulated deficit of approximately $16.3 million. Losses, partially offset by revenue from commercialized products, will continue as we advance our sickle cell treatment toward regulatory approval and potential commercialization. As a result, we anticipate that we will continue to incur net losses and be unprofitable for the foreseeable future. There can be no assurance that we will ever operate at a profit, even if all of our products are commercialized.
Revenues. Sales increased $90,175, or 129.9% from $69,394 to $159,569 for the six months ended June 30, 2010 and 2011, respectively. Sales increased largely due to increases in the number of units sold of our AminoPure® product. The Company had sales of AminoPure® in the amount of $50,000 from its new market, Taiwan, in May 2011. There was $2,298 in returns of the NutreStore® product for the six months ended June 30, 2011 as compared to $23,888 for the six months ended June 30, 2010, or a 90% decrease. This decrease in returns was the reason for our $111,765 increase in net revenue, or 246%, for the six months ended June 30, 2011 as compared to the six months ended June 30, 2010. We do not anticipate significant returns of the NutreStore product in the future.
Cost of goods sold. Cost of goods sold increased $40,274, or 132%, from $30,415 to $70,689 for the six months ended June 30, 2010 and 2011, respectively. Cost of goods sold increased primarily as a result of increased unit sales of our AminoPure® product. No scrapped inventory expense was realized for the six months ended June 30, 2011 and 2010. As a percentage of revenue, cost of goods sold decreased from 67% to 45% for the six months ended June 30, 2010 and 2011, respectively primarily as a result of the increase in sales. All of the purchases during the six months ended June 30, 2011 and 2010 were from two vendors.
Research and Development Expenses. Research and development expenses increased $0.2 million, or 41%, from $0.5 million to $0.7 million for the six months ended June 30, 2010 and 2011, respectively. This increase was primarily due to increased activity in clinical trials. Research and development costs increased in 2011 and consisted of the following increases: $70,488 for CRO costs; $109,228 for study site expenses; and $25,591 for drug manufacture and other costs. Our clinical trial activities began to ramp up beginning in March 2010 which contributed to the increase in costs in the six months ended June 30, 2011. In 2010, we did not have any active sites. The bulk of payments made in 2010 were deposits to the CRO. As of June 30, 2011, there were 19 sites active and recruiting patients and as a result, CRO time and effort increased.
Selling Expenses. Selling expenses increased $82,344, or 28%, from $293,352 to $375,696 for the six months ended June 30, 2010 and 2011, respectively. The increase was primarily due to sales, payroll and travel costs. The selling expense included the cost of distribution, promotion, travel, tradeshows and exhibits for NutreStore®, Zorbtive®, and AminoPure®.
General and Administrative Expenses.General and administrative expenses increased $1.0 million, or 128%, from $0.8 million to $1.8 million for the six months ended June 30, 2010 and 2011, respectively. The increase was largely due to an increase in costs related to increased payroll, legal fees and consulting fees. The Company hired additional professional staff in 2011 which resulted in an increase in payroll expenses of $0.1 million. We also incurred increased legal and consulting expenses of approximately $0.9 million in connection with the Merger in 2011.
Transaction Costs.During the six months ended June 30, 2011 we incurred approximately $0.8 million in expenses related to the Merger. These costs consist of $0.5 million payable to AFH Advisory to allow Emmaus Medical stockholders to acquire shares of common stock of the Company and become the majority owners in the aggregate of the Company and to achieve the desired post-merger capitalization of the Company and $0.3 million in expenses advanced on our behalf by AFH Advisory related to the Merger and a public offering for which we have agreed to reimburse AFH Advisory.
