Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2019 | Nov. 12, 2019 | |
Document and Entity Information [Abstract] | ||
Entity Registrant Name | MYMETICS CORP | |
Entity Central Index Key | 0000927761 | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Emerging Growth Company | false | |
Entity Small Business | true | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 303,757,622 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q3 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Sep. 30, 2019 |
CONSOLIDATED BALANCE SHEETS (UN
CONSOLIDATED BALANCE SHEETS (UNAUDITED) - EUR (€) € in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Current Assets | ||
Cash | € 316 | € 479 |
Receivables | 162 | 585 |
Prepaid expenses | 117 | 37 |
Total current assets | 595 | 1,101 |
Property and equipment, net of accumulated depreciation of E444 at June 30, 2019 and E434 at December 31, 2018 | 22 | 36 |
Goodwill | 6,671 | 6,671 |
Total assets | 7,288 | 7,808 |
Current Liabilities | ||
Accounts payable | 81 | 75 |
Deferred revenue | 29 | 0 |
Non-convertible notes payable and related accrued interest to related parties | 4,679 | 4,002 |
Convertible notes payable and related accrued interest to related parties | 52,815 | 50,756 |
Total liabilities | 57,604 | 54,833 |
Shareholders' Equity (Deficit) | ||
Common stock, U.S. $0.01 par value; 1,000,000,000 shares authorized; issued and outstanding 303,757,622 at September 30, 2019 and at December 31, 2018 | 2,530 | 2,530 |
Preferred stock, U.S. $0.01 par value; 5,000,000 shares authorized; none issued or outstanding | 0 | 0 |
Additional paid-in capital | 34,443 | 34,441 |
Accumulated deficit | (87,979) | (84,675) |
Accumulated other comprehensive income | 690 | 679 |
Total shareholders' equity (deficit) | (50,316) | (47,025) |
Total liabilities and shareholders' equity (deficit) | € 7,288 | € 7,808 |
CONSOLIDATED BALANCE SHEETS (_2
CONSOLIDATED BALANCE SHEETS (UNAUDITED) (Parenthetical) - EUR (€) € in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
ASSETS | ||
Property and equipment, accumulated depreciation | € 448 | € 434 |
Shareholders' Equity (Deficit) | ||
Common stock, par value | € .01 | € .01 |
Common stock, shares authorized | 1,000,000,000 | 1,000,000,000 |
Common stock, shares issued | 303,757,622 | 303,757,622 |
Common stock, shares outstanding | 303,757,622 | 303,757,622 |
Preferred stock, par value | € 0.01 | € .01 |
Preferred stock, shares authorized | 5,000,000 | 5,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED) - EUR (€) € in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Revenue | ||||
Research and Development support | € 0 | € 75 | € 0 | € 75 |
Grants | 242 | 199 | 370 | 685 |
Total revenue | 242 | 274 | 370 | 760 |
Expenses | ||||
Research and development | 295 | 343 | 720 | 922 |
General and administrative | 243 | 319 | 770 | 832 |
Bank fee | 0 | 0 | 1 | 1 |
Depreciation | 4 | 7 | 14 | 23 |
Directors' fees | 5 | 5 | 15 | 15 |
Foreign exchange (gain) loss | 113 | 11 | 135 | 84 |
Total expenses | 660 | 685 | 1,655 | 1,877 |
Operating loss | (418) | (411) | (1,285) | (1,117) |
Interest expense | 671 | 660 | 2,004 | 1,970 |
Loss before income tax provision | (1,089) | (1,071) | (3,289) | (3,087) |
Income tax provision | (5) | 0 | (15) | (14) |
Net loss | (1,094) | (1,071) | (3,304) | (3,101) |
Other comprehensive income | ||||
Foreign currency translation adjustment | 5 | 3 | 11 | 6 |
Comprehensive loss | € (1,089) | € (1,068) | € (3,293) | € (3,095) |
Basic earnings per share | € 0 | € 0 | € (0.01) | € (0.01) |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT) (Unaudited) - EUR (€) € in Thousands | Common Stock | Additional Paid-In Capital | Accumulated Deficit | Accumulated Other Comprehensive Income | Total |
Balance at Dec. 31, 2017 | € 2,530 | € 34,428 | € (80,503) | € 667 | € (42,878) |
Stock compensation expense | 6 | 6 | |||
Net loss | (898) | (898) | |||
Translation adjustment | (1) | (1) | |||
Balance at Mar. 31, 2018 | 2,530 | 34,434 | (81,401) | 666 | (43,771) |
Balance at Dec. 31, 2017 | 2,530 | 34,428 | (80,503) | 667 | (42,878) |
Net loss | (3,101) | ||||
Translation adjustment | 6 | ||||
Balance at Sep. 30, 2018 | 2,530 | 34,437 | (83,604) | 673 | (45,964) |
Balance at Mar. 31, 2018 | 2,530 | 34,434 | (81,401) | 666 | (43,771) |
Stock compensation expense | 2 | 2 | |||
Net loss | (1,132) | (1,132) | |||
Translation adjustment | 4 | 4 | |||
Balance at Jun. 30, 2018 | 2,530 | 34,436 | (82,533) | 670 | (44,897) |
Stock compensation expense | 1 | 1 | |||
Net loss | (1,071) | (1,071) | |||
Translation adjustment | 3 | 3 | |||
Balance at Sep. 30, 2018 | 2,530 | 34,437 | (83,604) | 673 | (45,964) |
Balance at Dec. 31, 2018 | 2,530 | 34,441 | (84,675) | 679 | (47,025) |
Stock compensation expense | 2 | 2 | |||
Net loss | (1,228) | (1,228) | |||
Translation adjustment | 5 | 5 | |||
Balance at Mar. 31, 2019 | 2,530 | 34,443 | (85,903) | 684 | (48,246) |
Balance at Dec. 31, 2018 | 2,530 | 34,441 | (84,675) | 679 | (47,025) |
Net loss | (3,304) | ||||
Translation adjustment | 11 | ||||
Balance at Sep. 30, 2019 | 2,530 | 34,443 | (87,979) | 690 | (50,316) |
Balance at Mar. 31, 2019 | 2,530 | 34,443 | (85,903) | 684 | (48,246) |
Net loss | (982) | (982) | |||
Translation adjustment | 1 | 1 | |||
Balance at Jun. 30, 2019 | 2,530 | 34,443 | (86,885) | 685 | (49,227) |
Net loss | (1,094) | (1,094) | |||
Translation adjustment | 5 | 5 | |||
Balance at Sep. 30, 2019 | € 2,530 | € 34,443 | € (87,979) | € 690 | € (50,316) |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - EUR (€) € in Thousands | 9 Months Ended | |
Sep. 30, 2019 | Sep. 30, 2018 | |
Cash Flow from Operating Activities | ||
Net loss | € (3,304) | € (3,101) |
Adjustments to reconcile net loss to net cash used in operating activities | ||
Depreciation | 14 | 23 |
Stock compensation expense - options | 2 | 9 |
Changes in operating assets and liabilities | ||
Receivables | 423 | (258) |
Prepaid expenses | (80) | (2) |
Accrued interests on notes payable | 2,136 | 2,050 |
Accounts payable | 6 | (179) |
Deferred revenue | 29 | (274) |
Net cash used in operating activities | (774) | (1,732) |
Cash Flows from Financing Activities | ||
Increase in notes payable | 600 | 800 |
Net cash provided by investing activities | 600 | 800 |
Effect of foreign exchange rate on cash | 11 | 6 |
Net change in cash | (163) | (926) |
Cash, beginning of period | 479 | 1,180 |
Cash, end of period | € 316 | € 254 |
1. The Company and Summary of S
1. The Company and Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2019 | |
Accounting Policies [Abstract] | |
The Company and Summary of Significant Accounting Policies | BASIS OF PRESENTATION AND GOING CONCERN The amounts in the notes are shown in thousands of EURO, unless otherwise noted, and rounded to the nearest thousand except for share and per share amounts. The accompanying interim period consolidated financial statements of Mymetics Corporation (the "Company") set forth herein have been prepared by the Company pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the "SEC"). Certain information and footnote disclosure normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such SEC rules and regulations. The interim period consolidated financial statements should be read together with the audited financial statements and the accompanying notes included in the Company's latest annual report on Form 10-K for the fiscal year ended December 31, 2018. The accompanying financial statements of the Company are unaudited. However, in the opinion of the Company, the unaudited consolidated financial statements contained herein contain all adjustments necessary to present a fair statement of the results of the interim periods presented. All adjustments made during the three-month period and nine-month period ending September 30, 2019 were of a normal and recurring nature. The Company was created for the purpose of engaging in vaccine research and development. Its main research efforts in the beginning have been concentrated in the prevention and treatment of the AIDS virus and malaria. Mymetics’ core technology and expertise are in the use of virosomes, lipid-based carriers containing functional fusion viral proteins and natural membrane proteins, in combination with rationally designed antigens. This technology platform has broadened the Company’s focus on the development of next-generation preventative vaccines for infectious and life disabling diseases. It has several vaccines in its pipeline: HIV-1/AIDS and malaria and several ongoing collaborative projects in the field of allergy and oncology Immunotherapy. The RSV, intra nasal influenza and Chikungunya vaccines are currently on hold. The Company has established a network which enables it to work with education centers, research centers, pharmaceutical laboratories and biotechnology companies. As of September 30, 2019, the Company was engaged in the