Per Share | Total | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Public Offering Price | $ | 8.5000 | $ | 39,999,997 | ||||||||
Underwriting Discounts and Commissions | $ | 0.5525 | $ | 2,600,000 | ||||||||
Proceeds to us, before expenses(1) | $ | 7.9475 | $ | 37,399,997 |
Roth Capital Partners | ||||||||
Ladenburg Thalmann & Co. Inc. | ||||||||
Summer Street Research Partners |
(In thousands, except share and per share amounts) | For the year ended December 31, | For the period from March 31, 2011 (inception) through December 31, | For the nine months ended September 30, | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | 2013 | 2012 | |||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||
Compensation and related costs | $ | 18,133,550 | $ | 2,227,203 | $ | 1,767,195 | $ | 8,371,481 | ||||||||||||||
Professional fees | 8,494,583 | 556,287 | 4,392,673 | 7,761,899 | ||||||||||||||||||
Research and development | 541,119 | 353,394 | 2,113,813 | 286,889 | ||||||||||||||||||
Selling, general and administrative | 1,387,765 | 126,812 | 4,131,193 | 337,622 | ||||||||||||||||||
Technology license fee | 1,700,000 | — | 100,000 | — | ||||||||||||||||||
Total operating expenses | 30,257,017 | 3,263,696 | 12,504,874 | 16,757,891 | ||||||||||||||||||
Operating loss | (30,257,017 | ) | (3,263,696 | ) | (12,504,874 | ) | (16,757,891 | ) | ||||||||||||||
Total other expense, net | (86,839 | ) | (4,560 | ) | (8,184,362 | ) | (54,778 | ) | ||||||||||||||
Net loss | $ | (30,343,856 | ) | $ | (3,268,256 | ) | $ | (20,689,236 | ) | $ | (16,812,669 | ) | ||||||||||
Net loss per common share, basic and diluted | $ | (8.29 | ) | $ | (1.59 | ) | $ | (1.62 | ) | $ | (5.55 | ) | ||||||||||
Weighted average common shares outstanding, basic and diluted | 3,662,114 | 2,053,402 | 12,797,714 | 3,027,468 |
AS OF SEPTEMBER 30, 2013 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(In thousands) | ACTUAL | AS ADJUSTED | ||||||||||
BALANCE SHEET DATA: | ||||||||||||
Cash | $ | 13,410 | $ | 50,010 | ||||||||
Marketable securities, available-for-sale | 2,957 | 2,957 | ||||||||||
Property and equipment, net | 38 | 38 | ||||||||||
Total assets | 21,365 | 57,965 | ||||||||||
Total current liabilities | 27,169 | 27,169 | ||||||||||
Accumulated deficit | (54,301 | ) | (54,301 | ) | ||||||||
Total stockholders’ (deficit) equity | (5,804 | ) | 30,796 |
As of September 30, 2013 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual | As Adjusted | |||||||||||
(Unaudited) | ||||||||||||
Cash, marketable securities, available for sale and prepaid expenses and other current assets | $ | 16,847,848 | $ | 53,447,848 | ||||||||
Stockholders’ equity (deficit): | ||||||||||||
Preferred stock, $0.001 par value, 20,000,000 Shares authorized; 0 issued and outstanding | — | — | ||||||||||
Common stock, $0.0001 par value: 100,000,000 shares authorized; 18,376,363 shares issued and outstanding, actual; 23,082,245 shares issued and outstanding, as adjusted | 1,838 | 2,309 | ||||||||||
Additional paid-in capital | 48,649,970 | 85,249,499 | ||||||||||
Deficit accumulated during the development stage | (54,301,348 | ) | (54,301,348 | ) | ||||||||
Accumulated other comprehensive income | (154,834 | ) | (154,834 | ) | ||||||||
Total stockholders’ equity (deficit) | (5,804,374 | ) | 30,795,626 | |||||||||
Total capitalization | $ | (5,804,374 | ) | $ | 30,795,626 |
Public offering price per share | $ | 8.50 | ||||||||||
Net tangible book value (deficit) per share as of September 30, 2013 | $ | (0.43 | ) | |||||||||
Increase per share attributable to investors purchasing our common stock in this offering | 1.68 | |||||||||||
As adjusted net tangible book value per share after this offering | 1.25 | |||||||||||
Dilution per share to investors purchasing our common stock in this offering | $ | 7.25 |
Quarter Ending | High | Low | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Fiscal Year 2014 | ||||||||||||
First Quarter (through January 9, 2014) | $ | 8.58 | $ | 7.19 | ||||||||
Fiscal Year 2013 | ||||||||||||
First Quarter | $ | 5.78 | $ | 3.00 | ||||||||
Second Quarter | $ | 9.99 | $ | 4.75 | ||||||||
Third Quarter | $ | 7.25 | $ | 4.50 | ||||||||
Fourth Quarter | $ | 9.00 | $ | 5.25 | ||||||||
Fiscal Year 2012 | ||||||||||||
First Quarter | N/A | N/A | ||||||||||