Liquidity and Capital Resources
Based on our losses to date, anticipated future revenue and operating expenses and our cash and cash equivalents balance of $0.4 million as of June 30, 2011, the Company does not appear to have sufficient operating capital without raising additional capital. We incurred losses of $3.6 million for the six months ended June 30, 2011 and $3.8 million for the year ended December 31, 2010. We had an accumulated deficit since inception to June 30, 2011 of $16.3 million. We anticipate that we will continue to incur net losses for the foreseeable future as we incur expenses for the development and commercialization of L-glutamine as a prescription drug for the treatment of sickle cell disease and the expansion of corporate infrastructure, including costs associated with being a public company. As a result, we will seek to fund operations through public or private equity or debt financings, loans, including loans from related parties or other sources, such as strategic partnership agreements. As part of this effort, we have received many loans from stockholders as discussed below. Additionally, we raised approximately $1.2 million in a private rights offering of common stock in March 2011. Our failure to raise capital as and when needed would have a negative impact on our financial condition and our ability to pursue our business strategies.
Due to the uncertainty of our ability to meet our current operating and capital expenses, in their report on our audited annual financial statements as of and for the years ended December 31, 2010 and 2009, our independent auditors included an explanatory paragraph regarding concerns about our ability to continue as a going concern. Our financial statements contain additional note disclosures describing the circumstances that led to this disclosure by our independent auditors. There is substantial doubt about our ability to continue as a going concern as the continuation and expansion of our business is dependent upon obtaining further financing, successful and sufficient market acceptance of our products, and, finally, achieving a profitable level of operations.
On April 8, 2011, pursuant to a Research Agreement, we agreed to pay CellSeed $8.5 million within 30 days of the completion of all of the following: (i) the execution of the Research Agreement; (ii) the execution of the Individual Agreement; and (iii) CellSeed’s delivery of the Package to us. Pursuant to the Individual Agreement, the Company agreed to pay $1.5 million to CellSeed within 30 days of CellSeed’s delivery of the Package to the Company and a royalty to be agreed upon by the parties. CellSeed may terminate these agreements with us if we are unable to make timely payments required under the agreements.
In addition to the $10.0 million we have agreed to pay CellSeed, we currently estimate that we will need an additional $5.5 million to complete our Phase III clinical trial and $0.4 million to obtain FDA approval for our L-glutamine treatment for SCD. Our current cash burn rate is approximately $0.4 million per month. Our future capital requirements will be substantial and may increase beyond our current expectations depending on many factors including: the number, duration and results of the clinical trials for our various products going forward; unexpected delays or developments in seeking regulatory approvals; the time and cost in preparing, filing, prosecuting, maintaining and enforcing patent claims; other unexpected developments encountered in implementing our business development and commercialization strategies; the outcome of litigation, if any; and further arrangements, if any, with collaborators. We will rely, in part, on sales of AminoPure® for revenues, which we expect will increase. However, until we can generate a sufficient amount of product revenue, future cash needs are expected to be financed through public or private equity offerings, debt financings, loans, including loans from related parties, or corporate collaboration and licensing arrangements. If we do not receive adequate funding to complete our clinical trials or to obtain FDA approval for our drug, we may have to delay our trial. If we have to delay our trial, we cannot enroll additional subjects which will delay the approval of the study treatment. Furthermore, if we do not receive adequate funding, we may not be able to develop corneal cell sheet technology in the U.S.
Our cash flow from operations is not adequate, but our future capital requirements are substantial and may increase beyond our current expectations depending on many factors including: the duration and results of the clinical trials for our various products going forward; unexpected delays or developments in seeking regulatory approvals; the time and cost in preparing, filing, prosecuting, maintaining and enforcing patent claims; other unexpected developments encountered in implementing our business development and commercialization strategies; the outcome of litigation, if any; and further arrangements, if any, with collaborators. Until we can generate a sufficient amount of product revenue, future cash needs are expected to be financed through public or private equity offerings, debt financings or corporate collaboration and licensing arrangements. There can be no assurance of the availability of such capital on terms acceptable (or at all) to us.
