Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2018 | Nov. 02, 2018 | |
Document And Entity Information | ||
Entity Registrant Name | VOLITIONRX LTD | |
Entity Central Index Key | 93,314 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2018 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Common Stock, Shares Outstanding | 35,335,378 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2,018 | |
Emerging Growth Company | false | |
Entity Small Business | true |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) | Sep. 30, 2018 | Dec. 31, 2017 |
Current Assets | ||
Cash and cash equivalents | $ 16,374,428 | $ 10,116,263 |
Prepaid expenses | 460,124 | 248,661 |
Other current assets | 229,780 | 202,295 |
Total Current Assets | 17,064,332 | 10,567,219 |
Property and equipment, net | 3,157,140 | 3,480,782 |
Intangible assets, net | 494,422 | 576,397 |
Total Assets | 20,715,894 | 14,624,398 |
Current Liabilities | ||
Accounts payable | 857,121 | 351,735 |
Accrued liabilities | 1,244,636 | 1,278,428 |
Management and directors' fees payable | 57,411 | 35,397 |
Current portion of long-term debt | 337,156 | 443,908 |
Current portion of capital lease liabilities | 137,383 | 139,084 |
Current portion of grants repayable | 40,637 | 41,930 |
Total Current Liabilities | 2,674,344 | 2,290,482 |
Long-term debt, net of current portion | 1,871,361 | 1,312,785 |
Capital lease liabilities, net of current portion | 744,322 | 874,684 |
Grants repayable, net of current portion | 317,731 | 188,579 |
Total Liabilities | 5,607,758 | 4,666,530 |
Commitments and Contingencies | ||
STOCKHOLDERS' EQUITY | ||
Common Stock Authorized: 100,000,000 shares of common stock, at $0.001 par value Issued and outstanding: 35,031,225 shares and 26,519,394 shares, respectively | 35,031 | 26,519 |
Additional paid-in capital | 84,444,318 | 65,774,870 |
Accumulated other comprehensive income (loss) | 64,111 | (129,343) |
Accumulated deficit | (69,435,324) | (55,714,178) |
Total Stockholders' Equity | 15,108,136 | 9,957,868 |
Total Liabilities and Stockholders' Equity | $ 20,715,894 | $ 14,624,398 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares | Sep. 30, 2018 | Dec. 31, 2017 |
STOCKHOLDERS' EQUITY | ||
Common Stock, par value | $ 0.001 | $ 0.001 |
Common Stock, shares authorized | 100,000,000 | 100,000,000 |
Common Stock, shares issued | 35,031,225 | 26,519,394 |
Common Stock, shares outstanding | 35,031,225 | 26,519,394 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | |
Consolidated Statements Of Operations And Comprehensive Loss | ||||
Revenue | ||||
Operating Expenses | ||||
Research and development | 2,737,856 | 2,133,470 | 7,847,531 | 5,619,085 |
General and administrative | 1,450,383 | 1,555,770 | 4,949,716 | 4,374,736 |
Sales and marketing | 259,302 | 185,795 | 845,253 | 662,245 |
Total Operating Expenses | 4,447,541 | 3,875,035 | 13,642,500 | 10,656,066 |
Operating Loss | (4,447,541) | (3,875,035) | (13,642,500) | (10,656,066) |
Other Expense | ||||
Interest expense | 29,108 | 17,619 | 78,646 | 50,259 |
Net Loss | (4,476,649) | (3,892,654) | (13,721,146) | (10,706,325) |
Other Comprehensive Income (Loss) | ||||
Foreign currency translation adjustments | 46,350 | (32,399) | 193,454 | 60,415 |
Net Comprehensive Loss | $ (4,430,299) | $ (3,925,053) | $ (13,527,692) | $ (10,645,910) |
Net Loss per Share - Basic and Diluted | $ (0.14) | $ (0.15) | $ (0.46) | $ (0.41) |
Weighted Average Shares Outstanding - Basic and Diluted | 32,826,924 | 26,512,195 | 30,071,635 | 26,343,101 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 9 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | |
Operating Activities | ||
Net Loss | $ (13,721,146) | $ (10,706,325) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 474,536 | 371,362 |
Loss on disposal of property and equipment | 1,766 | 11,262 |
Stock based compensation | 1,875,507 | 1,827,604 |
Warrants issued for services | 6,453 | 38,806 |
Changes in operating assets and liabilities: | ||
Deferred grant income | (50,855) | |
Prepaid expenses | (204,673) | (75,723) |
Other current assets | 202,290 | 12,749 |
Accounts payable and accrued liabilities | 261,383 | 264,266 |
Net Cash Used In Operating Activities | (11,103,884) | (8,306,854) |
Investing Activities: | ||
Purchases of property and equipment | (183,541) | (1,340,230) |
Net Cash Used in Investing Activities | (183,541) | (1,340,230) |
Financing Activities: | ||
Net proceeds from issuance of common shares | 16,796,000 | 998,412 |
Proceeds from grants repayable | 177,079 | |
Proceeds from long-term debt | 875,418 | 908,075 |
Payments from long-term debt | (369,915) | (29,807) |
Payments on grants repayable | (40,864) | (38,487) |
Payments on capital lease obligations | (103,999) | (94,227) |
Net Cash Provided By Financing Activities | 17,333,719 | 1,743,966 |
Effect of foreign exchange on cash | 211,871 | 65,314 |
Net Change in Cash | 6,258,165 | (7,837,804) |
Cash and cash equivalents - Beginning of Period | 10,116,263 | 21,678,734 |
Cash and cash equivalents - End of Period | 16,374,428 | 13,840,930 |
Supplemental Disclosures of Cash Flow Information: | ||
Interest paid | 78,845 | 50,234 |
Income tax paid | ||
Non-Cash Financing Activities: | ||
Common Stock issued on cashless exercises of stock options | 12 | |
Offering costs from stock issuances | $ 604,000 |
Nature of Operations
Nature of Operations | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 1 - Nature of Operations | The Company was incorporated under the laws of the State of Delaware on September 24, 1998. On September 22, 2011, the Company filed a Certificate for Renewal and Revival of Charter with Secretary of State of Delaware. Pursuant to Section 312(1) of the Delaware General Corporation Law, the Company was revived under the new name of “VolitionRx Limited”. The name changed to VolitionRx Limited was approved by FINRA on October 7, 2011 and became effective on October 11, 2011. On October 6, 2011, the Company entered into a share exchange agreement with Singapore Volition Pte. Limited., a Singapore corporation (“Singapore Volition”), and the shareholders of Singapore Volition, which was incorporated on August 5, 2010. Pursuant to the terms of the share exchange agreement, the former shareholders of Singapore Volition held 85% of the issued and outstanding common shares of the Company. The issuance was deemed to be a reverse acquisition for accounting purposes. Singapore Volition, the acquired entity, is regarded as the predecessor entity as of October 6, 2011. The number of shares outstanding and per share amounts has been restated to recognize the recapitalization. The Company’s principal business objective through its subsidiaries is to develop and bring to market simple, easy to use, cost effective blood- tests designed to help diagnose a range of cancers. The tests are based on the science of Nucleosomics, which is the practice of identifying and measuring nucleosomes in the bloodstream or other bodily fluid – an indication that disease is present. The Company has one wholly-owned subsidiary, Singapore Volition, which it acquired through a share exchange entered into on October 6, 2011. Singapore Volition has two wholly- owned subsidiaries, Belgian Volition SPRL, a Belgium private limited liability company formerly ValiBioSA, (“Belgian Volition”), which it acquired as of September 22, 2010, and Hypergenomics Pte. Limited (“Hypergenomics”), which it formed as of March 7, 2011. Belgian Volition, has two wholly- owned subsidiaries, Volition Diagnostics UK Limited (“Volition Diagnostics”), which it formed as of November 13, 2015 and Volition America, Inc., (“Volition America”), which it formed as of February 3, 2017. Following the acquisition of Singapore Volition, the Company’s fiscal year end was changed from August 31 to December 31. |