Second Quarter | $ | 1.05 | $ | 1.05 | ||||||||
Third Quarter | $ | 1.05 | $ | 1.05 | ||||||||
Fourth Quarter | $ | 3.00 | $ | 0.13 | ||||||||
Fiscal Year 2011 | ||||||||||||
First Quarter | $ | 0.90 | $ | 0.90 | ||||||||
Second Quarter | $ | 0.90 | $ | 0.90 | ||||||||
Third Quarter | $ | 1.05 | $ | 0.90 | ||||||||
Fourth Quarter | $ | 1.05 | $ | 0.90 | ||||||||
Fiscal Year 2010 | ||||||||||||
First Quarter | N/A | N/A | ||||||||||
Second Quarter | $ | 0.90 | $ | 0.90 | ||||||||
Third Quarter | $ | 0.90 | $ | 0.90 | ||||||||
Fourth Quarter | $ | 0.90 | $ | 0.90 |
Nine months ended September 30, | Year ended December 31, | For the period from March 11, 2011 (inception) through December 31, | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | 2011 | |||||||||||||||||||
External service provider costs: | ||||||||||||||||||||||
Sparsentan | $ | 877,298 | $ | 109,205 | $ | 176,450 | $ | — | ||||||||||||||
RE-024 | 390,477 | 45,568 | 124,635 | — | ||||||||||||||||||
General | 215,681 | 132,116 | 240,034 | 94,454 | ||||||||||||||||||
Other product candidates | 144,528 | — | — | 258,940 | ||||||||||||||||||
Total external service providers costs: | 1,627,984 | 286,889 | 541,119 | 353,394 | ||||||||||||||||||
Internal personnel costs: | 485,829 | — | — | — | ||||||||||||||||||
Total research and development | $ | 2,113,813 | $ | 286,889 | $ | 541,119 | $ | 353,394 |
For the nine months ended September 30, | For the year ended December 31, 2012 | For the period from March 11, 2011 (inception) through December 31, 2011 | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | |||||||||||||||||||||
Net cash used in operating activities | $ | (9,442,442 | ) | $ | (2,088,811 | ) | $ | (2,736,739 | ) | $ | (785,747 | ) | ||||||||||
Net cash used in investing activities | (6,670,416 | ) | (1,569,018 | ) | (1,699,593 | ) | (12,872 | ) | ||||||||||||||
Net cash provided by financing activities | 29,511,295 | 3,649,965 | 4,437,667 | 808,672 | ||||||||||||||||||
Net increase (decrease) in cash | 13,398,437 | (7,864 | ) | 1,335 | 10,053 | |||||||||||||||||
Cash, beginning of period | 11,388 | 10,053 | 10,053 | — | ||||||||||||||||||
Cash, end of period | $ | 13,409,825 | $ | 2,189 | $ | 11,388 | $ | 10,053 |
Name | Age | Position | ||||||||
---|---|---|---|---|---|---|---|---|---|---|
Martin Shkreli | 30 | Chief Executive Officer and Director | ||||||||
Marc Panoff | 43 | Chief Financial Officer | ||||||||
Horacio Plotkin, M.D. | 48 | Chief Medical Officer | ||||||||
Stephen Aselage | 62 | Director | ||||||||
Steve Richardson | 59 | Director | ||||||||
Cornelius E. Golding | 66 | Director | ||||||||
Jeffrey Paley, M.D. | 46 | Director |
Name and Principal Position | Fiscal Year | Salary ($) | Bonus ($) | Stock Awards ($)(1) | Option Awards ($)(1) | All Other Compensation ($) | Total ($) | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Martin Shkreli, Chief Executive Officer and Director(2) | 2013 | 252,091 | 933,430 | — | 88,200 | (5) | — | 1,273,721 | |||||||||||||||||||||||||||||
2012 | 250,000 | 565,231 | 14,444,100 | — | — | 15,259,331 | |||||||||||||||||||||||||||||||
Marc Panoff, Chief Financial Officer | 2013 | 142,153 | 27,488 | 76,800 | — | — | 246,441 | ||||||||||||||||||||||||||||||
2012 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Horacio Plotkin, Chief Medical Officer | 2013 | 222,727 | 20,000 | — | 166,115 | — | 408,842 | ||||||||||||||||||||||||||||||
2012 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Stephen Aselage, Director(2)(3) | 2013 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
2012 | 83,333 | — | 2,000,000 | — | — | 2,083,333 | |||||||||||||||||||||||||||||||
Robert Wilson, former Chief Executive Officer, President and Director(4) | 2013 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
2012 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Gary Lyons, former Director(4) | 2013 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
2012 | — | — | — | — | — | — |
Option Awards | Stock Awards | |||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Name | Number of Securities Underlying Unexercised Options (#) Exercisable | Number of Securities Underlying Unexercised Options (#) Unexercisable | Option Exercise Price ($) | Option Expiration Date | Number of Shares or Units of Stock That Have Not Vested (#) | Market Value of Shares or Units of Stock That Have Not Vested ($) | ||||||||||||||||||||||||||
