Page
|
|
Unaudited
Interim Financial Statements:
|
|
Condensed
Consolidated Balance Sheets as of March 31, 2006 and December 31,
2005
|
F-2
|
Condensed
Consolidated Statement of Operations for the Three Months Ended March
31,2006 and 2005
|
F-3
|
Condensed
Consolidated Statement of Changes in Stockholders’ Equity (Deficiency) for
the three months ended March 31, 2006
|
F-4
|
Condensed
Consolidated Statement of Cash Flows for the Three Months Ended March
31,
2006 and 2005
|
F-5
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
F-6
|
March
31, 2006
|
December
31, 2005
|
||||||
(Unaudited)
|
(Note
1A)
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
3,281,205
|
$
|
6,021,399
|
|||
Accounts
receivable
|
553,879
|
227,695
|
|||||
Inventory
|
652,886
|
625,158
|
|||||
Other
current assets
|
120,606
|
49,184
|
|||||
Total Current Assets
|
4,608,576
|
6,923,436
|
|||||
PROPERTY
AND EQUIPMENT, NET
|
699,066
|
757,151
|
|||||
SECURITY
DEPOSITS
|
69,976
|
69,819
|
|||||
INTELLECTUAL
PROPERTY RIGHTS, NET
|
623,215
|
628,897
|
|||||
OTHER
ASSETS
|
37,075
|
-
|
|||||
TOTAL
ASSETS
|
$
|
6,037,908
|
$
|
8,379,303
|
|||
LIABILITIES
AND STOCKHOLDERS'
EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
698,823
|
$
|
1,135,681
|
|||
Accrued
compensation
|
157,020
|
480,000
|
|||||
Accrued
expenses
|
108,420
|
119,990
|
|||||
Note
payable - Paramount BioCapital
|
264,623
|
264,623
|
|||||
Deferred
revenue
|
51,000
|
40,000
|
|||||
TOTAL
LIABILITIES
|
1,279,886
|
2,040,294
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Preferred
stock; $0.001 par value: 10,000,000 shares authorized, 0 shares
issued and
outstanding at March 31, 2006 and December 31, 2005
|
-
|
-
|
|||||
Common
stock; $0.001 par value: 100,000,000 shares authorized at March
31, 2006
and December 31, 2005, 46,729,519 shares issued and outstanding
at March
31, 2006 and December 31, 2005
|
46,729
|
46,729
|
|||||
Additional
paid-in capital
|
26,842,432
|
26,561,672
|
|||||
Accumulated
deficit
|
(22,131,139
|
)
|
(20,269,392
|
)
|
|||
Total Stockholders' Equity
|
4,758,022
|
6,339,009
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
6,037,908
|
$
|
8,379,303
|
For
the Three Months Ended March 31, 2006
|
For
the Three Months Ended March 31, 2005
|
||||||
REVENUE
|
$
|
598,876
|
$
|
597,768
|
|||
COST
OF GOODS SOLD (Excluding Depreciation and
Amortization)
|
318,149
|
396,760
|
|||||
GROSS
PROFIT
|
280,727
|
201,008
|
|||||
OPERATING
EXPENSES
|
|||||||
Management
and consulting fees
|
52,088
|
117,348
|
|||||
Research
and development
|
595,037
|
524,013
|
|||||
Selling,
general and administrative
|
1,464,333
|
810,892
|
|||||
Depreciation
and amortization
|
78,184
|
53,664
|
|||||
Total
Operating Expenses
|
2,189,642
|
1,505,917
|
|||||
LOSS
FROM OPERATIONS
|
(1,908,915
|
)
|
(1,304,909
|
)
|
|||
INTEREST
INCOME, NET
|
47,168
|
6,486
|
|||||
NET
LOSS
|
$
|
(1,861,747
|
)
|
$
|
(1,298,423
|
)
|
|
NET
LOSS PER COMMON SHARE - BASIC AND DILUTED
|
$
|
(.05
|
)
|
$
|
(.07
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING - BASIC AND DILUTED
|
38,165,124
|
17,827,924
|
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Deficit
|
Total
Stockholders’
Equity
|
|||||||||||||
Shares
|
Amount
|
|||||||||||||||
Balance,
January 1, 2006
|
46,729,519
|
$
|
46,729
|
$
|
26,561,672
|
$
|
(20,269,392
|
)
|
$
|
6,339,009
|
||||||
Impact
of employee and director stock-based compensation