Going Concern
Going Concern | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 2 - Going Concern | Th e Comp ny n n m n p p u n accounting principles generally accepted in the United States of America (“U S GAA pp b go n on wh on mp h o o and qu d o of b in h no m course of bu n Th Comp n has n u losses since inception of $69,435,324 h n g v ow o op on n u n h n v nu wh ub n doub bou b on nu go n on n Th e f u u o h Comp n op n bu n w d p n o b ob u n p on bu on n n n nd o g n v nu m b qu u op on M n g m n p n dd h bov n d b u n dd on g n und b ob n n dd on n n n h oug d b o qu n d v op n n omm n p odu o m n M n g m n on nu x gh o on o on v h Th e a b o h Comp n on nu go n on d p nd n upo b u u accomplish p n d b h p d n p g p n v n u p o b op on Th omp ny n n n m n d no n ud n d u m n h m gh b n h Comp n un b on nu go n on n h Comp n un b ob d qu p ou b o op on |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 3 - Summary of Significant Accounting Policies | B asis o P n o The accompanying unaudited condensed consolidated financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at September 30, 2018, and for all periods presented herein, have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. It is suggested that these unaudited condensed consolidated financial statements be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K, for the fiscal year ended December 31, 2017, as filed with the Securities and Exchange Commission on March 1, 2018. The results of operations for the periods ended September 30, 2018 and 2017 are not necessarily indicative of the operating results for the full years. The condensed consolidated financial statements of the Company are expressed in United States Dollars. The Company’s fiscal year end is December 31. U se o E m Th e p p o o n n m n on o m w U S GAA qu m n g m n m k m n ump on h h po moun o n b h d o u o on ng n n b h d o h n n m n n h po moun o v nu n xp n du n h po n p od Th Comp n gu v u m n ump on d n om v u o ow n Th e Comp n b m n ump on o u n h o xp n n v ou o h o h b v b on b und h um n h u o wh o h b o m k n udgm n bou h y n v u o n b n h u o o n xp n h no d pp n o o h ou Th u u xp n b h Comp n m d m n dv o h Comp ny m h x n h m d n b w h m n h u u u u u o op on w b d P ri n p o Con o d o Th e acc omp ny n ond n on o d n n m n o h p o nd n ud h oun o h Comp n and on o d on B asic a n D u N Lo P Sh Th e Comp n ompu n o p h o d n w A oun n S nd d Cod o ASC 260 E n ng P Sh wh qu p n o o bo b n d u n ng p h EPS o h o h n om m n B EP ompu b d v d n n o v b ommo h ho d num o b h w gh v g numb o h ou nd n d nom n o du n h p od D u EP g v d u v po n ommo h ou nd n du n h p o u n h u o m ho ompu n d u EPS h v g o p o h p o u d m n n h numb o R eclassificati o Certain amounts presented in previously issued financial statements have been reclassified to be consistent with the current period presentation. In the statement of operations and comprehensive loss, the Company has reclassified the prior year comparative three and nine-month amounts of research and development, sales and marketing and general and administrative to be consistent with the current year classification. R ece n A oun n P onoun m n Management has considered all recent accounting pronouncements issued since the last audit of our consolidated financial statements. The Company’s management believes that these recent pronouncements will not have a material effect on the Company’s consolidated financial statements. |
Property and Equipment
Property and Equipment | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 4 - Property and Equipment | The Company’s property and equipment consist of the following amounts as of September 30, 2018 and December 31, 2017: September 30, 2018 Accumulated Net Carrying Cost Depreciation Value Useful Life $ $ $ Computer hardware and software 3 years 348,782 151,455 197,327 Laboratory equipment 5 years 1,562,635 863,200 699,435 Office furniture and equipment 5 years 206,014 65,839 140,175 Buildings 30 years 1,522,512 80,342 1,442,170 Building improvements 5-15 years 652,379 67,231 585,148 Land Not amortized 92,885 - 92,885 4,385,207 1,228,067 3,157,140 December 31, 2017 Accumulated Net Carrying Cost Depreciation Value Useful Life $ $ $ Computer hardware and software 3 years 239,133 93,422 145,711 Laboratory equipment 5 years 1,575,354 653,636 921,718 Office furniture and equipment 5 years 207,208 54,479 152,729 Buildings 30 years 1,571,004 43,632 1,527,372 Building improvements 5-15 years 673,157 35,748 637,409 Land Not amortized 95,843 - 95,843 4,361,699 880,917 3,480,782 During the nine-month periods ended September 30, 2018 and September 30, 2017, the Company recognized $406,986 and $306,180, respectively, in depreciation expense. |
Intangible Assets
Intangible Assets | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 5 - Intangible Assets | The Company’s intangible assets consist of intellectual property and patents, mainly acquired in the acquisition of Belgian Volition. The patents and intellectual property are being amortized over the assets’ estimated useful lives, which range from 8 to 20 years. September 30, 2018 Accumulated Net Carrying Cost Depreciation Value $ $ $ Patents 1,180,956 686,534 494,422 December 31, 2017 Accumulated Net Carrying Cost Depreciation Value $ $ $ Patents 1,213,314 636,917 576,397 During the nine-month periods ended September 30, 2018, and September 30, 2017, the Company recognized $69,584 and $65,182, respectively, in amortization expense. The Company amortizes the long-lived assets on a straight-line basis with terms ranging from 8 to 20 years. The annual estimated amortization schedule over the next five years is as follows: 2018- remaining $ 20,574 2019 $ 90,121 2020 $ 90,121 2021 $ 90,121 2022 $ 90,121 Greater than 5 years $ 113,364 Total Intangible Assets $ 494,422 The Company periodically reviews its long-lived assets to ensure that their carrying value does not exceed their fair market value. The Company carried out such a review in accordance with ASC 360 as of December 31, 2017. The result of this review confirmed that the ongoing value of the patents was not impaired as of December 31, 2017. |