Martin Shkreli | 90,000 | 990,000 | (1) | $ | 7.45 | 12/16/2023 | — | — | ||||||||||||||||||||||||
Marc Panoff | — | — | — | — | 108,000 | (2) | $ | 756,000 | ||||||||||||||||||||||||
Horacio Plotkin | 20,000 | 100,000 | (3) | $ | 8.70 | 5/13/2023 | — | — |
Name | Fees Earned or Paid in Cash ($) | Stock Awards ($) | Option Awards ($) | All Other Compensation ($) | Total ($) | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Stephen Aselage | 6,250 | — | 78,697 | — | 84,947 | ||||||||||||||||||||||
Cornelius E. Golding | 6,250 | — | 78,697 | — | 84,947 | ||||||||||||||||||||||
Jeffrey Paley | 6,250 | — | 78,697 | — | 84,947 | ||||||||||||||||||||||
Steven Richardson | — | — | 98,372 | — | 98,372 |
Shares Beneficially Owned Prior to Offering | Beneficial Ownership After Offering | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Name of Beneficial Owner | Shares | Percent | Shares | Percent | ||||||||||||||||||
Executive Officers and Directors | ||||||||||||||||||||||
Martin Shkreli, Chief Executive Officer and Director | 3,445,615 | (1) | 18.60 | % | 3,445,615 | 14.93 | % | |||||||||||||||
Marc Panoff, Chief Financial Officer | 121,650 | (2) | * | 121,650 | * | |||||||||||||||||
Horatio Plotkin, M.D., Chief Medical Officer | 33,300 | (3) | * | 33,300 | * | |||||||||||||||||
Stephen Aselage, Director | 274,034 | (4) | 1.49 | % | 274,034 | 1.19 | % | |||||||||||||||
Steven Richardson, Director | 117,620 | (5) | * | 117,620 | * | |||||||||||||||||
Cornelius E. Golding, Director | 12,000 | (6) | * | 12,000 | * | |||||||||||||||||
Jeffrey Paley, M.D., Director | 83,665 | (7) | * | 83,665 | * | |||||||||||||||||
All directors and executive officers as a group | 4,087,884 | 21.96 | % | 4,087,884 | 17.71 | % | ||||||||||||||||
5% Stockholders | ||||||||||||||||||||||
Opaleye L.P. | 2,139,941 | (8) | 11.08 | % | 2,139,941 | 9.27 | % | |||||||||||||||
Perceptive Life Sciences Master Fund Ltd | 1,575,005 | (9) | 8.33 | % | 1,575,005 | 6.82 | % | |||||||||||||||
Sabby Healthcare Volatility Master Fund, Ltd. | 1,297,945 | (10) | 6.97 | % | 1,297,945 | 5.62 | % | |||||||||||||||
QVT Fund V LP | 1,285,857 | (11) | 6.84 | % | 1,285,857 | 5.57 | % |
Underwriter | Number of Shares | ||||||
---|---|---|---|---|---|---|---|
Jefferies LLC | 3,294,117 | ||||||
Roth Capital Partners, LLC | 658,823 | ||||||
Ladenburg Thalmann & Co. Inc. | 376,471 | ||||||
Summer Street Research Partners | 376,471 | ||||||
Total | 4,705,882 |
Per Share | Total | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Without Option to Purchase Additional Shares | With Option to Purchase Additional Shares | Without Option to Purchase Additional Shares | With Option to Purchase Additional Shares | |||||||||||||||||||
Public offering price | $ | 8.5000 | $ | 8.5000 | $ | 39,999,997 | $ | 45,999,994 | ||||||||||||||
Underwriting discounts and commissions paid by us | $ | 0.5525 | $ | 0.5525 | $ | 2,600,000 | $ | 2,990,000 | ||||||||||||||
Proceeds to us, before expenses | $ | 7.9475 | $ | 7.9475 | $ | 37,399,997 | $ | 43,009,994 |
Page | |||||
---|---|---|---|---|---|
For the three and nine months ended September 30, 2013 | |||||
For the year ended December 31, 2012 | |||||
Financial Statements | |||||
September 30, 2013 | December 31, 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(unaudited) | ||||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash | $ | 13,409,825 | $ | 11,388 | ||||||||
Marketable securities, available-for-sale | 2,957,376 | — | ||||||||||
Prepaid expenses and other current assets | 480,647 | 21,830 | ||||||||||
Total current assets | 16,847,848 | 33,218 | ||||||||||
Property and equipment, net | 38,437 | 23,790 | ||||||||||
Patents pending | 23,793 | 18,093 | ||||||||||
Due from affiliate | — | 137,547 | ||||||||||
Security deposits | 177,547 | — | ||||||||||
Deposits on license agreements | 2,250,000 | — | ||||||||||
Technology license, net | 2,027,085 | 2,178,617 | ||||||||||
Total assets | $ | 21,364,710 | $ | 2,358,047 | ||||||||
Liabilities and Stockholders' Deficit | ||||||||||||
Current liabilities: | ||||||||||||
Technology license liability | $ | — | $ | 1,300,000 | ||||||||