For the six months ended June 30, 2011 and during the year ended December 31, 2010, we borrowed varying amounts pursuant to promissory notes, the majority of which has been from our stockholders. As of June 30, 2011 and December 31, 2010, the Company’s promissory notes totaled $1.9 million and $0.9 million, respectively. Of the $1.9 million of promissory notes outstanding as of June 30, 2011, $1.4 million was due to stockholders and all of the amounts outstanding under the notes as of December 31, 2010 were due to stockholders. The promissory notes carry interest from 0% to 10% and except for one promissory note in the principal amount of $0.5 million, the debt is unsecured. Interest on 0% loans was imputed at the incremental borrowing rate of 6% per annum. The net proceeds of the loans were used for working capital.
The table below lists the outstanding loans as of June 30, 2011 and the material terms of our outstanding loans:
Lender | | Loan Type | | Annual Interest Rate | | Date of loan | | Term of Loan | | Principal Loan Amount | | Amount Outstanding as of June 30, 2011 (1) |
Hope Hospice International | | Unconvertible | | 8% | | 1/12/11 | | 2 years | | $ | 200,000 | | $ | 203,511 |
Yutaka Niihara | | Unconvertible | | 6.5% | | 1/12/09 | | Due on demand | | $ | 350,000 | | $ | 351,138 |
Daniel Kimbell | | Unconvertible | | 6.5% | | 4/27/2009 | | Due on demand | | $ | 20,000 | | $ | 20,011 |
Daniel Kimbell | | Unconvertible | | 6.5% | | 5/11/2009 | | Due on demand | | $ | 10,000 | | $ | 10,040 |
Nami Murakami | | Convertible | | 0% | | 8/16/2010 | | 5 years | | $ | 18,000 | | $ | 18,000 |
Makoto Murakami | | Convertible | | 0% | | 8/16/2010 | | 5 years | | $ | 18,000 | | $ | 18,000 |
Kazuo Murakami | | Convertible | | 0% | | 8/16/2010 | | 5 years | | $ | 18,000 | | $ | 18,000 |
M’s Support Co. Ltd. | | Convertible | | 0% | | 8/17/2010 | | 5 years | | $ | 18,000 | | $ | 18,000 |
Yumiko Takemoto | | Convertible | | 6% | | 11/23/2010 | | 5 years | | $ | 2,000 | | $ | 2,000 |
Shigeru Matsuda | | Convertible | | 6.5% | | 1/12/2009 | | 5 years | | $ | 221,895 | | $ | 257,465 |
Mitsubishi UFJ Capital III, Limited Partnership | | Convertible | | 10% | | 3/14/11 | | 5 years | | $ | 500,000 | | $ | 500,000 |
Yutaka Niihara | | Unconvertible | | 8% | | 6/21/2011 | | Due on demand | | $ | 100,000 | | $ | 100,222 |
Yasushi Nagasaki* | | Convertible | | 8% | | 6/29/2011 | | 1 year | | $ | 360,000 | | $ | 360,160 |
TOTAL | | | | | | | | | | $ | 1,835,895 | | $ | 1,876,547 |
(1) Represents the full amount of the principal and amount outstanding (inclusive of accrued interest), as applicable, on each loan as of the dates indicated, without regard for the value of any recorded discounts for (i) the beneficial conversion feature of convertible notes or (ii) warrants issued in connection with certain convertible notes.
The loan to the Company from Hope Hospice International is evidenced by a promissory note. Pursuant to the note, interest is payable quarterly with the principal being due and payable on the maturity date. If we fail to make any payment when due under the note or we seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the note is due and payable to the holder.
The loan to the Company from Dr. Niihara made in 2009 is evidenced by a promissory note. Pursuant to the note, interest is payable monthly with principal and any accrued unpaid interest being due upon demand by the holder. If we fail to make a payment within 10 days after the due date, we must pay an additional late fee of 2% of the late interest payment. If we fail to make any payment when due under the note, breach any condition relating to any security for the note (although the note is unsecured), seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the note is due and payable to the holder. Dr. Niihara loaned the Company an additional $100,000 on June 21, 2011. Pursuant to the promissory note evidencing the loan, interest is payable monthly with principal and any accrued unpaid interest being due upon demand by the holder. If we fail to make any payment when due under the note or seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the note is due and payable to the holder.