Related Party Transactions
Related Party Transactions | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 6 - Related Party Transactions | See Note 7 for common stock issued to related parties and Note 8 for stock options and warrants issued to related parties. Th e Comp n h g m n w p o on u n v |
Common Stock
Common Stock | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 7 - Common Stock | As of September 30, 2018, the Company was authorized to issue 100 million shares of common stock par value $0.001 per share, of which 35,031,225 and 26,519,394 shares were issued outstanding as of September 30, 2018 and December 31, 2017, respectively. On March 13, 2018, the Company issued 3.5 million shares of common stock in a registered public offering at a price of $2.40 per share, for aggregate gross proceeds of $8.4 million. In connection with the transaction, $0.6 million was incurred for legal and underwriting fees resulting in net proceeds of $7.8 million. Pursuant to this offering, the underwriters had the option to purchase up to an additional 525,000 shares of common stock for 30 days following the pricing of the initial closing, which option was not exercised. On August 10, 2018, the Company issued to Cotterford Company Limited in a private placement offering (PIPE) 5 million shares of common stock at a price of $1.80 per share, for aggregate gross proceeds of $9.0 million. Additionally, the Company issued a warrant to purchase up to an additional 5 million shares of common stock at an exercise price of $3.00 per share payable in cash (see Note 8). This transaction resulted in Cotterford Company Limited being a significant shareholder and therefore a related party in accordance with accounting principles. The shares of common stock (including the shares underlying the warrant) were subsequently registered for resale on Form S-3 (declared effective by the SEC on October 15, 2018, File No. 333-227731). On September 7, 2018, the Company entered into an equity distribution agreement with Oppenheimer & Co. Inc.(“Oppenheimer”), which agreement allows it to offer and sell shares of common stock having an aggregate offering price of up to $10.0 million from time to time pursuant to a shelf registration statement on Form S-3 (declared effective by the SEC on September 28, 2018, File No. 333-227248) through Oppenheimer acting as the Company’s agent and/or principal. As of September 30, 2018, the Company had not sold any shares under the equity distribution agreement. On September 7, 2018, an amendment to the 2015 Stock Incentive Plan (the “2015 Plan”) was approved by stockholders at the annual meeting to increase the number of shares of common stock available for issuance under the 2015 Plan by 750,000 shares to an aggregate maximum of 3,250,000 shares. During the nine-month period ended September 30, 2018, 29,375 warrants were exercised to purchase shares of common stock at a price of $2.00 per share in cashless exercises that resulted in the issuance of 11,831 shares of common stock. |
Warrants And Options
Warrants And Options | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 8 - Warrants and Options | a) Warrants The following table summarizes the changes in warrants outstanding of the Company during the nine-month period ended September 30, 2018: Number of Warrants Weighted Average Exercise Price ($) Outstanding at December 31, 2017 1,731,680 2.36 Granted 5,000,000 3.00 Exercised (29,375 ) 2.00 Expired (24,375 ) 2.98 Outstanding at September 30, 2018 6,677,930 2.84 Exercisable at September 30, 2018 1,552,930 2.35 On August 10, 2018, in conjunction with the PIPE transaction (see Note 7), the Company issued to Cotterford Company Limited a warrant to purchase up to 5.0 million shares of common stock at an exercise price of $3.00 per share payable in cash (subject to adjustment pursuant to the terms of the warrant). The warrant has an expiration date of August 10, 2019 and is exercisable for a period of 6 months commencing on February 10, 2019. Below is a table summarizing the warrants issued and outstanding as of September 30, 2018, which have a weighted average exercise price of $2.84 per share and an aggregate weighted average remaining contractual life of 0.82 years. Weighted Average Remaining Contractual Proceeds to Number Number Exercise Life Company if Outstanding Exercisable Price ($) (Years) Exercised ($) 948,475 948,475 2.20 0.41 2,086,645 520,455 520,455 2.40 0.19 1,249,092 150,000 25,000 2.47 3.93 370,500 5,000,000 - 3.00 0.86 15,000,000 19,000 19,000 3.75 0.13 71,250 40,000 40,000 4.53 2.13 181,200 6,677,930 1,552,930 18,958,687 Warrant expense of $6,453 and $38,806 was recorded in the nine-months ended September 30, 2018 and September 30, 2017, respectively. Total remaining unrecognized compensation cost related to non-vested warrants is approximately $19,137 and is expected to be recognized over a period of 2.3 years. As of September 30, 2018, the total intrinsic value of warrants was $486,792. b) Options The following table summarizes the changes in options outstanding of the Company during the nine-month period ended September 30, 2018: Weighted Average Number of Options Exercise Price ($) Outstanding at December 31, 2017 2,939,134 4.09 Granted 805,000 4.00 Exercised - - Expired/Cancelled (130,167 ) 5.00 Outstanding at September 30, 2018 3,613,967 4.03 Exercisable at September 30, 2018 2,813,967 4.04 Effective January 23, 2018, the Company granted stock options to purchase a total of 780,000 shares of common stock to various Company personnel (including directors, executives, members of management and employees) for services to the Company. These options vest on January 23, 2019 and expire 5 years after the vesting date, with an exercise price of $4.00 per share. The Company has calculated the estimated fair market value of these options at $1,930,265, using the Black-Scholes model and the following assumptions: term 6 years, stock price $3.75, exercise price $4.00, 75.4% volatility, 2.55% risk free rate, and no forfeiture rate. Effective September 28, 2018, the Company granted stock options to purchase 25,000 shares of common stock to the Company controller for services to the Company. These options vest on September 28, 2019 and expire 5 years after the vesting date, with an exercise price of $4.00 per share. The Company has calculated the estimated fair market value of these options at $39,733, using the Black-Scholes model and the following assumptions: term 6 years, stock price $2.59, exercise price $4.00, 77.59% volatility, 3.01% risk free rate, and no forfeiture rate. Below is a table summarizing the options issued and outstanding as of September 30, 2018, all of which were issued pursuant to the 2011 Plan (for option issuances prior to 2016) or the 2015 