Accounts payable | 1,721,511 | 1,023,320 | ||||||||||
Accrued expenses | 1,511,848 | 2,467,796 | ||||||||||
Settlements payable | 1,691,400 | — | ||||||||||
Note payable—related party | — | 884,764 | ||||||||||
Investors’ deposits | — | 100,000 | ||||||||||
Due to related parties | 10,000 | 23,200 | ||||||||||
Derivative financial instruments, at estimated fair value—warrants | 22,234,325 | — | ||||||||||
Total current liabilities | 27,169,084 | 5,799,080 | ||||||||||
Stockholders’ Deficit: | ||||||||||||
Preferred stock Series A $0.001 par value; 20,000,000 shares authorized; 0 issued and outstanding | — | — | ||||||||||
Common stock $0.0001 par value; 100,000,000 shares authorized; 18,376,363 and 8,952,905 issued and outstanding, respectively | 1,838 | 895 | ||||||||||
Additional paid-in capital | 48,649,970 | 30,203,402 | ||||||||||
Deficit accumulated during the development stage | (54,301,348 | ) | (33,612,112 | ) | ||||||||
Accumulated other comprehensive income | (154,834 | ) | — | |||||||||
Total stockholders’ deficit | (5,804,374 | ) | (3,407,815 | ) | ||||||||
Total liabilities and stockholders' deficit | $ | 21,364,710 | $ | 2,391,265 |
For the three months ended September 30, | For the nine months ended September 30, | For the period from March 11, 2011 (inception) through September 30, 2013 | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||
Compensation and related costs— inclusive of share base compensation $28,519, $4,780,383, $70,189, $7,724,150 and $17,808,002 | $ | 478,741 | $ | 5,068,707 | $ | 1,767,195 | $ | 8,371,481 | $ | 22,127,948 | |||||||||||||||||
Professional fees—inclusive of share based compensation $1,640,501, $2,247,292, $1,849,745, $6,290,252 and $8,501,449 | 2,463,804 | 3,167,242 | 4,392,673 | 7,761,899 | 13,602,012 | ||||||||||||||||||||||
Research and development—inclusive of share based compensation $72,888, $0, $109,571, $0 and $109,571 | 1,399,875 | 110,656 | 2,113,813 | 286,889 | 3,008,326 | ||||||||||||||||||||||
Selling, general and administrative | 812,066 | 113,140 | 4,131,193 | 337,622 | 5,487,301 | ||||||||||||||||||||||
Technology license fee | — | — | 100,000 | — | 1,800,000 | ||||||||||||||||||||||
Total operating expenses | 5,154,486 | 8,459,745 | 12,504,874 | 16,757,891 | 46,025,587 | ||||||||||||||||||||||
Operating loss | (5,154,486 | ) | (8,459,745 | ) | (12,504,874 | ) | (16,757,891 | ) | (46,025,587 | ) | |||||||||||||||||
Other income (expense): | |||||||||||||||||||||||||||
Interest income | 4 | 6,049 | 9 | 15,781 | 21,914 | ||||||||||||||||||||||
Interest expense | — | (26,761 | ) | (41,563 | ) | (70,559 | ) | (147,480 | ) | ||||||||||||||||||
Registration payment obligation income | 360,000 | — | 360,000 | — | 360,000 | ||||||||||||||||||||||
Registration payment obligation expense | (360,000 | ) | — | (360,000 | ) | — | (360,000 | ) | |||||||||||||||||||
Realized gain on sale of marketable securities | 59,737 | — | 59,737 | — | 59,737 | ||||||||||||||||||||||
Change in fair value of derivative financial instruments—warrants | (5,803,054 | ) | — | (8,198,672 | ) | — | (8,198,672 | ) | |||||||||||||||||||
Loss on transactions denominated in foreign currencies | — | — | (3,873 | ) | — | (11,260 | ) | ||||||||||||||||||||
Total other expense, net | (5,743,313 | ) | (20,712 | ) | (8,184,362 | ) | (54,778 | ) | (8,275,761 | ) | |||||||||||||||||
Net loss | $ | (10,897,799 | ) | $ | (8,480,457 | ) | $ | (20,689,236 | ) | $ | (16,812,669 | ) | $ | (54,301,348 | ) | ||||||||||||
Net loss per common share, basic and diluted | $ | (0.71 | ) | $ | (2.42 | ) | $ | (1.62 | ) | $ | (5.55 | ) | |||||||||||||||
Weighted average common shares outstanding, basic and diluted | 15,365,631 | 3,510,415 | 12,797,714 | 3,027,468 | |||||||||||||||||||||||
Comprehensive Loss: | |||||||||||||||||||||||||||
Net loss | $ | (10,897,799 | ) | $ | (8,480,457 | ) | $ | (20,689,236 | ) | $ | (16,812,669 | ) | $ | (54,301,348 | ) | ||||||||||||
Unrealized loss on marketable securities | (154,834 | ) | — | (154,834 | ) | — | (154,834 | ) | |||||||||||||||||||
Comprehensive Loss | $ | (11,052,633 | ) | $ | (8,480,457 | ) | $ | (20,844,070 | ) | $ | (16,812,669 | ) | $ | (54,456,182 | ) |