The loans to the Company from Nami Murakami, Makoto Murakami, Kazuo Murakami and M’s Support Co. Ltd. are evidenced by promissory notes. Pursuant to the notes, interest is payable quarterly with the principal being due and payable on the maturity date. The holder, at his option, may convert the principal amount of the note into shares of our common stock at a conversion price of $3.05 per share. If we fail to make any payment when due under the note or we seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the note is due and payable to the holder.
The loans to the Company from Daniel Kimbell are evidenced by promissory notes. Pursuant to the notes, interest is payable monthly. If we fail to make a payment within 10 days after the due date, we must pay an additional late fee of 2% of the late interest payment. If we fail to make any payment when due under the notes, breach any condition relating to any security for the notes (although the note is unsecured), seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the notes is due and payable to the holder.
The loan to the Company from Mitsubishi UFJ Capital III, Limited Partnership is evidenced by a promissory note. Pursuant to the note, interest accrues at 10% per annum beginning on January 1, 2012. Interest only payments are due monthly with the principal being due and payable on the maturity date. The holder, at any time during the term of the note but no later than one month after the date our shares of common stock are traded on NASDAQ, may convert the principal amount and any accrued interest owing at the time of such conversion into shares of our common stock at $3.05 per share. Upon the conversion of the note, the holder will also receive a warrant to purchase shares of our common stock in an amount equal to 25% of the number of shares received upon the conversion of the note. The exercise price of the warrants will be $3.05 per share. The principal amount of the note is secured by 73,550 shares of common stock of CellSeed owned by Emmaus Medical. If we fail to make any payment when due under the note, seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the note is due and payable to the holder. In addition, the lender may require us to perform all obligations under the note in the event our shares are not traded on NASDAQ on or prior to December 31, 2011 or that any stockholder is engaged in any antisocial activities.
The loan to the Company from Shigeru Matsuda is evidenced by a promissory note. If requested by the lender, we must make quarterly interest only payments. The lender may also allow interest payments to accrue, pursuant to which the unpaid but accrued interest shall be added to the principal. The entire unpaid principal and any accrued interest thereon shall become immediately due and payable on demand by the holder. The holder, at any time during the term of the note, may convert the principal amount and any accrued interest owing at the time of such conversion into shares of our common stock at $3.05 per share. If we fail to make a payment within 10 days after the due date, we must pay an additional late fee of 2% of the late interest payment. Dr. Niihara and Daniel Kimbell, the former Chief Operating Officer of Emmaus Medical, agreed to be the primary guarantor and secondary guarantor on the note such that in the event we cannot pay the note, Dr. Niihara and Mr. Kimbell, in that order, will make payments due to the lender. If we or the guarantors fail to make any payment due under the terms of the note, or breach any condition relating to any security, security agreement, note, mortgage or lien granted as collateral security for the note, seek relief under the U.S. Bankruptcy Code, or suffer an involuntary petition in bankruptcy or receivership not vacated within 30 days, the entire balance of the note and any interest accrued thereon shall be immediately due and payable to the holder.
The loan to the Company from Yumiko Takemoto is evidenced by a promissory note. Pursuant to the note, interest is payable quarterly with the principal being due and payable on the maturity date. The holder, at his option, may convert the principal amount of the note into shares of our common stock at a conversion price of $3.05 per share. If we fail to make any payment when due under the note or we seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the note is due and payable to the holder.