Plan (for option issuances commencing in 2016) and which have a weighted average exercise price of $4.03 per share and an aggregate weighted average remaining contractual life of 3.36 years. As of September 30, 2018, an aggregate of 789,000 shares of common stock remained available for future issuance under the 2015 Stock Incentive Plan. Weighted Average Remaining Proceeds to Number Number Exercise Contractual Company if Outstanding Exercisable Price ($) Life (Years) Exercised ($) 17,766 17,766 2.35 1.45 41,750 322,500 322,500 2.50 0.39 806,250 322,500 322,500 3.00 1.39 967,500 17,767 17,767 3.35 2.45 59,519 20,000 20,000 3.80 1.13 76,000 1,915,333 1,115,333 4.00 4.60 7,661,332 17,767 17,767 4.35 3.45 77,286 50,000 50,000 4.80 4.26 240,000 930,334 930,334 5.00 3.01 4,651,670 3,613,967 2,813,967 14,581,307 Stock option expense of $1,875,507 and $1,827,604 was recorded in the nine-months ended September 30, 2018 and September 30, 2017, respectively. Total remaining unrecognized compensation cost related to non-vested stock options is approximately $647,899 and is expected to be recognized over a period of 0.99 years. As of September 30, 2018, the total intrinsic value of stock options was $33,289. |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 9 - Commitments and Contingencies | a) Capital Lease Obligations In 2015, the Company entered into an equipment capital lease to purchase three Tecan machines (automated liquid handling robots) for €550,454 Euros. As of September 30, 2018, the balance payable was $162,357. In 2016, the Company entered into a real estate capital lease with ING Asset Finance Belgium S.A. (“ING”) to purchase a property located in Belgium for €1.12 million Euros. As of September 30, 2018, the balance payable was $719,348. The following is a schedule showing the future minimum lease payments under capital leases by years and the present value of the minimum payments as of September 30, 2018. 2018- remaining $ 39,517 2019 $ 158,066 2020 $ 108,679 2021 $ 62,450 2022 $ 62,449 Greater than 5 years $ 585,445 Total $ 1,016,606 Less: Amount representing interest $ (134,901 ) Present value of minimum lease payments $ 881,705 b) Operating Lease Obligations The Company also leases premises and facilities under operating leases with terms ranging from 12 months to 60 months. As of September 30, 2018, the annual non-cancelable operating lease payments on these leases are as follows: 2018- remaining $ 55,987 2019 $ 65,722 2020 $ 52,864 2021 $ 14,315 Total Operating Lease Obligations $ 188,888 c) Grants Repayable In 2010, the Company entered into an agreement with the Walloon Region government in Belgium for a colorectal cancer research grant for €1.05 million Euros. Per the terms of the agreement, €314,406 Euros of the grant is to be repaid. As of September 30, 2018, the grant balance repayable was $182,758. On July 2, 2018, the Company entered into an agreement with the Walloon Region government in Belgium for a colorectal cancer research grant for €605,000 Euros. Per the terms of the agreement, €181,500 Euros of the grant is to be repaid over 12 years commencing in 2020. As of September 30, 2018, the grant balance repayable was $175,610. As of September 30, 2018, the balance repayable was $358,368 and the annual payments remaining were as follows: 2018- remaining $ -- 2019 $ 40,637 2020 $ 54,685 2021 $ 51,673 2022 $ 48,880 Greater than 5 years $ 162,493 Total Grants Repayable $ 358,368 d) Long-Term Debt In 2016, the Company entered into a 7-year loan agreement with Namur Invest for €440,000 Euros with a fixed interest rate of 4.85%. As of September 30, 2018, the principal balance payable was $430,596. In 2016, the Company entered into a 15-year loan agreement with ING for €270,000 Euros with a fixed interest rate of 2.62%. As of September 30, 2018, the principal balance payable was $283,578. In 2017, the Company entered into a 4-year loan agreement with Namur Invest for €350,000 Euros with a fixed interest rate of 4.00%. As of September 30, 2018, the principal balance payable was $333,282. In 2017, the Company entered into a 7-year loan agreement with SOFINEX for up to €1 million Euros with a fixed interest rate of 4.50%. As of September 30, 2018, €500,000 Euros has been drawn down under this agreement and the principal balance payable was $580,530. On June 27, 2018, the Company entered into a 4-year loan agreement with Namur Innovation and Growth for €500,000 Euros with fixed interest rate of 4.00%. As of September 30, 2018, the principal balance payable was $580,531. As of September 30, 2018, the total balance for long-term debt was $2,208,517 and the payments remaining were as follows: 2018- remaining $ 84,417 2019 $ 491,364 2020 $ 698,181 2021 $ 625,288 2022 $ 271,653 Greater than 5 years $ 323,200 Total $ 2,494,103 Less: Amount representing interest $ (285,586 ) Total Long-Term Debt $ 2,208,517 e) Collaborative Agreement Obligations In 2015, the Company entered into a research sponsorship agreement with DKFZ, in Germany for a 3-year period for €338,984 Euros. As of September 30, 2018, $87,079 is still to be paid by the Company under this agreement. In 2016, the Company entered into a research co-operation agreement with DKFZ, in Germany for a 5-year period for €400,000 Euros. As of September 30, 2018, $232,212 is still to be paid by the Company under this agreement. In 2016, the Company entered into a collaborative research agreement with Munich University, in Germany for a 3-year period for €360,000 Euros. As of September 30, 2018, $246,145 is still to be paid by the Company under this agreement. In 2016, the Company entered into a phase one clinical research agreement with Hvidovre Hospital, University of Copenhagen in Denmark for a 2-year period for DKK 15 million Danish Kroner. As of September 30, 2018, $333,309 is still to be paid by the Company under this agreement. In 2017, the Company entered into a clinical study research agreement with the Regents of the University of Michigan (the “University of Michigan”) for a 3-year period for up to $3 million. As of September 30, 2018, up to $2.0 million is still to be paid by the Company under this agreement. On July 9, 2018, the Company entered into a research collaboration agreement with the University of Taiwan for a 3-year period for a cost to the Company of up to $2.55 million payable over such period. As of September 30, 2018, $2.42 million is still to be paid by the Company under this agreement. As of September 30, 2018, the total amount to be paid for future research and collaboration commitments was $5.32 million and the annual payments remaining were as follows: 2018- remaining $ 1,065,521 2019 $ 2,399,450 2020 $ 963,774 2021 $ 892,500 Total Collaborative Agreement Obligations $ 5,321,245 f) Legal Proceedings There are no legal proceedings which the Company believes will have a material adverse effect on its financial position. |
Subsequent Events