pre-clinical testing of some of its vaccine candidates and a commercially viable product is not expected for several more years. The Company is working on several research projects with commercial partners for immunotherapy in the fields of allergy and oncology. The allergy project is in collaboration with Anergis SA, for which the Company prepared virosome based vaccines which include Anergis peptides for treating birch pollen allergy. These formulations were tested in preclinical studies and compared to the Anergis earlier clinical trial formulations. The success criteria were met in December 2018 and Anergis has now a time limited exclusive option. to enter into a License and Collaboration Agreement (“LCA”) with Mymetics for the use of virosomes in the field of allergies that will require Anergis to raise funds from third parties to pay Mymetics the license fee under the terms of the LCA and the clinical development, and there is no certainty that Anergis will be able to do so. At the end of 2018 the Company finished the grant funded project in the field of HIV from the EU Horizon 2020 and Switzerland SERI which focused on developing thermostable and cold chain independent virosome based vaccines (MACIVIVA project). Management believes that the Company’s research and development activities will result in valuable intellectual property that can generate significant revenues in the future through licensing. Vaccines are one of the fastest growing markets in the pharmaceutical industry. On April 29, 2019, the National Institutes of Health (NIH) awarded the Company and Texas Biomedical Research Institute (Texas Biomed) a five-year grant for the project called “Cold Chain-independent, Needle-free Mucosal Virosomal Vaccine to Prevent HIV-1 Acquisition at Mucosal Levels”. The project started on May 1, 2019 and is planned for five years. The overall budget related to the project is USD 8.67 million, with USD 1.9 million approved for the first year. The overall portion of the grant allocated to the Company is USD 6.76 million, with USD 1.2 million approved for the first year. It is co-led by Texas Biomed and the Company and includes sub-awards to the University of Louisiana at Lafayette, and the University of Virginia. First results are expected to be reported in 2020. The project has the objective to prepare the Company’s promising HIV-1 vaccine candidate for clinical trials, by first executing a non-human primate (NHP) study, where the test subjects will be receiving Mymetics’ virosome based HIV-1 vaccine candidate by several intra-muscular and intra-nasal applications, followed by rectal challenges. As of September 30, 2019 Mymetics has successfully produced the first set of virosome based vaccines and the NHPs have received two vaccinations. Other vaccinations are planned during the fourth quarter and in January 2020. The vaccine is created to induce protective mucosal antibodies acting as a frontline defense against sexual HIV transmission. This newly awarded grant from the NIH can continue some of the developments that were achieved during the European Horizon 2020 project. These consolidated financial statements have been prepared assuming the Company will continue as a going concern. The Company has experienced negative cash flows from operations and significant losses since inception resulting in an accumulated deficit of E87,979 at September 30, 2019. Further, the Company’s current liabilities exceed its current assets by E57,009 as of September 30, 2019, and there is no assurance that cash will become available to pay current liabilities in the near term. Management is seeking additional financing but there can be no assurance that management will be successful in any of those efforts. These conditions raise substantial doubt about our ability to continue as a going concern within one year from the issuance of the financial statements. PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of the Company and its subsidiaries. Significant intercompany accounts and transactions have been eliminated. NEW ACCOUNTING PRONOUNCEMENT In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2016-02, Leases: Topic 842 (ASU 2016-02), which replaces existing lease guidance. The new standard is intended to provide enhanced transparency and comparability by requiring lessees to record right-of-use (ROU) assets and corresponding lease liabilities on the balance sheet. The new standard initially required application with a modified retrospective approach to each prior reporting period presented with various optional practical expedients. In July 2018, this requirement was amended with the issuance of Accounting Standards Update No. 2018-11, Leases: Topic 842: Targeted Improvements (ASU 2018-11), which permits an additional (and optional) transition method to adopt the new leases standard. The Company adopted ASU 2016-02 and related ASUs, collectively ASC 842, on January 1, 2019 using the optional transition method. Consequently, periods before January 1, 2019 will continue to be reported in accordance with the prior accounting guidance, ASC 840, Leases. The Company elected the package of practical expedients, which permits the Company to retain prior conclusions about lease identification, lease classification and initial direct costs for leases that commenced before January 1, 2019. The new standard also provides practical expedients for an entity’s ongoing accounting. The Company elected the short-term lease recognition exemption for all leases that qualify. The Company also elected the practical expedient to combine lease and non-lease components for all of its leases. Adoption of ASC 842 did not affect the Company’s consolidated financial statements’ at January 1, 2019, as one of its leases is considered short-term and the other is not material to the consolidated financial statements. FOREIGN CURRENCY TRANSLATION The Company translates non-Euro assets and liabilities of its subsidiaries at the rate of exchange at the balance sheet date. Revenues and expenses are translated at the average rate of exchange throughout the period. Unrealized gains or losses from these translations are reported as a separate component of comprehensive income. Transaction gains or losses are included in foreign exchange (gain) loss in the consolidated statements of comprehensive loss. The translation adjustments do not recognize the effect of income tax because the Company expects to reinvest the amounts indefinitely in operations. The Company's reporting currency is the Euro because substantially all of the Company's activities are conducted in Europe. CASH The Company consider all highly liquid investments purchased with maturities of three months or less to be cash equivalents. Cash deposits are occasionally in excess of insured amounts. REVENUE RECOGNITION Under Topic 606, an entity recognizes revenue when its customer obtains control of promised goods or services, in an amount that reflects the consideration which the entity expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of Topic 606, the entity performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. We only apply the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, we assess the goods or services promised within each contract and determine those that are performance obligations, and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied. The Company has concluded that government grants are not within the scope of Topic 606, as they do not meet the definition of a contract with a “customer”. The company concludes the definition of a contract with a “customer” was not met as the counterparty to the government grants has not contracted to obtain goods or services and thus the contracts are not considered to have commercial substance. Government grants provide the Company with payments for certain types of expenditures related to research and development activities over a contractually defined period. Revenue from government grants is recognized in the period during which the related costs are incurred, provided that the applicable conditions under the government contracts have been met. Grant Revenue - HORIZON 2020 In April 2015, the Company was selected to receive project grants with a total of E8.4 million. A total of E5.3 million would be funded as part of Horizon 2020, the European Union research and innovation framework program and up to E3.1 million of funding would be provided by the Swiss State “Secretariat for Education, Research and Innovation” (SERI) for the Swiss based consortium partners. The grant funded the evaluation, development and manufacturing scale-up of thermo-stable and cold-chain independent nano-pharmaceutical virosome-based vaccine candidates. Of the total amount, E3.8 million was directly attributable to the Company’s activities, with the remaining balance going to the consortium partners and has not been part