The loan to the Company from Yasushi Nagasaki is evidenced by a promissory note. The entire principal amount of the note and any outstanding accrued interest is due on the maturity date. The principal amount and any unpaid interest due under the promissory note are convertible into shares of our common stock at $3.60 per share. Mr. Nagasaki received a warrant to purchase 25,000 shares of common stock at an exercise price equal to 75% of the fair market value of the Company’s common stock on the date prior to exercise. If we fail to make a payment within 10 days after the due date, we must pay an additional late fee of 2% of the late interest payment. If we fail to make any payment due under the terms of the note, seek relief under the U.S. Bankruptcy Code or suffer an involuntary petition in bankruptcy or receivership that is not vacated within 30 days, the entire balance of the note is due and payable to the holder.
Cash Flows
Net cash used in operating activities
Net cash flows used in operating activities increased $0.2 million, or 10%, from $1.9 million to $2.1 million for the six months ended June 30, 2010 and 2011, respectively. This increase was primarily due to a $2.0 million increase in operating expenses offset by an increase in the accounts payable outstanding balance of $1.1 million and due to related party of $0.7 million. The increase in operating expenses was a result of the costs associated in preparing for the merger and public offering. The increase in accounts payable was mainly the result of increased legal expenses payable of $0.5 million and increased consulting expenses payable of $0.5 million related to the public offering. We expect that operating expenses will continue to increase due to costs related to a public offering and costs related to our being a publicly reporting company.
Net cash used in investing activities
Net cash flows used in investing activities decreased from $4,630 to $1,494 for the six months ended June 30, 2010 and 2011, respectively, for the purchase of property and equipment.
Net cash from financing activities
Net cash flows from financing activities increased $0.6 million, or 41%, from $1.6 million to $2.2 million for the six months ended June 30, 2010 and 2011, respectively primarily as a result a $0.1 million decrease in the proceeds from the issuance of shares of our common stock and a $0.9 million increase in the proceeds from the issuance of notes payable and convertible notes payable.
A total of $0.1 million of convertible notes payable were converted into shares of our common stock during the six months ended June 30, 2011, compared to $0 for the six months ended June 30, 2010.
Off-Balance-Sheet Arrangements
Since our inception, we have not engaged in any off-balance sheet arrangements, including the use of structured finance, special purpose entities or variable interest entities.
Critical Accounting Policies
Management’s discussion and analysis of financial condition and results of operations is based on our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States, or GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities and expenses. On an ongoing basis, we evaluate these estimates and judgments, including those described below. We base our estimates on our historical experience and on various other assumptions that we believe to be reasonable under the circumstances. These estimates and assumptions form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from these estimates.
While our significant accounting policies are more fully described in Note 2 to our financial statements included in this Quarterly Report, we believe that the following accounting policies are the most critical to aid you in fully understanding and evaluating our reported financial results and affect the more significant judgments and estimates that we use in the preparation of our financial statements.
Revenue recognition
The Company recognizes revenue in accordance with the Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 101,Revenue Recognition in Financial Statements(“SAB 101”), as amended by Staff Accounting Bulletin No. 104,Revision of Topic 13(“SAB 104”).
Revenue is recognized when there is persuasive evidence that an arrangement exists, delivery has occurred, the price is fixed and determinable and collection is reasonably assured.
With prior written approval of the Company, product is returnable only by our direct customers for a returned goods credit, if the product meets any of the following criteria:
| A. | Product expiring within six (6) months of the expiration date printed on the package/container that is in the manufacturer’s original package/container and bears the original label. |
| B. | Expired product that is in the manufacturer’s original package/container and bears the manufacturer’s original label, provided, however, that expired product must be returned within 12 months of the expiration date printed on the package/container. |
| C. | Product shipped directly by the Company that is damaged in transit, subject to Free on Board (“FOB”) Destination, or material shipped in error by the Company. |
| D. | Product that is discontinued, withdrawn, or recalled. |
Credits will only be issued for full cartons only without any missing packets of product. No credit is issued, nor does the Company accept charges or deductions for administrative, handling, or freight charges associated with the return of product to the Company. No credit is issued for product destroyed by anyone other than the Company. Customers must return the product within 60 days of receiving our written approval for the return or the return will not be issued a credit. The amount of the credit provided for returned product is based on the current wholesale acquisition cost of the returned product less 5%. When product is returned, a credit memo is applied to the customer’s current account balance or applied to future purchases. Credit memos expire one hundred eighty (180) days from date issued.