Subsequent Events | 9 Months Ended |
Sep. 30, 2018 | |
Notes to Financial Statements | |
Note 10 - Subsequent Events | On October 16, 2018, 60,250 warrants were exercised at a price of $2.20 per share, for net cash proceeds to the Company of $132,550. As a result, a total of 60,250 shares of common stock were issued. On October 16, 2018, 243,903 warrants were exercised at a price of $2.40 per share, for net cash proceeds to the Company of $585,367. As a result, a total of 243,903 shares of common stock were issued. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2018 | |
Summary Of Significant Accounting Policies | |
Basis of Presentation | The accompanying unaudited condensed consolidated financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at September 30, 2018, and for all periods presented herein, have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. It is suggested that these unaudited condensed consolidated financial statements be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K, for the fiscal year ended December 31, 2017, as filed with the Securities and Exchange Commission on March 1, 2018. The results of operations for the periods ended September 30, 2018 and 2017 are not necessarily indicative of the operating results for the full years. The condensed consolidated financial statements of the Company are expressed in United States Dollars. The Company’s fiscal year end is December 31. |
Use of Estimates | Th e p p o o n n m n on o m w U S GAA qu m n g m n m k m n ump on h h po moun o n b h d o u o on ng n n b h d o h n n m n n h po moun o v nu n xp n du n h po n p od Th Comp n gu v u m n ump on d n om v u o ow n Th e Comp n b m n ump on o u n h o xp n n v ou o h o h b v b on b und h um n h u o wh o h b o m k n udgm n bou h y n v u o n b n h u o o n xp n h no d pp n o o h ou Th u u xp n b h Comp n m d m n dv o h Comp ny m h x n h m d n b w h m n h u u u u u o op on w b d |
Principles of Consolidation | Th e acc omp ny n ond n on o d n n m n o h p o nd n ud h oun o h Comp n and on o d on |
Basic and Diluted Net Loss Per Share | Th e Comp n ompu n o p h o d n w A oun n S nd d Cod o ASC 260 E n ng P Sh wh qu p n o o bo b n d u n ng p h EPS o h o h n om m n B EP ompu b d v d n n o v b ommo h ho d num o b h w gh v g numb o h ou nd n d nom n o du n h p od D u EP g v d u v po n ommo h ou nd n du n h p o u n h u o m ho ompu n d u EPS h v g o p o h p o u d m n n h numb o |
Reclassification | Certain amounts presented in previously issued financial statements have been reclassified to be consistent with the current period presentation. In the statement of operations and comprehensive loss, the Company has reclassified the prior year comparative three and nine-month amounts of research and development, sales and marketing and general and administrative to be consistent with the current year classification. |
Recent Accounting Pronouncements | Management has considered all recent accounting pronouncements issued since the last audit of our consolidated financial statements. The Company’s management believes that these recent pronouncements will not have a material effect on the Company’s consolidated financial statements. |
Property and Equipment (Tables)
Property and Equipment (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Property And Equipment Tables | |
Property and equipment | September 30, 2018 Accumulated Net Carrying Cost Depreciation Value Useful Life $ $ $ Computer hardware and software 3 years 348,782 151,455 197,327 Laboratory equipment 5 years 1,562,635 863,200 699,435 Office furniture and equipment 5 years 206,014 65,839 140,175 Buildings 30 years 1,522,512 80,342 1,442,170 Building improvements 5-15 years 652,379 67,231 585,148 Land Not amortized 92,885 - 92,885 4,385,207 1,228,067 3,157,140 December 31, 2017 Accumulated Net Carrying Cost Depreciation Value Useful Life $ $ $ Computer hardware and software 3 years 239,133 93,422 145,711 Laboratory equipment 5 years 1,575,354 653,636 921,718 Office furniture and equipment 5 years 207,208 54,479 152,729 Buildings 30 years 1,571,004 43,632 1,527,372 Building improvements 5-15 years 673,157 35,748 637,409 Land Not amortized 95,843 - 95,843 4,361,699 880,917 3,480,782 |
Intangible Assets (Tables)
Intangible Assets (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Intangible Assets Tables | |
Schedule of intangible assets | September 30, 2018 Accumulated Net Carrying Cost Depreciation Value $ $ $ Patents 1,180,956 686,534 494,422 December 31, 2017 Accumulated Net Carrying Cost Depreciation Value $ $ $ Patents 1,213,314 636,917 576,397 |
Schedule of intangible assets, future amortization expense | 2018- remaining $ 20,574 2019 $ 90,121 2020 $ 90,121 2021 $ 90,121 2022 $ 90,121 Greater than 5 years $ 113,364 Total Intangible Assets $ 494,422 |
Warrants and Options (Tables)
Warrants and Options (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Warrant [Member] | |
Summarizes changes in warrants outstanding | Number of Warrants Weighted Average Exercise Price ($) Outstanding at December 31, 2017 1,731,680 2.36 Granted 5,000,000 3.00 Exercised (29,375 ) 2.00 Expired (24,375 ) 2.98 Outstanding at September 30, 2018 6,677,930 2.84 Exercisable at September 30, 2018 1,552,930 2.35 |
Summarizes warrants issued and outstanding | Weighted Average Remaining Contractual Proceeds to Number Number Exercise Life Company if Outstanding Exercisable Price ($) (Years) Exercised ($) 948,475 948,475 2.20 0.41 2,086,645 520,455 520,455 2.40 0.19 1,249,092 150,000 25,000 2.47 3.93 370,500 5,000,000 - 3.00 0.86 15,000,000 19,000 19,000 3.75 0.13 71,250 40,000 40,000 4.53 2.13 181,200 6,677,930 1,552,930 18,958,687 |
Option [Member] | |
Summarizes changes in warrants outstanding | Weighted Average Number of Options Exercise Price ($) Outstanding at December 31, 2017 2,939,134 4.09 Granted 805,000 4.00 Exercised - - Expired/Cancelled (130,167 ) 5.00 Outstanding at September 30, 2018 3,613,967 4.03 Exercisable at September 30, 2018 2,813,967 4.04 |
Summarizes warrants issued and outstanding | Weighted Average Remaining Proceeds to Number Number Exercise Contractual Company if Outstanding Exercisable Price ($) Life (Years) Exercised ($) 17,766 17,766 2.35 1.45 41,750 322,500 322,500 2.50 0.39 806,250 322,500 322,500 3.00 1.39 967,500 17,767 17,767 3.35 2.45 59,519 20,000 20,000 3.80 1.13 76,000 1,915,333 1,115,333 4.00 4.60 7,661,332 17,767 17,767 4.35 3.45 77,286 50,000 50,000 4.80 4.26 240,000 930,334 930,334 5.00 3.01 4,651,670 3,613,967 2,813,967 14,581,307 |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Commitments And Contingencies | |
Schedule of future minimum lease payments for capital leases | 2018- remaining $ 39,517 2019 $ 158,066 2020 $ 108,679 2021 $ 62,450 2022 $ 62,449 Greater than 5 years $ 585,445 Total $ 1,016,606 Less: Amount representing interest $ (134,901 ) Present value of minimum lease payments $ 881,705 |