Common stock | Additional paid in capital | Receivables due from stockholder | Accumulated other comprehensive loss | Accumulated deficit | Total Stockholders’ deficit | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Shares | Amount | ||||||||||||||||||||||||||||||||||||
Balance—March 11, 2011 (inception) | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||
Issuance of common shares | 1,608,300 | 161 | 24,839 | (25,000 | ) | — | — | — | |||||||||||||||||||||||||||||
Issuance of common shares to founders in connection with the initial capital contribution | 50,000 | 5 | 95 | — | — | — | 100 | ||||||||||||||||||||||||||||||
Incentive shares granted—employees | 1,758,300 | 176 | (176 | ) | — | — | — | — | |||||||||||||||||||||||||||||
Incentive shares granted—non employees | 381,000 | 38 | (38 | ) | — | — | — | — | |||||||||||||||||||||||||||||
Incentive shares forfeited—employees | (45,835 | ) | (5 | ) | 5 | — | — | — | — | ||||||||||||||||||||||||||||
Share based compensation—employees | — | — | 1,724,967 | — | — | — | 1,724,967 | ||||||||||||||||||||||||||||||
Share based compensation—non employees | — | — | 254,332 | — | — | — | 254,332 | ||||||||||||||||||||||||||||||
Issuance of shares in connection with March 2011 private placement, net of fees of $66,061 | 253,750 | 25 | 658,914 | — | — | — | 658,939 | ||||||||||||||||||||||||||||||
Issuance of Series A preferred in connection with March 2011 private placement, net of fees of $1,367, recapitalization to common stock | 36,750 | 4 | 103,629 | — | — | — | 103,633 | ||||||||||||||||||||||||||||||
Loan made to stockholder | — | — | — | (10,000 | ) | — | — | (10,000 | ) | ||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (3,268,256 | ) | (3,268,256 | ) | ||||||||||||||||||||||||||||
Balance—December 31, 2011 | 4,042,265 | 404 | 2,766,567 | (35,000 | ) | — | (3,268,256 | ) | (536,285 | ) | |||||||||||||||||||||||||||
Prior Issuance of Series A preferred in connection with January 2012 private placement, net of fees of $61,677, exchanged to common stock | 326,963 | 33 | 1,806,644 | — | — | — | 1,806,677 | ||||||||||||||||||||||||||||||
Prior Issuance of Series A preferred in connection with May 2012 private placement, net of fees of $12,275, exchanged to common stock | 470,764 | 47 | 1,668,979 | — | — | — | 1,669,026 | ||||||||||||||||||||||||||||||
Shares transferred to consultants by founder for services | — | — | 4,400,000 | — | — | — | 4,400,000 | ||||||||||||||||||||||||||||||
Shares transferred to employees by founders for services | — | — | 1,375,000 | — | — | — | 1,375,000 | ||||||||||||||||||||||||||||||
Shares issued in accordance with license agreement | 620,000 | 62 | 1,549,938 | — | — | — | 1,550,000 | ||||||||||||||||||||||||||||||
Shares outstanding at time of reverse merger date December 12, 2012 | 2,585,583 | 259 | 1,142 | — | — | — | 1,401 | ||||||||||||||||||||||||||||||
Incentive shares granted—employees | 866,180 | 86 | (86 | ) | — | — | — | — | |||||||||||||||||||||||||||||
Incentive shares granted—non employees | 87,503 | 9 | (9 | ) | — | — | — | — | |||||||||||||||||||||||||||||
Incentive shares forfeited—employees | (46,353 | ) | (5 | ) | 5 | — | — | — | — | ||||||||||||||||||||||||||||
Share based compensation—employees | — | — | 14,637,850 | — | — | — | 14,637,850 | ||||||||||||||||||||||||||||||
Share based compensation—non employees | — | — | 1,997,372 | — | — | — | 1,997,372 | ||||||||||||||||||||||||||||||
Receivable due from stockholder charged to compensation | — | — | — | 407,900 | — | — | 407,900 | ||||||||||||||||||||||||||||||
Loan made to stockholder | — | — | — | (372,900 | ) | — | — | (372,900 | ) | ||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (30,343,856 | ) | (30,343,856 | ) |
Common stock | Additional paid in capital | Receivables due from stockholder | Accumulated other comprehensive loss | Accumulated deficit | Total Stockholders’ deficit | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Shares | Amount | ||||||||||||||||||||||||||||||||||||
Balance—December 31, 2012 | 8,952,905 | $ | 895 | $ | 30,203,402 | $ | — | $ | — | $ | (33,612,112 | ) | $ | (3,407,815 | ) | ||||||||||||||||||||||
Incentive shares granted—employees (unaudited) | 135,000 | 14 | (14 | ) | — | — | — | — | |||||||||||||||||||||||||||||
Share based compensation—consultants (unaudited) | 194,000 | 19 | 1,282,201 | — | — | — | 1,282,220 | ||||||||||||||||||||||||||||||