of the Company’s financial statements. The project started on May 4, 2015 and officially ended on November 3, 2018, after which a final report had been prepared, presented and submitted to the EU for a total costs declared of E8,262 for the total project and E3,673 for the Company. The amounts mentioned in the following statements are purely related to the Company and not to the other partners in the project: The Company received a pre-payment from the two granting organizations for a total value of E1,554 in May 2015, a second tranche of E917 from the EU was received in December 2016, and E614 from “SERI” was received in April 2017, which was used to finance the next reporting covering the period of November 2016 to October 2017. In November 2017, the Company submitted the second report and a new funding request, which resulted in another tranche of funding from the EU of E77 received in February 2018. This brought the total funding received at December 31, 2018 to E3,162, which represented 82% of the awarded grant contribution. On December 21, 2018, the final report was submitted to the EU with a total cost incurred by the Company of E3,673, which represented 96% of the maximum grant. The report has been audited and validated by the EU and SERI for a total eligible cost of E3,368. As a result, the Company received a final amount of E164 by the EU in February 2019 and E342 by SERI in March 2019 and no additional revenue has been recognized related to this grant during the period ended September 30, 2019. Grant Revenue - NIH On April 29, 2019, the National Institutes of Health (NIH) awarded the Company and Texas Biomedical Research Institute (Texas Biomed) a five-year grant for the project called “Cold Chain-independent, Needle-free Mucosal Virosomal Vaccine to Prevent HIV-1 Acquisition at Mucosal Levels”. The project started on May 1, 2019 and is planned for five years. The overall budget related to the project is USD 8.67 million, with USD 1.9 million approved for the first year. The overall portion of the grant allocated to the Company is USD 6.76 million, with USD 1.2 million approved for the first year. It is co-led by Texas Biomed and the Company and includes sub-awards to the University of Louisiana at Lafayette and the University of Virginia. First results are expected to be reported in 2020. The amounts mentioned in the following statements are purely related to the Company and not to the other partners in the project: The funds are released by Texas Biomed within 45 days upon receipt of a monthly invoice from the Company. The cost incurred by the Company as of September 30, 2019 has been invoiced to Texas Biomed for a total of US$410 (E370) and recognized as revenue. License Agreement – Upperton Ltd. On July 26, 2019 Mymetics and Upperton Ltd. signed a License Agreement (the “Agreement”) that sets out the rights and obligations of the two parties with respect to the development, manufacturing and exploitation of certain virus-like particles based vaccines (which includes virosomes) into solid (powder or tablet) form that are based on each party’s background or pre-existing intellectual property (“IP”) and the foreground IP rights or the IP that was developed by either party or both parties during the Maciviva project and could be developed during future collaborations. Under the terms of the Agreement Mymetics receives an exclusive and royalty free, worldwide license to use the Upperton background IP for the development, research, sale or in/out license for virus-like particle vaccines that use the foreground IP rights. All title, right and interest in and to all foreground IP rights vests in Mymetics for such development, research, sale or in/out license, and Mymetics is free to use and exploit such foreground IP rights. Mymetics has provided Upperton the non-exclusive license to manufacture virus-like particle based vaccines for third parties for indications other than respiratory viruses, certain allergies, HIV, malaria and chikungunya. For these foreground IP licenses, the parties have agreed to pay each other a certain low single digit percentage of revenues, license fees and royalties that each of the parties receives from their exploitation. RECEIVABLES Receivables are stated at their outstanding principal balances. Management reviews the collectability of receivables on a periodic basis and determines the appropriate amount of any allowance. There was no allowance necessary at September 30, 2019 or December 31, 2018. The Company writes off receivables to the allowance when management determines that a receivable is not collectible. The Company may retain a security interest in the products sold. PROPERTY AND EQUIPMENT Property and equipment is recorded at cost and is depreciated over its estimated useful life on straight-line basis from the date placed in service. Estimated useful lives are usually taken as three years. IMPAIRMENT OF LONGLIVED ASSETS Long-lived assets, which include property and equipment, are assessed for impairment whenever events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. The impairment testing involves comparing the carrying amount to the forecasted undiscounted future cash flows generated by that asset. In the event the carrying value of the assets exceeds the undiscounted future cash flows generated by that asset and the carrying value is not considered recoverable, impairment exists. An impairment loss is measured as the excess of the asset’s carrying value over its fair value, calculated using a discounted future cash flow method. An impairment loss would be recognized in net income (loss) in the period that the impairment occurs. GOODWILL Goodwill represents the excess of purchase price over the value assigned to the net tangible and identifiable intangible assets of a business acquired. The Company typically performs its annual goodwill impairment test effective as of April 1 of each year, unless events or circumstances indicate impairment may have occurred before that time. The Company assesses qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. After assessing qualitative factors, the Company determined that no further testing was necessary. If further testing was necessary, the Company would determine the fair value of each reporting unit and compare the fair value to the reporting unit’s carrying amount. The Company has one reporting unit. RESEARCH AND DEVELOPMENT Research and development costs are expensed as incurred. TAXES ON INCOME The Company accounts for income taxes under an asset and liability approach that requires the recognition of deferred tax assets and liabilities for expected future tax consequences of events that have been recognized in the Company's financial statements or tax returns. In estimating future tax consequences, the Company generally considers all expected future events other than enactments of changes in the tax laws or rates. The Company reports a liability, if any, for unrecognized tax benefits resulting from uncertain income tax positions taken or expected to be taken in an income tax return. Estimated interest and penalties, if any, are recorded as a component of interest expense and other expense, respectively. The Company has not recorded any liabilities for uncertain tax positions or any related interest and penalties at September 30, 2019, or December 31, 2018. The Company’s United States tax returns are open to audit for the years ended December 31, 2015 to 2018. The returns for the Swiss subsidiary, Mymetics S.A., are open to audit for the year ended December 31, 2018. The returns for the Netherlands subsidiaries, Bestewil B.V. and Mymetics B.V., are open to audit for the year ended December 31, 2018. EARNINGS PER SHARE Basic earnings per share is computed by dividing net income or loss attributable to common shareholders by the weighted average number of common shares outstanding in the period. Diluted earnings per share takes into consideration common shares outstanding (computed under basic earnings per share) and potentially dilutive securities. For the periods ended September 30, 2019 and 2018, options and convertible debt were not included in the computation of diluted earnings per share because their effect would be anti-dilutive due to net losses incurred under the treasury stock method. For the three and nine months ended September 30, 2019, the basic weighted and diluted average number of shares was 303,757,622. The total potential number of shares issuable of 687,233,201 at September 30, 2019 includes 658,133,201 potential issuable shares related to convertible loans, and 29,100,000 potential issuable shares related to outstanding stock options granted to employees. For the three and nine months ended September 30, 2018, the basic weighted and diluted average number of shares was 303,757,622. The total potential number of shares issuable of 650,633,523 at