Operating lease payments | 2018- remaining $ 55,987 2019 $ 65,722 2020 $ 52,864 2021 $ 14,315 Total Operating Lease Obligations $ 188,888 |
Schedule of grants repayable | 2018- remaining $ -- 2019 $ 40,637 2020 $ 54,685 2021 $ 51,673 2022 $ 48,880 Greater than 5 years $ 162,493 Total Grants Repayable $ 358,368 |
Schedule of long term debt | 2018- remaining $ 84,417 2019 $ 491,364 2020 $ 698,181 2021 $ 625,288 2022 $ 271,653 Greater than 5 years $ 323,200 Total $ 2,494,103 Less: Amount representing interest $ (285,586 ) Total Long-Term Debt $ 2,208,517 |
Schedule of collaborative agreement obligations | 2018- remaining $ 1,065,521 2019 $ 2,399,450 2020 $ 963,774 2021 $ 892,500 Total Collaborative Agreement Obligations $ 5,321,245 |
Nature of Operations (Details N
Nature of Operations (Details Narrative) | 9 Months Ended |
Sep. 30, 2018 | |
Nature Of Operations | |
State of incorporation | Delaware |
Date of incorporation | Sep. 24, 1998 |
Going Concern (Details Narrativ
Going Concern (Details Narrative) - USD ($) | 3 Months Ended | 9 Months Ended | 237 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | |
Going Concern Details Narrative | |||||
Net loss | $ (4,476,649) | $ (3,892,654) | $ (13,721,146) | $ (10,706,325) | $ (69,435,324) |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Details Narrative) | Sep. 30, 2018shares |
Dilutive Warrants And Options [Member] | |
Potentially dilutive warrants and options | 10,291,897 |
Property and Equipment (Details
Property and Equipment (Details) - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2018 | Dec. 31, 2017 | |
Cost | $ 4,385,207 | $ 4,361,699 |
Accumulated Depreciation | 1,228,067 | 880,917 |
Net Carrying Value | $ 3,157,140 | $ 3,480,782 |
Computer hardware and software [Member] | ||
Useful Life | 3 years | 3 years |
Cost | $ 348,782 | $ 239,133 |
Accumulated Depreciation | 151,455 | 93,422 |
Net Carrying Value | $ 197,327 | $ 145,711 |
Laboratory [Member] | ||
Useful Life | 5 years | 5 years |
Cost | $ 1,562,635 | $ 1,575,354 |
Accumulated Depreciation | 863,200 | 653,636 |
Net Carrying Value | $ 699,435 | $ 921,718 |
Office Furniture and Equipment [Member] | ||
Useful Life | 5 years | 5 years |
Cost | $ 206,014 | $ 207,208 |
Accumulated Depreciation | 65,839 | 54,479 |
Net Carrying Value | $ 140,175 | $ 152,729 |
Buildings [Member] | ||
Useful Life | 30 years | 30 years |
Cost | $ 1,522,512 | $ 1,571,004 |
Accumulated Depreciation | 80,342 | 43,632 |
Net Carrying Value | 1,442,170 | 1,527,372 |
Building Improvements [Member] | ||
Cost | 652,379 | 673,157 |
Accumulated Depreciation | 67,231 | 35,748 |
Net Carrying Value | $ 585,148 | $ 637,409 |
Building Improvements [Member] | Minimum [Member] | ||
Useful Life | 5 years | 5 years |
Building Improvements [Member] | Maximum [Member] | ||
Useful Life | 15 years | 15 years |
Land [Member] | ||
Useful Life | 0 years | 0 years |
Cost | $ 92,885 | $ 95,843 |
Accumulated Depreciation | ||
Net Carrying Value | $ 92,885 | $ 95,843 |
Property and Equipment (Detai_2
Property and Equipment (Details Narrative) - USD ($) | 9 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | |
Property And Equipment Details Narrative | ||
Depreciation Expense | $ 406,986 | $ 306,180 |
Intangible Assets (Details)
Intangible Assets (Details) - USD ($) | Sep. 30, 2018 | Dec. 31, 2017 |
Net Carrying Value | $ 494,422 | $ 576,397 |
Patents [Member] | ||
Cost | 1,180,956 | 1,213,314 |
Accumulated Amortization | 686,534 | 636,917 |
Net Carrying Value | $ 494,422 | $ 576,397 |
Intangible Assets (Details 1)
Intangible Assets (Details 1) - USD ($) | Sep. 30, 2018 | Dec. 31, 2017 |
Intangible Assets Details 1 | ||
2018- remaining | $ 20,574 | |
2,019 | 90,121 | |
2,020 | 90,121 | |
2,021 | 90,121 | |
2,022 | 90,121 | |
Thereafter | 113,364 | |
Total | $ 494,422 | $ 576,397 |
Intangible Assets (Details Narr
Intangible Assets (Details Narrative) - USD ($) | 9 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | |
Amortization expense | $ 69,584 | $ 65,182 |
Minimum [Member] | ||
Amortization of long-lived asset on straight line basis | 8 years | |
Maximum [Member] | ||
Amortization of long-lived asset on straight line basis | 20 years |
Common Stock (Details Narrative
Common Stock (Details Narrative) - USD ($) | Sep. 07, 2018 | Aug. 10, 2018 | Mar. 13, 2018 | Sep. 30, 2018 | Sep. 30, 2017 | Dec. 31, 2017 |
Option exercised | 29,375 | |||||
Exercise price | $ 2 | |||||
Common Stock, par value | $ 0.001 | $ 0.001 | ||||
Common Stock, shares authorized | 100,000,000 | 100,000,000 | ||||
Common Stock, shares issued | 35,031,225 | 26,519,394 | ||||
Common Stock, shares outstanding | 35,031,225 | 26,519,394 | ||||
Stock Issued during period, shares | 11,831 | |||||
Proceeds from issuance of common shares | $ 16,796,000 | $ 998,412 | ||||
Stock option [Member] | ||||||
Option to purchase common stock shares | $ 525,000 | |||||
Option to purchase common stock shares description | for 30 days following the pricing of the initial closing, which option was not exercised. | |||||
Common Stock | ||||||
Common stock price per share | $ 2.40 | |||||
Common Stock, shares issued | 3,500,000 | |||||
Legal and underwriting fees | $ 600,000 | |||||
Net proceeds of legal and underwriting fees | 7,800,000 | |||||
Proceeds from issuance of common shares | $ 8,400,000 | |||||
Oppenheimer & Co. Inc [Member] | Equity distribution agreement [Member] | ||||||
Aggregate offering price | $ 10,000,000 | |||||
Cotterford [Member] | Private Placement [Member] | ||||||
Exercise price | $ 3 | |||||
Common stock price per share | $ 1.80 | |||||
Common Stock, shares issued | 5,000,000 | |||||
Proceeds from issuance of common shares | $ 9,000,000 | |||||
Warrants issued to purchase common shares | 5,000,000 | |||||
Stock Incentive Plan 2015 [Member] | Minimum [Member] | ||||||
Common stock shares reserved for future issuance | 750,000 | |||||
Stock Incentive Plan 2015 [Member] | Maximum [Member] | ||||||
Common stock shares reserved for future issuance | 3,250,000 |
Warrants And Options (Details)
Warrants And Options (Details) | 9 Months Ended |
Sep. 30, 2018$ / sharesshares | |
Number of Warrants | |
Exercised | 29,375 |
Warrant [Member] | |
Number of Warrants | |
Outstanding at December 31, 2017 | 1,731,680 |
Granted | 5,000,000 |
Exercised | (29,375) |
Expired | (24,375) |
Outstanding at September 30, 2018 | 6,677,930 |
Exercisable at September 30, 2018 | 1,552,930 |
Weighted Average Exercise Price | |
Outstanding at December 31, 2017 | $ / shares | $ 2.36 |
Granted | $ / shares | 3 |
Exercised | $ / shares | 2 |
Expired | $ / shares | 2.98 |
Outstanding at September 30, 2018 | $ / shares | 2.84 |
Exercisable at September 30, 2018 | $ / shares | $ 2.35 |
Warrants And Options (Details 1
Warrants And Options (Details 1) | 9 Months Ended |
Sep. 30, 2018USD ($)$ / sharesshares | |
Warrant One [Member] | |
Number Outstanding | 948,475 |
Number Exercisable | 948,475 |
Exercise Price | $ / shares | $ 2.2 |