Share based compensation—employees (unaudited) | — | — | 179,760 | — | — | — | 179,760 | ||||||||||||||||||||||||||||||
Share based compensation—non employees (unaudited) | — | — | 567,525 | — | — | — | 567,525 | ||||||||||||||||||||||||||||||
Incentive shares forfeited—employees (unaudited) | (20,833 | ) | (2 | ) | 2 | — | — | — | — | ||||||||||||||||||||||||||||
Incentive shares forfeited—non employees (unaudited) | (37,500 | ) | (4 | ) | 4 | — | — | — | — | ||||||||||||||||||||||||||||
Issuance of common stock in connection with January 2013 private placement at $3.00 per share, net of fees of $0 (unaudited) | 272,221 | 27 | 816,637 | — | — | — | 816,664 | ||||||||||||||||||||||||||||||
Issuance of common stock in connection with February 2013 private placement at $3.00 per share, net of fees of $678,986 and registration payment obligation of $360,000 (unaudited) | 3,045,929 | 305 | 3,592,891 | — | — | — | 3,593,196 | ||||||||||||||||||||||||||||||
Issuance of common stock in connection with August 2013 private placement at $4.50 per share, net of fees of $2,811,313 and payment made to February investors for inducement to participate in August financing of $2,238,681 (unaudited) | 5,531,401 | 553 | 10,639,270 | — | — | — | 10,639,823 | ||||||||||||||||||||||||||||||
Issuance of common stock in connection with payment made to February investors for inducement to participate in August financing, 271,222 shares at $4.50 per share and 20,685 shares at $5.00 per share (unaudited) | 291,907 | 29 | 1,323,894 | — | — | — | 1,323,923 | ||||||||||||||||||||||||||||||
Shares issued on behalf of related party | 6,000 | 1 | 44,399 | — | — | — | 44,400 | ||||||||||||||||||||||||||||||
Adjustment to existing shareholder (unaudited) | 5,333 | 1 | (1 | ) | — | — | — | — | |||||||||||||||||||||||||||||
Unrealized loss on marketable securities | — | — | — | — | (154,834 | ) | — | (154,834 | ) | ||||||||||||||||||||||||||||
Net loss (unaudited) | — | — | — | — | — | (20,689,236 | ) | (20,689,236 | ) | ||||||||||||||||||||||||||||
Balance—September 30, 2013 (unaudited) | 18,376,363 | $ | 1,838 | $ | 48,649,970 | $ | — | $ | (154,834 | ) | $ | (54,301,348 | ) | $ | (5,804,374 | ) |
For the nine months ended September 30, | For the period from March 11, 2011 (inception) through September 30, 2013 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | ||||||||||||||||
Cash Flows From Operating Activities: | |||||||||||||||||
Net loss | $ | (20,689,236 | ) | $ | (16,812,669 | ) | $ | (54,301,348 | ) | ||||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||||||||
Depreciation and amortization | 159,128 | 73,417 | 284,368 | ||||||||||||||
Gain on securities available for sale | (59,737 | ) | — | (59,737 | ) | ||||||||||||
Compensation in lieu of receivable | — | — | 407,900 | ||||||||||||||
Share based compensation—consultants | 1,282,220 | — | 1,282,220 | ||||||||||||||
Share based compensation—employees | 179,760 | 7,724,150 | 17,917,577 | ||||||||||||||
Share based compensation—non-employees | 567,525 | 6,290,252 | 7,219,229 | ||||||||||||||
Registration payment obligation expense | 360,000 | — | — | ||||||||||||||
Reversal of registration payment obligation liability | (360,000 | ) | — | — | |||||||||||||
Share based payment—Technology license contingent fee | — | — | 1,550,000 | ||||||||||||||
Change in estimated fair value of derivative financial instruments—warrants | 8,198,672 | — | 8,198,672 | ||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
Prepaid expenses | (458,817 | ) | (30,431 | ) | (480,647 | ) | |||||||||||
Other assets | — | (8,781 | ) | — | |||||||||||||
Technology license fees | — | — | 150,000 | ||||||||||||||
Settlement payable | 1,691,400 | — | 1,691,400 | ||||||||||||||
Accounts payable and accrued expenses | (313,357 | ) | 675,251 | 3,175,438 | |||||||||||||
Net cash used in operating activities | (9,442,442 | ) | (2,088,811 | ) | (12,964,928 | ) | |||||||||||
Cash Flows From Investing Activities: | |||||||||||||||||
Purchase of fixed assets | (22,243 | ) | (8,471 | ) | (49,889 | ) | |||||||||||
Purchase of intangible assets | (5,700 | ) | (1,158,418 | ) | (1,173,793 | ) | |||||||||||