The Company estimate its sales return based upon its prior sales and return history. Historically, sales returns have been very nominal. The extraordinary sales returns in the six months ended June 30, 2010 were all related to the same batch of NutreStore product produced in 2008 that expired. The expiry date of the NutreStore product was two years after the date of manufacture but was changed by the Company, with no objection from the FDA, and is currently four years after the date of manufacture. All products sold in 2009 were part of the batch that had a two year expiry period and expired in 2010. All products produced in 2010 and sold from 2010 through 2011 have an expiry date of 2014 and the Company anticipates that the product will be consumed before expiration and not returned. The Company continues to monitor its returns and will adjust its estimates based on its actual sales return experience. As of June 30, 2011, no reserve for sales returns has been deemed necessary and accordingly, no reserve has been recorded in the accompanying financial statements.
We are required to pay royalties which are recognized as expense upon sale of the products. The royalty equivalent to 10% of adjusted gross sales is due to CATO on an annual basis. The 10% royalty is calculated at the end of the year and accrued on an annual basis.
Share-based payments
We recognize compensation cost for share-based compensation awards during the service term of the recipients of the share-based awards. The fair value of share-based is calculated using the Black-Scholes-Merton pricing model. The Black-Scholes-Merton model requires subjective assumptions regarding future stock price volatility and expected time to exercise, which greatly affect the calculated values. The expected term of awards granted is derived from historical data on awards exercised and post-vesting employment termination behavior. The risk-free rate selected to value any particular grant is based on the U.S. Treasury rate that corresponds to the vesting period of the grant effective as of the date of the grant. The expected volatility is based on the historical volatility of the common stock of comparable publicly traded companies. These factors could change, affecting the determination of stock-based awards expense in future periods.
Marketable securities
Securities available-for-sale are recorded at cost and any increases or decreases in fair market value are recorded as unrealized gain or loss, net of taxes in accumulated other comprehensive income. We monitor these investments for impairment and make appropriate reductions in carrying values when necessary.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not required for a smaller reporting company.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures, which are designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer, or CEO, and Chief Financial Officer, or CFO, as appropriate to allow timely decisions regarding required disclosure.
Based on an evaluation carried out as of the end of the period covered by this quarterly report, under the supervision and with the participation of our management, including our CEO and CFO, our CEO and CFO have concluded that, as of the end of such period, our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) were ineffective as of June 30, 2011. The change in our conclusion as to the effectiveness of our disclosure controls results from the restatement of our financial statements included in this amendment.
Changes in Internal Control Over Financial Reporting
On April 21, 2011, we entered into an agreement and plan of merger with AFH Merger Sub, Inc., our wholly-owned subsidiary, (“AFH Merger Sub”), AFH Holding and Advisory, LLC, and Emmaus Medical, Inc. (“Emmaus Medical”) pursuant to which Emmaus Medical agreed to merge with and into AFH Merger Sub with Emmaus Medical continuing as the surviving entity (the “Merger”). Upon the closing of the Merger on May 3, 2011, the sole business conducted by our company is the business conducted by Emmaus Medical and it subsidiaries and certain of the officers and directors of Emmaus Medical became officers and directors of our company. Also, as a result of the Merger, the internal control over financial reporting utilized by Emmaus Medical prior to the Merger became the internal control over financial reporting of our company
Based on the evaluation of our management as required by paragraph (d) of Rule 13a-15 or 15d-15 of the Exchange Act, we believe that, other than the changes described above, there were no changes in our internal control over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Part II. Other Information
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors
Any investment in our common stock involves a high degree of risk. Investors should carefully consider the risks described below and all of the information contained in this report before deciding whether to purchase our common stock. Our business, financial condition or results of operations could be materially adversely affected by these risks if any of them actually occur. Our shares of common stock are not currently listed or quoted for trading on any national securities exchange or national quotation system. If and when our common stock is traded, the trading price could decline due to any of these risks, and an investor may lose all or part of his or her investment. Some of these factors have affected our financial condition and operating results in the past or are currently affecting us. This Quarterly Report also contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including the risks described below and elsewhere in this report.