Weighted Average Remaining Contractual Life (Years) | 4 months 28 days |
Proceeds to Company if Exercised | $ | $ 2,086,645 |
Warrant Two [Member] | |
Number Outstanding | 520,455 |
Number Exercisable | 520,455 |
Exercise Price | $ / shares | $ 2.4 |
Weighted Average Remaining Contractual Life (Years) | 2 months 8 days |
Proceeds to Company if Exercised | $ | $ 1,249,092 |
Warrant Three [Member] | |
Number Outstanding | 150,000 |
Number Exercisable | 25,000 |
Exercise Price | $ / shares | $ 2.47 |
Weighted Average Remaining Contractual Life (Years) | 3 years 11 months 4 days |
Proceeds to Company if Exercised | $ | $ 370,500 |
Warrant Four [Member] | |
Number Outstanding | 5,000,000 |
Number Exercisable | |
Exercise Price | $ / shares | $ 3 |
Weighted Average Remaining Contractual Life (Years) | 10 months 10 days |
Proceeds to Company if Exercised | $ | $ 15,000,000 |
Warrant Five [Member] | |
Number Outstanding | 19,000 |
Number Exercisable | 19,000 |
Exercise Price | $ / shares | $ 3.75 |
Weighted Average Remaining Contractual Life (Years) | 1 month 16 days |
Proceeds to Company if Exercised | $ | $ 71,250 |
Warrant Six [Member] | |
Number Outstanding | 40,000 |
Number Exercisable | 40,000 |
Exercise Price | $ / shares | $ 4.53 |
Weighted Average Remaining Contractual Life (Years) | 2 years 1 month 16 days |
Proceeds to Company if Exercised | $ | $ 181,200 |
Warrant [Member] | |
Number Outstanding | 6,677,930 |
Number Exercisable | 1,552,930 |
Proceeds to Company if Exercised | $ | $ 18,958,687 |
Warrants And Options (Details 2
Warrants And Options (Details 2) | 9 Months Ended |
Sep. 30, 2018$ / sharesshares | |
Number of Options | |
Exercised | 29,375 |
Option [Member] | |
Number of Options | |
Outstanding at December 31, 2017 | 2,939,134 |
Granted | 805,000 |
Exercised | |
Expired/Cancelled | (130,167) |
Outstanding at September 30, 2018 | 3,613,967 |
Exercisable at September 30, 2018 | 2,813,967 |
Weighted Average Exercise Price | |
Outstanding at December 31, 2017 | $ / shares | $ 4.09 |
Granted | $ / shares | 4 |
Exercised | $ / shares | |
Expired/Cancelled | $ / shares | 5 |
Outstanding at September 30, 2018 | $ / shares | 4.03 |
Exercisable at September 30, 2018 | $ / shares | $ 4.04 |
Warrants And Options (Details 3
Warrants And Options (Details 3) | 9 Months Ended |
Sep. 30, 2018USD ($)$ / sharesshares | |
Option One [Member] | |
Number Outstanding | 17,766 |
Number Exercisable | 17,766 |
Exercise Price | $ / shares | $ 2.35 |
Weighted Average Remaining Contractual Life (Years) | 1 year 5 months 12 days |
Proceeds to Company if Exercised | $ | $ 41,750 |
Option Two [Member] | |
Number Outstanding | 322,500 |
Number Exercisable | 322,500 |
Exercise Price | $ / shares | $ 2.5 |
Weighted Average Remaining Contractual Life (Years) | 4 months 20 days |
Proceeds to Company if Exercised | $ | $ 806,250 |
Option Three [Member] | |
Number Outstanding | 322,500 |
Number Exercisable | 322,500 |
Exercise Price | $ / shares | $ 3 |
Weighted Average Remaining Contractual Life (Years) | 2 years 5 months 12 days |
Proceeds to Company if Exercised | $ | $ 967,500 |
Option Four [Member] | |
Number Outstanding | 17,767 |
Number Exercisable | 17,767 |
Exercise Price | $ / shares | $ 3.35 |
Weighted Average Remaining Contractual Life (Years) | 2 years 5 months 12 days |
Proceeds to Company if Exercised | $ | $ 59,519 |
Option Five [Member] | |
Number Outstanding | 20,000 |
Number Exercisable | 20,000 |
Exercise Price | $ / shares | $ 3.8 |
Weighted Average Remaining Contractual Life (Years) | 1 year 1 month 16 days |
Proceeds to Company if Exercised | $ | $ 76,000 |
Option Six [Member] | |
Number Outstanding | 1,915,333 |
Number Exercisable | 1,115,333 |
Exercise Price | $ / shares | $ 4 |
Weighted Average Remaining Contractual Life (Years) | 4 years 7 months 6 days |
Proceeds to Company if Exercised | $ | $ 7,661,332 |
Option Seven [Member] | |
Number Outstanding | 17,767 |
Number Exercisable | 17,767 |
Exercise Price | $ / shares | $ 4.35 |
Weighted Average Remaining Contractual Life (Years) | 3 years 5 months 12 days |
Proceeds to Company if Exercised | $ | $ 77,286 |
Option Eight [Member] | |
Number Outstanding | 50,000 |
Number Exercisable | 50,000 |
Exercise Price | $ / shares | $ 4.8 |
Weighted Average Remaining Contractual Life (Years) | 4 years 3 months 4 days |
Proceeds to Company if Exercised | $ | $ 240,000 |
Option Nine [Member] | |
Number Outstanding | 930,334 |
Number Exercisable | 930,334 |
Exercise Price | $ / shares | $ 5 |
Weighted Average Remaining Contractual Life (Years) | 3 years 4 days |
Proceeds to Company if Exercised | $ | $ 4,651,670 |
Option [Member] | |
Number Outstanding | 3,613,967 |
Number Exercisable | 2,813,967 |
Proceeds to Company if Exercised | $ | $ 14,581,307 |
Warrants And Options (Details N
Warrants And Options (Details Narrative) - USD ($) | Aug. 10, 2018 | Sep. 28, 2018 | Sep. 30, 2018 | Sep. 30, 2017 | Dec. 31, 2017 |
Unrecognized compensation cost of non-vested stock options | $ 647,899 | ||||
Unrecognized compensation cost of non-vested warrants recognition period | 6 months 25 days | ||||
Stock based compensation | $ 1,875,507 | $ 1,827,604 | |||
Private Placement [Member] | Cotterford [Member] | |||||
Warrants issued to purchase common shares | 5,000,000 | ||||
Exercise price | $ 3 | ||||
Expiration date | Aug. 10, 2019 | ||||
Warrant [Member] | |||||
Outstanding at September 30, 2018 | $ 2.84 | $ 2.36 | |||
Weighted average remaining contractual life | 9 months 25 days | ||||
Unrecognized compensation cost of non-vested stock options | $ 19,137 | ||||
Unrecognized compensation cost of non-vested warrants recognition period | 2 years 3 months 19 days | ||||
Aggregate Intrinsic value | $ 486,792 | ||||
Warrant expense | $ 6,453 | $ 38,806 | |||
Stock option [Member] | 2011 Plan Or 2015 [Member] | |||||
Weighted average remaining contractual life | 3 years 4 months 9 days | ||||
Weighted average exercise price | $ 4.03 | ||||
Common stock shares reserved for future issuance | 789,000 | ||||
Stock option [Member] | On January 23, 2018 [Member] | |||||
Common stock purchase | 780,000 | ||||
Exercise price | $ 4 | ||||
Stock per share price | $ 3.75 | ||||
Expected term | 6 years | ||||
Volatility | 75.40% | ||||
Risk free rate | 2.55% | ||||
Stock option vesting date | Jan. 23, 2019 | ||||
Term | 5 years | ||||
Fair market value | $ 1,930,265 | ||||
Stock option [Member] | |||||
Common stock purchase | 25,000 | ||||
Exercise price | $ 4 | ||||
Stock per share price | $ 2.59 | ||||
Expected term | 6 years | ||||
Volatility | 77.59% | ||||
Risk free rate | 3.01% | ||||
Stock option vesting date | Sep. 28, 2019 | ||||
Term | 5 years | ||||
Fair market value | $ 39,733 | ||||
Aggregate Intrinsic value | $ 33,289 |
Commitments and Contingencies_2
Commitments and Contingencies (Details) | Sep. 30, 2018USD ($) |
Commitments And Contingencies Details | |
2018- remaining | $ 39,517 |
2,019 | 158,066 |