Payments for security deposits for exclusivity of certain licenses | (2,250,000 | ) | — | (2,250,000 | ) | ||||||||||||
Increase in security deposit | (40,000 | ) | — | (40,000 | ) | ||||||||||||
Repayment of technology license liability | (1,300,000 | ) | — | (1,300,000 | ) | ||||||||||||
Purchase of marketable securities, available-for-sale | (3,430,418 | ) | — | (3,430,418 | ) | ||||||||||||
Proceeds from the sale of marketable securities, available-for-sale | 377,945 | — | 377,945 | ||||||||||||||
Cash received in merger transaction | — | — | 3,721 | ||||||||||||||
Due from related parties | — | (2,800 | ) | — | |||||||||||||
Payments made on behalf of affiliate | — | — | (137,547 | ) | |||||||||||||
Loans made to stockholder | — | (399,329 | ) | (382,900 | ) | ||||||||||||
Net cash used in investing activities | (6,670,416 | ) | (1,569,018 | ) | (8,382,881 | ) | |||||||||||
Cash Flows From Financing Activities: | |||||||||||||||||
Proceeds from related parties | — | — | 56,500 | ||||||||||||||
Repayment of net amounts due to related parties | (13,200 | ) | (30,000 | ) | (46,500 | ) | |||||||||||
Proceeds from note payable—related party | — | 930,000 | 930,000 | ||||||||||||||
Repayment of note payable—related party | (884,764 | ) | (15,236 | ) | (930,000 | ) | |||||||||||
Investors’ deposits | — | — | 100,000 | ||||||||||||||
Proceeds received from issuance of common stock, net | 31,355,455 | 2,765,201 | 35,593,830 | ||||||||||||||
Payment to investors participated in August 2013 financing | (946,196 | ) | — | (946,196 | ) | ||||||||||||
Net cash provided by financing activities | 29,511,295 | 3,649,965 | 34,757,634 | ||||||||||||||
Net increase in cash | 13,398,437 | (7,864 | ) | 13,409,825 | |||||||||||||
Cash, beginning of period | 11,388 | 10,053 | — | ||||||||||||||
Cash, end of period | $ | 13,409,825 | $ | 2,189 | $ | 13,409,825 |
For the nine months ended September 30, | For the period from March 11, 2011 (inception) through September 30, 2013 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | ||||||||||||||||
Supplemental Disclosure of Cash Flow Information: | |||||||||||||||||
Cash paid for interest | $ | 28,263 | $ | 9,764 | $ | 43,027 | |||||||||||
Non-cash investing and financing activities: | |||||||||||||||||
Unrealized loss on marketable securities | $ | (154,834 | ) | $ | — | $ | (154,834 | ) | |||||||||
Forfeiture of subscription receivable | $ | — | $ | — | $ | 25,000 | |||||||||||
Reclassification of due from related parties | $ | — | $ | 500 | $ | — | |||||||||||
Technology license liability | $ | — | $ | 1,300,000 | $ | — | |||||||||||
Shares issued on behalf of related party | $ | 44,400 | $ | — | $ | 44,400 | |||||||||||
Affiliate receivable applied to security deposit | $ | 137,547 | $ | — | $ | 137,547 |
Cost | Unrealized Gains | Unrealized Losses | Estimated Fair Value | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Marketable securities available-for-sale: | $ | 3,112,210 | $ | — | $ | 154,834 | $ | 2,957,376 |
As of | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date of issuance February 14, 2013 | Date of issuance August 14, 2013 | Date of issuance August 15, 2013 | September 30, 2013 | |||||||||||
Fair market price of common stock | $3.75 | $4.50 | $4.50 | $6.50 | ||||||||||
Contractual term | 5 years | 5 years | 5 years | 4.38-4.87 years | ||||||||||
Risk-free interest rate | 0.86% | 1.48% | 1.48% | 1.41% | ||||||||||
Expected volatility | 101% | 106% | 106% | 96%-102% |
Total carrying value at September 30, 2013 | Fair Value Measurements at September 30, 2013 | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Quoted prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||||||||||
Asset: | ||||||||||||||||||||||
Marketable securities, available-for-sale | $ | 2,957,376 | $ | 2,957,376 | $ | — | $ | — | ||||||||||||||
Liability: | ||||||||||||||||||||||
Derivative liability related to warrants | $ | 22,248,040 | $ | — | $ | — | $ | 22,248,040 |
Fair Value Measurements of Common Stock Warrants Using Significant Unobservable Inputs (Level 3) | |||||||
---|---|---|---|---|---|---|---|
Balance at January 1, 2013 | $ | — | |||||
Issuance of common stock warrants: | |||||||
February 14, 2013 | 4,505,605 | ||||||
August 14, 2013 | 328,561 | ||||||
August 15, 2013 | 9,201,487 | ||||||