Upon the closing of the Merger on May 3, 2011, we (i) became the 100% parent of Emmaus Medical, (ii) assumed the operations of Emmaus Medical and its subsidiaries; and (iii) changed our name from “AFH Acquisition IV, Inc.” to “Emmaus Holdings, Inc.” As a result of the closing of the Merger, there have been material changes from the risk factors disclosed in the “Risk Factors” section of our annual report on Form 10-K for the year ended December 31, 2010. Please refer to the risk factors set forth in Item 2.01 of the Current Report for the risks related to our business post-Merger.
Item 2. Unregistered Sale of Equity Securities and Use of Proceeds
On June 29, 2011, we issued a one-year convertible promissory note to Yasushi Nagasaki, our Chief Financial Officer, in the principal amount of $360,000. The note bears interest at 8% per annum. During the term of the note, the principal and any unpaid interest on the note are convertible at the holder’s option into shares of our common stock at a conversion rate of $3.60 per share. Mr. Nagasaki also received a warrant to purchase 25,000 shares of common stock with an exercise price equal to 75% of the fair market value of the Company’s common stock on the date prior to exercise. The Company recorded a discount on the convertible debt based on the value of warrants granted in the note agreement and a beneficial conversion feature. $58,790 was allocated to the warrants and $122,727 was allocated to the beneficial conversion feature. The note and warrant were offered and issued in reliance upon the exemption from registration pursuant to the exemption from registration provided by Section 4(2) of the Securities Act of 1933, as amended (the “Securities Act”) and Rule 506 promulgated thereunder. Mr. Nagasaki qualified as an “accredited investor,” as defined by Rule 501 under the Securities Act.
Item 3. Default Upon Senior Securities
None.
Item 4. Removed and Reserved.
Item 5. Other Information
On June 29, 2011, we issued a one-year convertible promissory note to Yasushi Nagasaki, our Chief Financial Officer, in the principal amount of $360,000. The note bears interest at 8% per annum. During the term of the note, the principal and any unpaid interest on the note are convertible at the holder’s option into shares of our common stock at a conversion rate of $3.60 per share. Mr. Nagasaki also received a warrant to purchase 25,000 shares of common stock with an exercise price equal to 75% of the fair market value of the Company’s common stock on the date prior to exercise. Such warrants will have an exercise price equal to 75% of the fair market value of the Company’s common stock on the date of conversion. The Company recorded a discount on the convertible debt based on the value of warrants granted in the note agreement and a beneficial conversion feature. $58,790 was allocated to the warrants and $122,727 was allocated to the beneficial conversion feature. The note and warrant were offered and issued in reliance upon the exemption from registration pursuant to the exemption from registration provided by Section 4(2) of the Securities Act and Rule 506 promulgated thereunder. Mr. Nagasaki qualified as an “accredited investor,” as defined by Rule 501 under the Securities Act.