September 30, 2018 includes 621,533,523 potential issuable shares related to convertible loans, and 29,100,000 potential issuable shares related to outstanding stock options granted to employees. PREFERRED STOCK The Company has authorized 5,000,000 shares of preferred stock that may be issued in several series with varying dividend, conversion and voting rights. No preferred shares are issued or outstanding at September 30, 2019 or December 31, 2018. STOCK-BASED COMPENSATION Compensation cost for all share-based payments is based on the estimated grant-date fair value. The Company amortizes stock compensation cost ratably over the requisite service period. The issuance of common shares for services is recorded at the quoted price of the shares on the date the shares are issued. No shares were issued to individuals as fee for services rendered in the nine months ended September 30, 2019 nor in the nine months ended September 30, 2018. During the three month periods ended September 30, 2019 and 2018, stock compensation expense amounted to E0 and E1, respectively. Stock compensation expense amounted to E2 and E9 during the nine month periods ended September 30, 2019 and 2018, respectively, and is included in the consolidated statements of comprehensive loss within general and administrative expenses. ESTIMATES The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. FAIR VALUE MEASUREMENTS Fair value guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1- Quoted prices in active markets for identical assets or liabilities. Level 2- Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 3- Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. FAIR VALUES OF FINANCIAL INSTRUMENTS The Company generally has the following financial instruments: cash, receivables, accounts payable, and notes payable. The carrying value of cash, receivables and accounts payable, approximates their fair value based on the short-term nature of these financial instruments. Management believes that it is not practicable to estimate the fair value of the notes payable due to the unique nature of these instruments. CONCENTRATIONS The Company derived 90% of grant revenue for the three and nine month periods ended September 30, 2018 from one European grantor, and 100% for the three and nine month periods ended September 30, 2019 from one USA grantor. RELATED PARTY TRANSACTIONS Mr. Ernest M. Stern, the Company’s outside U.S. counsel, is both a director of the Company and is a partner in Culhane Meadows PLLC, the firm retained as legal counsel by the Company. The Company incurred professional fees to the counsel's law firms totaling E25 and E23 for the nine months ended September 30, 2019 and 2018, respectively. Two of the Company’s major shareholders have granted secured convertible notes and short term convertible notes and promissory notes, which have a total carrying amount of E57,090 including interest due to date. Conversion prices on the Euro-denominated convertible debt have been fixed to a fixed Euro/US dollar exchange rate. |
2. Debt Financing
2. Debt Financing | 9 Months Ended |
Sep. 30, 2019 | |
Debt Disclosure [Abstract] | |
Debt Financing | Certain major shareholders have granted the Company secured convertible notes (in accordance with the Uniform Commercial Code in the State of Delaware), short term convertible notes and other short term notes, which have a total carrying value of E57,494 including interest due to date. Interest incurred on these notes since inception has been added to the principal amounts. The details of the convertible notes and loans are as follows at September 30, 2019: Fixed Conversion Rate Lender 1st-Issue Principal Duration Interest Price EUR/USD Price Date Amount (Note) Rate (stated) Conversion Eardley Holding A.G. (1) 06/23/2006 E 174 (2 ) 10% pa $ 0.10 N/A Anglo Irish Bank S.A.(3) 10/21/2007 E 500 (2 ) 10% pa $ 0.50 1.4090 Round Enterprises Ltd. 12/10/2007 E 1,500 (2 ) 10% pa $ 0.50 1.4429 Round Enterprises Ltd. 01/22/2008 E 1,500 (2 ) 10% pa $ 0.50 1.4629 Round Enterprises Ltd. 04/25/2008 E 2,000 (2 ) 10% pa $ 0.50 1.5889 Round Enterprises Ltd. 06/30/2008 E 1,500 (2 ) 10% pa $ 0.50 1.5380 Round Enterprises Ltd. 11/18/2008 E 1,200 (2 ) 10% pa $ 0.50 1.2650 Round Enterprises Ltd. 02/09/2009 E 1,500 (2 ) 10% pa $ 0.50 1.2940 Round Enterprises Ltd. 06/15/2009 E 5,500 (2,4 ) 10% pa $ 0.80 1.4045 Eardley Holding A.G. 06/15/2009 E 100 (2,4 ) 10% pa $ 0.80 1.4300 Von Meyenburg 08/03/2009 E 200 (2 ) 10% pa $ 0.80 1.4400 Round Enterprises Ltd. 10/13/2009 E 2,000 (2 ) 5% pa $ 0.25 1.4854 Round Enterprises Ltd. 12/18/2009 E 2,200 (2 ) 5% pa $ 0.25 1.4338 Round Enterprises Ltd. 08/04/2011 E 1,099 (5,6 ) 10% pa $ 0.034 N/A Eardley Holding A.G. 08/04/2011 E 275 (5,6 ) 10% pa $ 0.034 N/A Round Enterprises Ltd. 11/08/2011 E 400 (6 ) 10% pa $ 0.034 1.3787 Eardley Holding A.G. 11/08/2011 E 100 (6 ) 10% pa $ 0.034 1.3787 Round Enterprises Ltd. 02/10/2012 E 1,000 (6 ) 10% pa $ 0.034 1.3260 Eardley Holding A.G. 02/14/2012 E 200 (6 ) 10% pa $ 0.034 1.3260 Round Enterprises Ltd. 04/19/2012 E 322 (6 ) 10% pa $ 0.034 1.3100 Eardley Holding A.G. 04/19/2012 E 80 (6 ) 10% pa $ 0.034 1.3100 Round Enterprises Ltd. 05/04/2012 E 480 (6 ) 10% pa $ 0.034 1.3152 Eardley Holding A.G. 05/04/2012 E 120 (6 ) 10% pa $ 0.034 1.3152 Round Enterprises Ltd. 09/03/2012 E 200 (6 ) 10% pa $ 0.034 1.2576 Eardley Holding A.G. 09/03/2012 E 50 (6 ) 10% pa $ 0.034 1.2576 Round Enterprises Ltd. 11/14/2012 E 500 (6 ) 10% pa $ 0.034 1.2718 Eardley Holding A.G. 12/06/2012 E 125 (6 ) 10% pa $ 0.034 1.3070 Round Enterprises Ltd. 01/16/2013 E 240 (6 ) 10% pa $ 0.034 1.3318 Eardley Holding A.G. 01/16/2013 E 60 (6 ) 10% pa $ 0.034 1.3318 Round Enterprises Ltd. 03/25/2013 E 400 (6 ) 10% pa $ 0.037 1.2915 Eardley Holding A.G. 04/14/2013 E 150 (6 ) 10% pa $ 0.034 1.3056 Round Enterprises Ltd. 04/14/2013 E 600 (6 ) 10% pa $ 0.034 1.3056 Eardley Holding A.G. 05/15/2013 E 170 (6 ) 10% pa $ 0.037 1.2938 Round Enterprises Ltd. 05/15/2013 E 680 (6 ) 10% pa $ 0.037 1.2938 Eardley Holding A.G. 06/24/2013 E 60 (6 ) 10% pa $ 0.025 1.3340 Round Enterprises Ltd. 06/24/2013 E 240 (6 ) 10% pa $ 0.025 1.3340 Eardley Holding A.G. 08/05/2013 E 80 (6 ) 10% pa $ 0.018 1.3283 Round Enterprises Ltd. 08/05/2013 E 320 (6 ) 10% pa $ 0.018 1.3283 Eardley Holding A.G. 03/01/2017 E 230 (2 ) 2.5% pa N/A N/A Round Enterprises Ltd. 03/01/2017 E 920 (2 ) 2.5% pa N/A N/A Eardley Holding A.G. 10/18/2017 E 230 (2 ) 2.5% pa N/A N/A Round Enterprises Ltd. 10/18/2017 E 920 (2 ) 2.5% pa N/A N/A Eardley Holding A.G. 06/01/2018 E 160 (7 ) 2.5% pa N/A N/A Round Enterprises Ltd. 06/01/2018 E 640 (7 ) 2.5% pa N/A N/A Eardley Holding A.G. 11/10/2018 E 160 (7 ) 2.5% pa N/A N/A Round Enterprises Ltd. 11/10/2018 E 640 (7 ) 2.5% pa N/A N/A Eardley Holding A.G. 06/15/2019 E 120 (8 ) 2.5% pa N/A N/A Round Enterprises Ltd. 06/15/2019 E 480 (8 ) 2.5% pa N/A N/A Total Short Term Principal Amounts E 32,325 Accrued Interest E 25,169 TOTAL LOANS AND NOTES E 57,494 (1) Private investment company of Dr. Thomas Staehelin, member of the Board of Directors and of the Audit Committee of the Company. Face value is stated in U.S. dollars at $190. (2) This maturity date is automatically prolonged for periods of three months, unless called for repayment. (3) Renamed Hyposwiss Private Bank Genève S.A. and acting on behalf of Round Enterprises Ltd. which is a major shareholder. (4) The loan is secured against 2/3rds of the IP assets of Bestewil Holding BV and against all property of the Company. (5) The face values of the loans are stated in U.S. dollars at $1,200 and $300, respectively. (6) This maturity date is automatically prolonged for periods of three months, unless called for repayment. The conversion price per share is determined by the lower of (i) reducing by 10% the price per share of the Company’s common stock paid by the investors in connection with an investment in the Company of not less than US$20,000, or (ii) at the stated conversion price using a fixed exchange rate which are noted in the table above. (7) On June 1, 2018, Round Enterprises Ltd. and Eardley Holding AG each provided two promissory Notes for a total of E1,280 and E320 in two tranches, respectively, with a 2.5% interest per annum. The first tranche of the promissory Notes of E640 and E160, respectively, were provided immediately. The second tranche of the promissory notes of E640 and E160, respectively, were provided on November 10, 2018 with a 2.5% interest per annum. The maturity date of these promissory notes to follow the same principle of other convertible loans and is the end of a calendar quarter in which the Company receives a written request from the lender for repayment of the unpaid principal and accrued interest due under the Notes. (8) On June 15, 2019, Round Enterprises Ltd. and Eardley Holding AG each provided a promissory Note for a total of E600, with a 2.5% interest per annum. The promissory Notes of E480 and E120, respectively, were provided immediately. The maturity date of these promissory notes to follow the same principle of other convertible loans and is the later of (i) December, 31, 2019, or (ii) the end of a subsequent calendar quarter in which the Company receives a written request from the lender for repayment of the unpaid principal and accrued interest due under the Notes. |