2,020 | 108,679 |
2,021 | 62,450 |
2,022 | 62,449 |
Greater than 5 years | 585,445 |
Total | 1,016,606 |
Less: Amount representing interest | (134,901) |
Present value of minimum lease payments | $ 881,705 |
Commitments and Contingencies_3
Commitments and Contingencies (Details 1) | Sep. 30, 2018USD ($) |
Disclosure Commitments And Contingencies Details 1Abstract | |
2018- remaining | $ 55,987 |
2,019 | 65,722 |
2,020 | 52,864 |
2,021 | 14,315 |
Total Operating Lease Obligations | $ 188,888 |
Commitments and Contingencies_4
Commitments and Contingencies (Details 2) | Sep. 30, 2018USD ($) |
Disclosure Commitments And Contingencies Details 2Abstract | |
2018- remaining | |
2,019 | 40,637 |
2,020 | 54,685 |
2,021 | 51,673 |
2,022 | 48,880 |
Greater than 5 years | 162,493 |
Total Grants Repayable | $ 358,368 |
Commitments and Contingencies_5
Commitments and Contingencies (Details 3) | Sep. 30, 2018USD ($) |
Disclosure Commitments And Contingencies Details 3Abstract | |
2018- remaining | $ 84,417 |
2,019 | 491,364 |
2,020 | 698,181 |
2,021 | 625,288 |
2,022 | 271,653 |
Greater than 5 years | 323,200 |
Total | 2,494,103 |
Less: Amount representing interest | (285,586) |
Total Long-Term Debt | $ 2,208,517 |
Commitments and Contingencies_6
Commitments and Contingencies (Details 4) | Sep. 30, 2018USD ($) |
Disclosure Commitments And Contingencies Details 4Abstract | |
2018- remaining | $ 1,065,521 |
2,019 | 2,399,450 |
2,020 | 963,774 |
2,021 | 892,500 |
Total Collaborative Agreement Obligations | $ 5,321,245 |
Commitments and Contingencies_7
Commitments and Contingencies (Details Narrative) | Jul. 09, 2018 | Jul. 02, 2018USD ($) | Jun. 27, 2018USD ($) | Jun. 27, 2018EUR (€) | Sep. 30, 2018USD ($) | Sep. 30, 2018EUR (€) | Sep. 30, 2018EUR (€) | Jul. 02, 2018EUR (€) |
Total long-term debt payable | $ 2,208,517 | |||||||
Total Grants Repayable | 358,368 | |||||||
Total Collaborative Agreement Obligations | $ 5,321,245 | |||||||
Maximum [Member] | ||||||||
Lease agreement expire period | 60 months | 60 months | ||||||
Minimum [Member] | ||||||||
Lease agreement expire period | 12 months | 12 months | ||||||
University of Taiwan [Member] | Clinical Study Research Agreement [Member] | ||||||||
Lease agreement expire period | 3 years | |||||||
Collaborative obligations amount | $ 2,550,000 | |||||||
Collaborative obligations amount due | $ 2,420,000 | |||||||
Walloon Region Government [Member] | Colorectal Cancer Research Agreement [Member] | ||||||||
Amount payable | $ 175,610 | |||||||
Grant receivable | € | € 605,000 | |||||||
Repayment of grants | € | € 181,500 | |||||||
Terms of agreement description | <font style="font: 10pt Times New Roman, Times, Serif">The grant is to be repaid over 12 years commencing in 2020.</font></p>" id="sjs-C17"><p style="text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The grant is to be repaid over 12 years commencing in 2020.</font></p> | |||||||
In 2017 [Member] | University of Michigan [Member] | Clinical Study Research Agreement [Member] | ||||||||
Lease agreement expire period | 3 years | 3 years | ||||||
Collaborative obligations amount | $ 3,000,000 | |||||||
Collaborative obligations amount due | 2,000,000 | |||||||
In 2016 [Member] | Capital Lease Obligations [Member] | ING Asset Finance Belgium S.A. [Member] | ||||||||
Purchase price for the property | € | € 1,120,000 | |||||||
Amount payable | $ 719,348 | |||||||
In 2016 [Member] | Hvidovre Hospital [Member] | Clinical Research Agreement [Member] | ||||||||
Lease agreement expire period | 2 years | 2 years | ||||||
Collaborative obligations amount | € | 15,000,000 | |||||||
Collaborative obligations amount due | $ 333,309 | |||||||
In 2016 [Member] | Munich University [Member] | Collaborative Research Agreement [Member] | ||||||||
Lease agreement expire period | 3 years | 3 years | ||||||
Collaborative obligations amount | € | 360,000 | |||||||
Collaborative obligations amount due | $ 246,145 | |||||||
In 2016 [Member] | DKFZ [Member] | Research Co-operation Agreement [Member] | ||||||||
Lease agreement expire period | 5 years | 5 years | ||||||
Collaborative obligations amount | € | 400,000 | |||||||
Collaborative obligations amount due | $ 232,212 | |||||||
In 2015 [Member] | Capital Lease Obligations [Member] | Automated Liquid Handling Robots [Member] | ||||||||
Purchase price for the property | € | 550,454 | |||||||
Amount payable | $ 162,357 | |||||||
In 2015 [Member] | DKFZ [Member] | Research Sponsorship Agreement [Member] | ||||||||
Lease agreement expire period | 3 years | 3 years | ||||||
Collaborative obligations amount | € | € 338,984 | |||||||
Collaborative obligations amount due | $ 87,079 | |||||||
In 2010 [Member] | Walloon Region Government [Member] | ||||||||
Amount payable | 182,758 | |||||||
Grant receivable | 1,050,000 | |||||||
Repayment of grants | $ 314,406 | |||||||
Long-term Debt [Member] | In 2017 [Member] | Namur Invest [Member] | ||||||||
Loan agreement term | 4 years | 4 years | ||||||
Fixed interest rate on lease | 4.00% | 4.00% | ||||||
Lease payment | € | € 350,000 | |||||||
Principal balance payable on lease | $ 333,282 | |||||||
Long-term Debt [Member] | In 2017 [Member] | SOFINEX [Member] | ||||||||
Loan agreement term | 7 years | 7 years | ||||||
Fixed interest rate on lease | 4.50% | 4.50% | ||||||
Lease payment | € | € 1,000,000 | |||||||
Principal balance payable on lease | $ 580,530 | |||||||
Under agreement cash Withdrawn | € | € 500,000 | |||||||
Long-term Debt [Member] | In 2016 [Member] | Namur Invest [Member] | ||||||||
Loan agreement term | 7 years | 7 years | ||||||
Fixed interest rate on lease | 4.85% | 4.85% | ||||||
Lease payment | € | € 440,000 | |||||||
Principal balance payable on lease | $ 430,596 | |||||||
Long-term Debt [Member] | In 2016 [Member] | ING [Member] | ||||||||
Loan agreement term | 15 years | 15 years | ||||||
Fixed interest rate on lease | 2.62% | 2.62% | ||||||
Lease payment | € | € 270,000 | |||||||
Principal balance payable on lease | $ 283,578 | |||||||
Long-term Debt [Member] | Namur Innovation and Growth [Member] | In 2017 [Member] | ||||||||
Loan agreement term | 4 years | 4 years | ||||||
Fixed interest rate on lease | 4.00% | 4.00% | ||||||
Lease payment | € | € 500,000 | |||||||
Principal balance payable on lease | $ 580,531 |
Subsequent Events (Details Narr
Subsequent Events (Details Narrative) - USD ($) | 1 Months Ended | |
Oct. 16, 2018 | Sep. 30, 2018 | |
Warrants exercise price per share | $ 2 | |
Subsequent Event [Member] | Warrant [Member] | Exercise One [Member] | ||
Common stock shares issued upon exercise of rights | 60,250 | |
Warrants exercise price per share | $ 2.20 | |
Proceeds from warrant exercises | $ 132,550 | |
Subsequent Event [Member] | Warrant [Member] | Exercise Two [Member] | ||
Common stock shares issued upon exercise of rights | 243,903 | |
Warrants exercise price per share | $ 2.40 | |
Proceeds from warrant exercises | $ 585,367 |