On July 21, 2011, Emmaus Medical received a loan from Equities First Holdings, LLC (“Equities First”) pursuant to a loan agreement with Equities First dated June 9, 2011. Pursuant to the loan agreement, Equities First agreed to lend to Emmaus Medical funds equal to 70% of the current fair market value of 73,550 shares of CellSeed, Inc. owned by Emmaus Medical for the three consecutive trading days for the CellSeed stock. The loan bears interest at 4.5% and any interest payment not received within ten calendar days is subject to a penalty equal to 7% of the amount due. The loan was funded on July 21, 2011 (the “Closing Date”) in the principal amount of $841,728 and matures on the third anniversary of the Closing Date. Prepayment of the principal amount of the loan or any interest due is not permitted. As collateral for the loan, Emmaus Medical assigned 73,550 of its shares of CellSeed (the “Collateral”) pursuant to a Pledge Agreement with Equities First in which Emmaus Medical assigned its right, title and ownership interest in the Collateral. Within five business days of Emmaus Medical’s payment of all of its obligations under the loan agreement, Equities First shall reassign all right, title and ownership interest in identical securities, ad defined in Internal Revenue Code Section 1058, to Emmaus Medical and redeliver the Collateral. The following constitute events of default under the loan agreement: Emmaus Medical’s failure to pay any obligations when due within ten calendar days of the due date; any inaccuracy of Emmaus Medical’s representations and warranties in the agreement or any other loan document; Emmaus Medical’s default in the performance of any covenant in the loan agreement or any loan document not cured within a reasonable time; any event of default under the Pledge Agreement; the removal of the collateral from a national or international securities exchange, the halting of trading for three business days of the Pledged Collateral or the failure of the Pledged Collateral to be publicly traded on a national or international exchange; Emmaus Medical’s general assignment for the benefit of creditors or consent to the appoint of a receiver or similar official of all of its properties, Emmaus Medical’s written admission of its inability to pay its debts as they mature or Emmaus Medical’s commencement of any action under any federal or state insolvency statute; the Pledge Agreement’s failure to create a valid and perfected first priority security interest in the Pledged Collateral; an action against Emmaus Medical seeking an attachment or similar process against all or any substantial part of Emmaus Medical’s property which results in the entry of an order for relief which remains undismissed or undischarged for 60 days; or the fair market value of the Pledged Collateral shall be less than 80% of the loan principal amount. Upon an event of default, the loan, together with all accrued and unpaid interest, shall be due and payable.
The information included in this Item 5 is provided in accordance with Item 1.01, Item 2.03 and Item 3.02 of Form 8-K.
Item 6. Exhibits
(a) Exhibits
Exhibit Number | | Description of Document |
| | |
4.1 | | Convertible Promissory Note dated June 29, 2011 issued by the registrant to Yasushi Nagasaki (incorporated by reference to Exhibit 4.8 to the Registration Statement on Form S-1 filed with the Securities and Exchange Commission on July 11, 2011). |
| | |
4.2** | | Loan Agreement dated June 9, 2011 by and between Emmaus Medical, Inc. and Equities First Holdings, LLC. |
| | |
4.3** | | Pledge Agreement dated June 9, 2011 by and between Emmaus Medical, Inc. and Equities First Holdings, LLC. |
| | |
4.4** | | Warrant dated June 29, 2011 issued by the registrant to Yasushi Nagasaki |
| | |
31.1 | | Certification of Chief Executive Officer Pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| | |
31.2 | | Certification of Chief Financial Officer Pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| | |
32.1 | | Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
| | |
101.INS | | XBRL Instance Document |
| | |
101.SCH | | XBRL Taxonomy Extension Schema Document |
| | |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document |
| | |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document |
| | |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document |
| | |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document |
* | | This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings. |
| | |
** | | Previously filed. |
EMMAUS HOLDINGS, INC.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Emmaus Life Sciences, Inc. |
| | |
Dated: February 24, 2012 | | /s/ Yutaka Niihara |
| By: | Yutaka Niihara, M.D., MPH |
| Its: | President and Chief Executive Officer (principal executive officer and duly authorized officer) |
| | |
| | /s/ Yasushi Nagasaki |
| By: | Yasushi Nagasaki |
| Its: | Chief Financial Officer (principal financial and accounting officer) |
46