4. Leases
4. Leases | 9 Months Ended |
Sep. 30, 2019 | |
Leases [Abstract] | |
Leases | The facility lease agreement for Epalinges, Switzerland, is automatically renewed month by month with a notice period of three months. The related rent is paid monthly in the amount of E4 and is considered a short-term lease. The facility lease agreement for Leiden, The Netherlands, runs until March 31, 2020 and can be terminated with a three months' notice period. The related rent is paid monthly in the amount of E9. This lease is not considered short-term, however, the effect of recording the right to use asset and related liability are not material to the consolidated financial statements. The Company doesn't have any other operating lease for its research and development facilities, corporate headquarter, offices and equipment. |
1. The Company and Summary of_2
1. The Company and Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2019 | |
Accounting Policies [Abstract] | |
BASIS OF PRESENTATION AND GOING CONCERN | The amounts in the notes are shown in thousands of EURO, unless otherwise noted, and rounded to the nearest thousand except for share and per share amounts. The accompanying interim period consolidated financial statements of Mymetics Corporation (the "Company") set forth herein have been prepared by the Company pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the "SEC"). Certain information and footnote disclosure normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such SEC rules and regulations. The interim period consolidated financial statements should be read together with the audited financial statements and the accompanying notes included in the Company's latest annual report on Form 10-K for the fiscal year ended December 31, 2018. The accompanying financial statements of the Company are unaudited. However, in the opinion of the Company, the unaudited consolidated financial statements contained herein contain all adjustments necessary to present a fair statement of the results of the interim periods presented. All adjustments made during the three-month period and nine-month period ending September 30, 2019 were of a normal and recurring nature. The Company was created for the purpose of engaging in vaccine research and development. Its main research efforts in the beginning have been concentrated in the prevention and treatment of the AIDS virus and malaria. Mymetics’ core technology and expertise are in the use of virosomes, lipid-based carriers containing functional fusion viral proteins and natural membrane proteins, in combination with rationally designed antigens. This technology platform has broadened the Company’s focus on the development of next-generation preventative vaccines for infectious and life disabling diseases. It has several vaccines in its pipeline: HIV-1/AIDS and malaria and several ongoing collaborative projects in the field of allergy and oncology Immunotherapy. The RSV, intra nasal influenza and Chikungunya vaccines are currently on hold. The Company has established a network which enables it to work with education centers, research centers, pharmaceutical laboratories and biotechnology companies. As of September 30, 2019, the Company was engaged in the pre-clinical testing of some of its vaccine candidates and a commercially viable product is not expected for several more years. The Company is working on several research projects with commercial partners for immunotherapy in the fields of allergy and oncology. The allergy project is in collaboration with Anergis SA, for which the Company prepared virosome based vaccines which include Anergis peptides for treating birch pollen allergy. These formulations were tested in preclinical studies and compared to the Anergis earlier clinical trial formulations. The success criteria were met in December 2018 and Anergis has now a time limited exclusive option. to enter into a License and Collaboration Agreement (“LCA”) with Mymetics for the use of virosomes in the field of allergies that will require Anergis to raise funds from third parties to pay Mymetics the license fee under the terms of the LCA and the clinical development, and there is no certainty that Anergis will be able to do so. At the end of 2018 the Company finished the grant funded project in the field of HIV from the EU Horizon 2020 and Switzerland SERI which focused on developing thermostable and cold chain independent virosome based vaccines (MACIVIVA project). Management believes that the Company’s research and development activities will result in valuable intellectual property that can generate significant revenues in the future through licensing. Vaccines are one of the fastest growing markets in the pharmaceutical industry. On April 29, 2019, the National Institutes of Health (NIH) awarded the Company and Texas Biomedical Research Institute (Texas Biomed) a five-year grant for the project called “Cold Chain-independent, Needle-free Mucosal Virosomal Vaccine to Prevent HIV-1 Acquisition at Mucosal Levels”. The project started on May 1, 2019 and is planned for five years. The overall budget related to the project is USD 8.67 million, with USD 1.9 million approved for the first year. The overall portion of the grant allocated to the Company is USD 6.76 million, with USD 1.2 million approved for the first year. It is co-led by Texas Biomed and the Company and includes sub-awards to the University of Louisiana at Lafayette, and the University of Virginia. First results are expected to be reported in 2020. The project has the objective to prepare the Company’s promising HIV-1 vaccine candidate for clinical trials, by first executing a non-human primate (NHP) study, where the test subjects will be receiving Mymetics’ virosome based HIV-1 vaccine candidate by several intra-muscular and intra-nasal applications, followed by rectal challenges. As of September 30, 2019 Mymetics has successfully produced the first set of virosome based vaccines and the NHPs have received two vaccinations. Other vaccinations are planned during the fourth quarter and in January 2020. The vaccine is created to induce protective mucosal antibodies acting as a frontline defense against sexual HIV transmission. This newly awarded grant from the NIH can continue some of the developments that were achieved during the European Horizon 2020 project. These consolidated financial statements have been prepared assuming the Company will continue as a going concern. The Company has experienced negative cash flows from operations and significant losses since inception resulting in an accumulated deficit of E87,979 at September 30, 2019. Further, the Company’s current liabilities exceed its current assets by E57,009 as of September 30, 2019, and there is no assurance that cash will become available to pay current liabilities in the near term. Management is seeking additional financing but there can be no assurance that management will be successful in any of those efforts. These conditions raise substantial doubt about our ability to continue as a going concern within one year from the issuance of the financial statements. |
PRINCIPLES OF CONSOLIDATION | The consolidated financial statements include the accounts of the Company and its subsidiaries. Significant intercompany accounts and transactions have been eliminated. |
NEW ACCOUNTING PRONOUNCEMENT | In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2016-02, Leases: Topic 842 (ASU 2016-02), which replaces existing lease guidance. The new standard is intended to provide enhanced transparency and comparability by requiring lessees to record right-of-use (ROU) assets and corresponding lease liabilities on the balance sheet. The new standard initially required application with a modified retrospective approach to each prior reporting period presented with various optional practical expedients. In July 2018, this requirement was amended with the issuance of Accounting Standards Update No. 2018-11, Leases: Topic 842: Targeted Improvements (ASU 2018-11), which permits an additional (and optional) transition method to adopt the new leases standard. The Company adopted ASU 2016-02 and related ASUs, collectively ASC 842, on January 1, 2019 using the optional transition method. Consequently, periods before January 1, 2019 will continue to be reported in accordance with the prior accounting guidance, ASC 840, Leases. The Company elected the package of practical expedients, which permits the Company to retain prior conclusions about lease identification, lease classification and initial direct costs for leases that commenced before January 1, 2019. The new standard also provides practical expedients for an entity’s ongoing accounting. The Company elected the short-term lease recognition exemption for all leases that qualify. The Company also elected the practical expedient to combine lease and non-lease components for all of its leases. Adoption of ASC 842 did not affect the Company’s consolidated financial statements’ at January 1, 2019, as one of its leases is considered short-term and the other is not material to the consolidated financial statements. |