|
264,538
|
264,538
|
||||||||||||||
Impact
of stock-based compensation to consultants
|
—
|
—
|
16,222
|
—
|
16,222
|
|||||||||||
Net
loss
|
—
|
—
|
—
|
(1,861,747
|
)
|
(1,861,747
|
)
|
|||||||||
Balance,
March 31, 2006
|
46,729,519
|
$
|
46,729
|
$
|
26,842,432
|
$
|
(22,131,139
|
)
|
$
|
4,758,022
|
For
the Three
Months
Ended
March
31, 2006
|
For
the Three
Months
Ended
March
31, 2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(1,861,747
|
)
|
$
|
(1,298,423
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation and amortization
|
78,184
|
53,664
|
|||||
Impact
of employee and director stock-based compensation
|
264,538
|
-
|
|||||
Impact of consultant stock-based compensation
|
16,222
|
72,848
|
|||||
Changes in operating assets and liabilities:
|
|||||||
Accounts receivable
|
(326,184
|
)
|
(180,801
|
)
|
|||
Inventory
|
(27,728
|
)
|
(71,684
|
)
|
|||
Prepaid expenses and other assets
|
(108,497
|
)
|
14,134
|
||||
Security deposits
|
(157
|
)
|
(20,463
|
)
|
|||
Accounts payable
|
(436,858
|
)
|
245,471
|
||||
Accrued
expenses
|
(334,550
|
)
|
(153,592
|
)
|
|||
Deferred revenue
|
11,000
|
11,267
|
|||||
Net Cash Used In Operating Activities
|
(2,725,777
|
)
|
(1,327,579
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Payments
for purchased equipment
|
(8,274
|
)
|
(253,888
|
)
|
|||
Payments
for intellectual property rights
|
(6,143
|
)
|
-
|
||||
Net Cash Used In Investing Activities
|
(14,417
|
)
|
(253,888
|
)
|
|||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(2,740,194
|
)
|
(1,581,467
|
)
|
|||
CASH
AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
6,021,399
|
3,065,547
|
|||||
CASH
AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
3,281,205
|
$
|
1,484,080
|
|
Three
Months Ended
March
31, 2005
|
|||
Net
loss, as reported
|
$
|
(1,298,423
|
)
|
|
Deduct:
Stock-based employee compensation expense determined under
fair value
based method for all awards, net of taxes
|
(114,508
|
)
|
||
Pro
forma, net loss
|
$
|
(1,412,931
|
)
|
|
Basic
and diluted net loss per share, as reported
|
$
|
(0.07
|
)
|
|
Basic
and diluted net loss per share, pro forma
|
$
|
(0.08
|
)
|
Three
Months Ended
March
31,
|
|||||||
2006
|
2005
|
||||||
Term
|
7
years
|
10
years
|
|||||
Volatility
|
210.14%-213.95
|
%
|
108.01%-114.21
|
%
|
|||
Dividend
yield
|
0.0
|
%
|
0.0
|
%
|
|||
Risk-free
interest rate
|
4.37%-4.83
|
%
|
4.07%-4.36
|
%
|
|||
Forfeiture
rate
|
22
|
%
|
0
|
%
|
Number
of Options
|
Weighted
Average Exercise Price
|
Weighted
Average Remaining Contractual Life
|
Aggregate
Intrinsic Value
|
||||||||||
Balance,
January 1, 2006
|
4,975,852
|
$
|
1.10
|
||||||||||
Options
granted
|
1,068,000
|
$
|
0.82
|
||||||||||
Options
exercised
|
-
|
-
|
|||||||||||
Options
outstanding, March 31, 2006
|
6,043,852
|
$
|
1.05
|
7.8
|
$
|
674,910
|
|||||||
Options
exercisable, March 31, 2006
|
1,772,433
|
$
|
2.18
|
6.4
|
$
|
572,961
|
March
31, 2006
(Unaudited)
|
December
31,
2005
|
||||||
Raw
material compounds
|
$
|
424,738
|
$
|
410,912
|
|||
Work
in process
|
24,623
|
11,868
|
|||||
Finished
goods
|
203,525
|
202,378
|
|||||
Total
Inventory
|
$
|
652,886
|
$
|
625,158
|
Three
months ended March 31,
|
||||
2005
|
||||
Net
Loss
|
$
|
(1,898
|
)
|
|
Basic
and diluted loss per common share
|
$
|
(0.05
|
)
|
|
Weighted
average common shares outstanding - basic and diluted
|
37,965
|