FOREIGN CURRENCY TRANSLATION | The Company translates non-Euro assets and liabilities of its subsidiaries at the rate of exchange at the balance sheet date. Revenues and expenses are translated at the average rate of exchange throughout the period. Unrealized gains or losses from these translations are reported as a separate component of comprehensive income. Transaction gains or losses are included in foreign exchange (gain) loss in the consolidated statements of comprehensive loss. The translation adjustments do not recognize the effect of income tax because the Company expects to reinvest the amounts indefinitely in operations. The Company's reporting currency is the Euro because substantially all of the Company's activities are conducted in Europe. |
CASH | The Company consider all highly liquid investments purchased with maturities of three months or less to be cash equivalents. Cash deposits are occasionally in excess of insured amounts. |
REVENUE RECOGNITION | Under Topic 606, an entity recognizes revenue when its customer obtains control of promised goods or services, in an amount that reflects the consideration which the entity expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of Topic 606, the entity performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. We only apply the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, we assess the goods or services promised within each contract and determine those that are performance obligations, and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied. The Company has concluded that government grants are not within the scope of Topic 606, as they do not meet the definition of a contract with a “customer”. The company concludes the definition of a contract with a “customer” was not met as the counterparty to the government grants has not contracted to obtain goods or services and thus the contracts are not considered to have commercial substance. Government grants provide the Company with payments for certain types of expenditures related to research and development activities over a contractually defined period. Revenue from government grants is recognized in the period during which the related costs are incurred, provided that the applicable conditions under the government contracts have been met. Grant Revenue - HORIZON 2020 In April 2015, the Company was selected to receive project grants with a total of E8.4 million. A total of E5.3 million would be funded as part of Horizon 2020, the European Union research and innovation framework program and up to E3.1 million of funding would be provided by the Swiss State “Secretariat for Education, Research and Innovation” (SERI) for the Swiss based consortium partners. The grant funded the evaluation, development and manufacturing scale-up of thermo-stable and cold-chain independent nano-pharmaceutical virosome-based vaccine candidates. Of the total amount, E3.8 million was directly attributable to the Company’s activities, with the remaining balance going to the consortium partners and has not been part of the Company’s financial statements. The project started on May 4, 2015 and officially ended on November 3, 2018, after which a final report had been prepared, presented and submitted to the EU for a total costs declared of E8,262 for the total project and E3,673 for the Company. The amounts mentioned in the following statements are purely related to the Company and not to the other partners in the project: The Company received a pre-payment from the two granting organizations for a total value of E1,554 in May 2015, a second tranche of E917 from the EU was received in December 2016, and E614 from “SERI” was received in April 2017, which was used to finance the next reporting covering the period of November 2016 to October 2017. In November 2017, the Company submitted the second report and a new funding request, which resulted in another tranche of funding from the EU of E77 received in February 2018. This brought the total funding received at December 31, 2018 to E3,162, which represented 82% of the awarded grant contribution. On December 21, 2018, the final report was submitted to the EU with a total cost incurred by the Company of E3,673, which represented 96% of the maximum grant. The report has been audited and validated by the EU and SERI for a total eligible cost of E3,368. As a result, the Company received a final amount of E164 by the EU in February 2019 and E342 by SERI in March 2019 and no additional revenue has been recognized related to this grant during the period ended September 30, 2019. Grant Revenue - NIH On April 29, 2019, the National Institutes of Health (NIH) awarded the Company and Texas Biomedical Research Institute (Texas Biomed) a five-year grant for the project called “Cold Chain-independent, Needle-free Mucosal Virosomal Vaccine to Prevent HIV-1 Acquisition at Mucosal Levels”. The project started on May 1, 2019 and is planned for five years. The overall budget related to the project is USD 8.67 million, with USD 1.9 million approved for the first year. The overall portion of the grant allocated to the Company is USD 6.76 million, with USD 1.2 million approved for the first year. It is co-led by Texas Biomed and the Company and includes sub-awards to the University of Louisiana at Lafayette and the University of Virginia. First results are expected to be reported in 2020. The amounts mentioned in the following statements are purely related to the Company and not to the other partners in the project: The funds are released by Texas Biomed within 45 days upon receipt of a monthly invoice from the Company. The cost incurred by the Company as of September 30, 2019 has been invoiced to Texas Biomed for a total of US$410 (E370) and recognized as revenue. License Agreement – Upperton Ltd. On July 26, 2019 Mymetics and Upperton Ltd. signed a License Agreement (the “Agreement”) that sets out the rights and obligations of the two parties with respect to the development, manufacturing and exploitation of certain virus-like particles based vaccines (which includes virosomes) into solid (powder or tablet) form that are based on each party’s background or pre-existing intellectual property (“IP”) and the foreground IP rights or the IP that was developed by either party or both parties during the Maciviva project and could be developed during future collaborations. Under the terms of the Agreement Mymetics receives an exclusive and royalty free, worldwide license to use the Upperton background IP for the development, research, sale or in/out license for virus-like particle vaccines that use the foreground IP rights. All title, right and interest in and to all foreground IP rights vests in Mymetics for such development, research, sale or in/out license, and Mymetics is free to use and exploit such foreground IP rights. Mymetics has provided Upperton the non-exclusive license to manufacture virus-like particle based vaccines for third parties for indications other than respiratory viruses, certain allergies, HIV, malaria and chikungunya. For these foreground IP licenses, the parties have agreed to pay each other a certain low single digit percentage of revenues, license fees and royalties that each of the parties receives from their exploitation. |
RECEIVABLES | Receivables are stated at their outstanding principal balances. Management reviews the collectability of receivables on a periodic basis and determines the appropriate amount of any allowance. There was no allowance necessary at September 30, 2019 or December 31, 2018. The Company writes off receivables to the allowance when management determines that a receivable is not collectible. The Company may retain a security interest in the products sold. |
PROPERTY AND EQUIPMENT | Property and equipment is recorded at cost and is depreciated over its estimated useful life on straight-line basis from the date placed in service. Estimated useful lives are usually taken as three years. |
IMPAIRMENT OF LONG LIVED ASSETS | Long-lived assets, which include property and equipment, are assessed for impairment whenever events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. The impairment testing involves comparing the carrying amount to the forecasted undiscounted future cash flows generated by that asset. In the event the carrying value of the assets exceeds the undiscounted future cash flows generated by that asset and the carrying value is not considered recoverable, impairment exists. An impairment loss is measured as the excess of the asset’s carrying value over its fair value, calculated using a discounted future cash flow method. An impairment loss would be recognized in net income (loss) in the period that the impairment occurs. |
GOODWILL | Goodwill represents the excess of purchase price over the value assigned to the net tangible and identifiable intangible assets of a business acquired. The Company typically performs its annual goodwill impairment test effective as of April 1 of each year, unless events or circumstances indicate impairment may have occurred before that time. The Company assesses qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. After assessing qualitative factors, the Company determined that no further testing was necessary. If further testing was necessary, the Company would determine the fair value of each reporting unit and compare the fair value to the reporting unit’s carrying amount. The Company has one reporting unit. |
RESEARCH AND DEVELOPMENT | Research and development costs are expensed as incurred. |
TAXES ON INCOME | The Company accounts for income taxes under an asset and liability approach that requires the recognition of deferred tax assets and liabilities for expected future tax consequences of events that have been recognized in the Company's financial statements or tax returns. In estimating future tax consequences, the Company generally considers all expected future events other than enactments of changes in the tax laws or rates. The Company reports a liability, if any, for unrecognized tax benefits resulting from uncertain income tax positions taken or expected to be taken in an income tax return. Estimated interest and penalties, if any, are recorded as a component of interest expense and other expense, respectively. The Company has not recorded any liabilities for uncertain tax positions or any related interest and penalties at September 30, 2019, or December 31, 2018. The Company’s United States tax returns are open to audit for the years ended December 31, 2015 to 2018. The returns for the Swiss subsidiary, Mymetics S.A., are open to audit for the year ended December 31, 2018. The returns for the Netherlands subsidiaries, Bestewil B.V. and Mymetics B.V., are open to audit for the year ended December 31, 2018. |
EARNINGS PER SHARE | Basic earnings per share is computed by dividing net income or loss attributable to common shareholders by the weighted average number of common shares outstanding in the period. Diluted earnings per share takes into consideration common shares outstanding (computed under basic earnings per share) and potentially dilutive securities. For the periods ended September 30, 2019 and 2018, options and convertible debt were not included in the computation of diluted earnings per share because their effect would be anti-dilutive due to net losses incurred under the treasury stock method. For the three and nine months ended September 30, 2019, the basic weighted and diluted average number of shares was 303,757,622. The total potential number of shares issuable of 687,233,201 at September 30, 2019 includes 658,133,201 potential issuable shares related to convertible loans, and 29,100,000 potential issuable shares related to outstanding stock options granted to employees. For the three and nine months ended September 30, 2018, the basic weighted and diluted average number of shares was 303,757,622. The total potential number of shares issuable of 650,633,523 at September 30, 2018 includes 621,533,523 potential issuable shares related to convertible loans, and 29,100,000 potential issuable shares related to outstanding stock options granted to employees. |
PREFERRED STOCK | The Company has authorized 5,000,000 shares of preferred stock that may be issued in several series with varying dividend, conversion and voting rights. No preferred shares are issued or outstanding at September 30, 2019 or December 31, 2018. |
STOCK-BASED COMPENSATION | Compensation cost for all share-based payments is based on the estimated grant-date fair value. The Company amortizes stock compensation cost ratably over the requisite service period. The issuance of common shares for services is recorded at the quoted price of the shares on the date the shares are issued. No shares were issued to individuals as fee for services rendered in the nine months ended September 30, 2019 nor in the nine months ended September 30, 2018. During the three month periods ended September 30, 2019 and 2018, stock compensation expense amounted to E0 and E1, respectively. Stock compensation expense amounted to E2 and E9 during the nine month periods ended September 30, 2019 and 2018, respectively, and is included in the consolidated statements of comprehensive loss within general and administrative expenses. |
ESTIMATES | The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
FAIR VALUE MEASUREMENTS | Fair value guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1- Quoted prices in active markets for identical assets or liabilities. Level 2- Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 3- Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
FAIR VALUES OF FINANCIAL INSTRUMENTS | The Company generally has the following financial instruments: cash, receivables, accounts payable, and notes payable. The carrying value of cash, receivables and accounts payable, approximates their fair value based on the short-term nature of these financial instruments. Management believes that it is not practicable to estimate the fair value of the notes payable due to the unique nature of these instruments. |
CONCENTRATIONS | The Company derived 90% of grant revenue for the three and nine month periods ended September 30, 2018 from one European grantor, and 100% for the three and nine month periods ended September 30, 2019 from one USA grantor. |
RELATED PARTY TRANSACTIONS | Mr. Ernest M. Stern, the Company’s outside U.S. counsel, is both a director of the Company and is a partner in Culhane Meadows PLLC, the firm retained as legal counsel by the Company. The Company incurred professional fees to the counsel's law firms totaling E25 and E23 for the nine months ended September 30, 2019 and 2018, respectively. Two of the Company’s major shareholders have granted secured convertible notes and short term convertible notes and promissory notes, which have a total carrying amount of E57,090 including interest due to date. Conversion prices on the Euro-denominated convertible debt have been fixed to a fixed Euro/US dollar exchange rate. |
2. Debt Financing (Tables)
2. Debt Financing (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Debt Disclosure [Abstract] | |
Convertible notes, loans and contingent liabilities | Fixed Conversion Rate Lender 1st-Issue Principal Duration Interest Price EUR/USD Price Date Amount (Note) Rate (stated) Conversion Eardley Holding A.G. (1) 06/23/2006 E 174 (2 ) 10% pa $ 0.10 N/A Anglo Irish Bank S.A.(3) 10/21/2007 E 500 (2 ) 10% pa $ 0.50 1.4090 Round Enterprises Ltd. 12/10/2007 E 1,500 (2 ) 10% pa $ 0.50 1.4429 Round Enterprises Ltd. 01/22/2008 E 1,500 (2 ) 10% pa $ 0.50 1.4629 Round Enterprises Ltd. 04/25/2008 E 2,000 (2 ) 10% pa $ 0.50 1.5889 Round Enterprises Ltd. 06/30/2008 E 1,500 (2 ) 10% pa $ 0.50 1.5380 Round Enterprises Ltd. 11/18/2008 E 1,200 (2 ) 10% pa $ 0.50 1.2650 Round Enterprises Ltd. 02/09/2009 E 1,500 (2 ) 10% pa $ 0.50 1.2940 Round Enterprises Ltd. 06/15/2009 E 5,500 (2,4 ) 10% pa $ 0.80 1.4045 Eardley Holding A.G. 06/15/2009 E 100 (2,4 ) 10% pa $ 0.80 1.4300 Von Meyenburg 08/03/2009 E 200 (2 ) 10% pa $ 0.80 1.4400 Round Enterprises Ltd. 10/13/2009 E 2,000 (2 ) 5% pa $ 0.25 1.4854 Round Enterprises Ltd. 12/18/2009 E 2,200 (2 ) 5% pa $ 0.25 1.4338 Round Enterprises Ltd. 08/04/2011 E 1,099 (5,6 ) 10% pa $ 0.034 N/A Eardley Holding A.G. 08/04/2011 E 275 (5,6 ) 10% pa $ 0.034 N/A Round Enterprises Ltd. 11/08/2011 E 400 (6 ) 10% pa $ 0.034 1.3787 Eardley Holding A.G. 11/08/2011 E 100 (6 ) 10% pa $ 0.034 1.3787 Round Enterprises Ltd. 02/10/2012 E 1,000 (6 ) 10% pa $ 0.034 1.3260 Eardley Holding A.G. 02/14/2012 E 200 (6 ) 10% pa $ 0.034 1.3260 Round Enterprises Ltd. 04/19/2012 E 322 (6 ) 10% pa $ 0.034 1.3100 Eardley Holding A.G. 04/19/2012 E 80 (6 ) 10% pa $ 0.034 1.3100 Round Enterprises Ltd. 05/04/2012 E 480 (6 ) 10% pa $ 0.034 1.3152 Eardley Holding A.G. 05/04/2012 E 120 (6 ) 10% pa $ 0.034 1.3152 Round Enterprises Ltd. 09/03/2012 E 200 (6 ) 10% pa $ 0.034 1.2576 Eardley Holding A.G. 09/03/2012 E 50 (6 ) 10% pa $ 0.034 1.2576 Round Enterprises Ltd. 11/14/2012 E 500 (6 ) 10% pa $ 0.034 1.2718 Eardley Holding A.G. 12/06/2012 E 125 (6 ) 10% pa $ 0.034 1.3070 Round Enterprises Ltd. 01/16/2013 E 240 (6 ) 10% pa $ 0.034 1.3318 Eardley Holding A.G. 01/16/2013 E 60 (6 ) 10% pa $ 0.034 1.3318 Round Enterprises Ltd. 03/25/2013 E 400 (6 ) 10% pa $ 0.037 1.2915 Eardley Holding A.G. 04/14/2013 E 150 (6 ) 10% pa $ 0.034 1.3056 Round Enterprises Ltd. 04/14/2013 E 600 (6 ) 10% pa $ 0.034 1.3056 Eardley Holding A.G. 05/15/2013 E 170 (6 ) 10% pa $ 0.037 1.2938 Round Enterprises Ltd. 05/15/2013 E 680 (6 ) 10% pa $ 0.037 1.2938 Eardley Holding A.G. 06/24/2013 E 60 (6 ) 10% pa $ 0.025 1.3340 Round Enterprises Ltd. 06/24/2013 E 240 (6 ) 10% pa $ 0.025 1.3340 Eardley Holding A.G. 08/05/2013 E 80 (6 ) 10% pa $ 0.018 1.3283 Round Enterprises Ltd. 08/05/2013 E 320 (6 ) 10% pa $ 0.018 1.3283 Eardley Holding A.G. 03/01/2017 E 230 (2 ) 2.5% pa N/A N/A Round Enterprises Ltd. 03/01/2017 E 920 (2 ) 2.5% pa N/A N/A Eardley Holding A.G. 10/18/2017 E 230 (2 ) 2.5% pa N/A N/A Round Enterprises Ltd. 10/18/2017 E 920 (2 ) 2.5% pa N/A N/A Eardley Holding A.G. 06/01/2018 E 160 (7 ) 2.5% pa N/A N/A Round Enterprises Ltd. 06/01/2018 E 640 (7 ) 2.5% pa N/A N/A Eardley Holding A.G. 11/10/2018 E 160 (7 ) 2.5% pa N/A N/A Round Enterprises Ltd. 11/10/2018 E 640 (7 ) 2.5% pa N/A N/A Eardley Holding A.G. 06/15/2019 E 120 (8 ) 2.5% pa N/A N/A Round Enterprises Ltd. 06/15/2019 E 480 (8 ) 2.5% pa N/A N/A Total Short Term Principal Amounts E 32,325 Accrued Interest E 25,169 TOTAL LOANS AND NOTES E 57,494 |
1. The Company and Summary of_3
1. The Company and Summary of Significant Accounting Policies (Details Narrative) - EUR (€) € in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | |
Accumulated deficit | € (87,979) | € (87,979) | € (84,675) | ||
Net assets (liabilities) | € (57,009) | € (57,009) | |||
Weighted average number of shares outstanding, basic and diluted | 303,757,622 | 303,757,622 | |||
Potential number of shares issuable | 687,233,201 | ||||
Stock compensation expense | € 0 | € 1 | € 2 | € 9 | |
Professional fees incurred and paid to a related party | € 25 | € 23 | |||
Convertible loans | |||||
Potential number of shares issuable | 658,133,201 | 658,133,201 | |||
Stock options granted to employees | |||||
Potential number of shares issuable | 29,100,000 | 29,100,000 |
2. Debt Financing (Details)
2. Debt Financing (Details) € / shares in Units, € in Thousands | 9 Months Ended |
Sep. 30, 2019EUR (€)€ / shares | |
Total short term principal amounts | € 32,325 |
Accrued interest | 25,169 |
Total loans and notes | € 57,494 |
Note 1 | |
Issuance date | Jun. 23, 2006 |
Principal amount | € 174 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.1 |
Note 2 | |
Issuance date | Oct. 21, 2007 |
Principal amount | € 500 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.5 |
Fixed rate conversion | 1.409 |
Note 3 | |
Issuance date | Dec. 10, 2007 |
Principal amount | € 1,500 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.5 |
Fixed rate conversion | 1.4429 |
Note 4 | |
Issuance date | Jan. 22, 2008 |
Principal amount | € 1,500 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.5 |
Fixed rate conversion | 1.4629 |
Note 5 | |
Issuance date | Apr. 25, 2008 |
Principal amount | € 2,000 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.5 |
Fixed rate conversion | 1.5889 |
Note 6 | |
Issuance date | Jun. 30, 2008 |
Principal amount | € 1,500 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.5 |
Fixed rate conversion | 1.538 |
Note 7 | |
Issuance date | Nov. 18, 2008 |
Principal amount | € 1,200 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.5 |
Fixed rate conversion | 1.265 |
Note 8 | |
Issuance date | Feb. 9, 2009 |
Principal amount | € 1,500 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.5 |
Fixed rate conversion | 1.294 |
Note 9 | |
Issuance date | Jun. 15, 2009 |
Principal amount | € 5,500 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.8 |
Fixed rate conversion | 1.4045 |
Note 10 | |
Issuance date | Jun. 15, 2009 |
Principal amount | € 100 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.8 |
Fixed rate conversion | 1.43 |
Note 11 | |
Issuance date | Aug. 3, 2009 |
Principal amount | € 200 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.8 |
Fixed rate conversion | 1.44 |
Note 12 | |
Issuance date | Oct. 13, 2009 |
Principal amount | € 2,000 |
Interest rate | 5.00% |
Conversion price | € / shares | € 0.25 |
Fixed rate conversion | 1.4854 |
Note 13 | |
Issuance date | Dec. 18, 2009 |
Principal amount | € 2,200 |
Interest rate | 5.00% |
Conversion price | € / shares | € 0.25 |
Fixed rate conversion | 1.4338 |
Note 14 | |
Issuance date | Aug. 4, 2011 |
Principal amount | € 1,099 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Note 15 | |
Issuance date | Aug. 4, 2011 |
Principal amount | € 275 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Note 16 | |
Issuance date | Nov. 8, 2011 |
Principal amount | € 400 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3787 |
Note 17 | |
Issuance date | Nov. 8, 2011 |
Principal amount | € 100 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3787 |
Note 18 | |
Issuance date | Feb. 10, 2012 |
Principal amount | € 1,000 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.326 |
Note 19 | |
Issuance date | Feb. 14, 2012 |
Principal amount | € 200 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.326 |
Note 20 | |
Issuance date | Apr. 19, 2012 |
Principal amount | € 322 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.31 |
Note 21 | |
Issuance date | Apr. 19, 2012 |
Principal amount | € 80 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.31 |
Note 22 | |
Issuance date | May 4, 2012 |
Principal amount | € 480 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3152 |
Note 23 | |
Issuance date | May 4, 2012 |
Principal amount | € 120 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3152 |
Note 24 | |
Issuance date | Sep. 3, 2012 |
Principal amount | € 200 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.2576 |
Note 25 | |
Issuance date | Sep. 3, 2012 |
Principal amount | € 50 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.2576 |
Note 26 | |
Issuance date | Nov. 14, 2012 |
Principal amount | € 500 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.2718 |
Note 27 | |
Issuance date | Dec. 6, 2012 |
Principal amount | € 125 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.307 |
Note 28 | |
Issuance date | Jan. 16, 2013 |
Principal amount | € 240 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3318 |
Note 29 | |
Issuance date | Jan. 16, 2013 |
Principal amount | € 60 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3318 |
Note 30 | |
Issuance date | Mar. 25, 2013 |
Principal amount | € 400 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.037 |
Fixed rate conversion | 1.2915 |
Note 31 | |
Issuance date | Apr. 14, 2013 |
Principal amount | € 150 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3056 |
Note 32 | |
Issuance date | Apr. 14, 2013 |
Principal amount | € 600 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.034 |
Fixed rate conversion | 1.3056 |
Note 33 | |
Issuance date | May 15, 2013 |
Principal amount | € 170 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.037 |
Fixed rate conversion | 1.2938 |
Note 34 | |
Issuance date | May 15, 2013 |
Principal amount | € 680 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.037 |
Fixed rate conversion | 1.2938 |
Note 35 | |
Issuance date | Jun. 24, 2013 |
Principal amount | € 60 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.025 |
Fixed rate conversion | 1.334 |
Note 36 | |
Issuance date | Jun. 24, 2013 |
Principal amount | € 240 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.025 |
Fixed rate conversion | 1.334 |
Note 37 | |
Issuance date | Aug. 5, 2013 |
Principal amount | € 80 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.018 |
Fixed rate conversion | 1.3283 |
Note 38 | |
Issuance date | Aug. 5, 2013 |
Principal amount | € 320 |
Interest rate | 10.00% |
Conversion price | € / shares | € 0.018 |
Fixed rate conversion | 1.3283 |
Note 39 | |
Issuance date | Mar. 1, 2017 |
Principal amount | € 230 |
Interest rate | 2.50% |
Note 40 | |
Issuance date | Mar. 1, 2017 |
Principal amount | € 920 |
Interest rate | 2.50% |
Note 41 | |
Issuance date | Oct. 18, 2017 |
Principal amount | € 230 |
Interest rate | 2.50% |
Note 42 | |
Issuance date | Oct. 18, 2017 |
Principal amount | € 920 |
Interest rate | 2.50% |
Note 43 | |
Issuance date | Jun. 1, 2018 |
Principal amount | € 160 |
Interest rate | 2.50% |
Note 44 | |
Issuance date | Jun. 1, 2018 |
Principal amount | € 640 |
Interest rate | 2.50% |
Note 45 | |
Issuance date | Nov. 10, 2018 |
Principal amount | € 160 |
Interest rate | 2.50% |
Note 46 | |
Issuance date | Nov. 10, 2018 |
Principal amount | € 640 |
Interest rate | 2.50% |
Note 47 | |
Issuance date | Jun. 15, 2019 |
Principal amount | € 120 |
Interest rate | 2.50% |
Note 48 | |
Issuance date | Jun. 15, 2019 |
Principal amount | € 480 |
Interest rate | 2.50% |