Total value upon issuance | 14,035,653 | ||||||
Change in fair value of common stock warrant liability | 8,198,672 | ||||||
Balance at September 30, 2013 | $ | 22,234,325 |
Employee — number of shares | Non Employee — number of shares | Total number of shares | Weighted Average Fair Value | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Unvested December 31, 2011 | 1,281,225 | 321,165 | 1,602,390 | $ | 4.00 | |||||||||||||||||
Granted | 866,180 | 87,503 | 953,683 | 12.89 | ||||||||||||||||||
Vested | (2,048,280 | ) | (193,672 | ) | (2,241,952 | ) | 7.34 | |||||||||||||||
Forfeited | (46,353 | ) | — | (46,353 | ) | 9.06 | ||||||||||||||||
Unvested December 31, 2012 | 52,772 | 214,996 | 267,768 | 5.79 | ||||||||||||||||||
Granted | 135,000 | — | 135,000 | 6.24 | ||||||||||||||||||
Vested | (17,918 | ) | (115,445 | ) | (133,363 | ) | 5.05 | |||||||||||||||
Forfeited | (20,833 | ) | (37,500 | ) | (58,333 | ) | 4.00 | |||||||||||||||
Unvested September 30, 2013 | 149,021 | 62,051 | 211,073 | $ | 6.43 |
December 31, 2012 | December 31, 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||||
Current assets | ||||||||||||
Cash | $ | 11,388 | $ | 10,053 | ||||||||
Other current assets | 21,830 | 7,000 | ||||||||||
Total current assets | 33,218 | 17,053 | ||||||||||
Property and equipment, net | 23,790 | 2,517 | ||||||||||
Patents pending | 18,093 | — | ||||||||||
Due from affiliate | 137,547 | |||||||||||
Technology license, net | 2,178,617 | — | ||||||||||
Total assets | $ | 2,391,265 | $ | 19,570 | ||||||||
Liabilities and Stockholders’ Deficit | ||||||||||||
Liabilities | ||||||||||||
Current liabilities | ||||||||||||
Technology license liability | $ | 1,300,000 | $ | — | ||||||||
Accounts payable | 1,023,320 | 340,134 | ||||||||||
Accrued expenses | 2,467,796 | 169,721 | ||||||||||
Note payable—related party | 884,764 | — | ||||||||||
Investors deposit | 100,000 | — | ||||||||||
Due to related parties | 23,200 | 46,000 | ||||||||||
Total liabilities | 5,799,080 | 555,855 | ||||||||||
STOCKHOLDERS’ DEFICIT | ||||||||||||
Preferred stock Series A $0.001 par value; 20,000,000 authorized; 0 and 0 issued and outstanding, respectively | — | — | ||||||||||
Common stock $0.0001 par value; 100,000,000 authorized; 8,952,905 and 4,042,265 issued and outstanding, respectively | 895 | 404 | ||||||||||
Additional paid-in capital | 30,203,402 | 2,766,567 | ||||||||||
Subscription receivable—Stockholder | — | (35,000 | ) | |||||||||
Deficit accumulated during the development stage | (33,612,112 | ) | (3,268,256 | ) | ||||||||
Total stockholders’ deficit | (3,407,815 | ) | (536,285 | ) | ||||||||
Total liabilities and stockholders’ deficit | $ | 2,391,265 | $ | 19,570 |
For the year ended December 31, 2012 | For the period from March 11, 2011 (inception) through December 31, 2011 | For the period from March 11, 2011 (inception) through December 31, 2012 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating expenses: | |||||||||||||||||
Compensation and related costs—inclusive of share based compensation $16,012,850, $1,724,967 and $17,737,817 | $ | 18,133,550 | $ | 2,227,203 | $ | 20,360,753 | |||||||||||
Professional fees—inclusive of share based compensation $6,397,372, $254,332, and $6,651,704 | 9,035,702 | 909,681 | 9,945,383 | ||||||||||||||
Selling, general and administrative | 1,292,296 | 63,812 | 1,356,108 | ||||||||||||||
Technology license contingent fees | 1,700,000 | — | 1,700,000 | ||||||||||||||
Rent | 95,469 | 63,000 | 158,469 | ||||||||||||||
Total operating expenses | 30,257,017 | 3,263,696 | 33,520,713 | ||||||||||||||
Other income (expense): | |||||||||||||||||
Interest income | 21,830 | 75 | 21,905 | ||||||||||||||
Interest expense | (105,917 | ) | — | (105,917 | ) | ||||||||||||
Loss on transactions denominated in foreign currencies | (2,752 | ) | (4,635 | ) | (7,387 | ) | |||||||||||
Total other expense | (86,839 | ) | (4,560 | ) | (91,399 | ) | |||||||||||
Net loss | $ | (30,343,856 | ) | $ | (3,268,256 | ) | $ | (33,612,112 | ) | ||||||||
Net loss per common share—basic and diluted | $ | (8.29 | ) | $ | (1.59 | ) | |||||||||||
Weighted average number of common shares outstanding during the period—basic and diluted | 3,662,114 | 2,053,402 |
Common stock | Additional paid in capital | Receivable due from stockholder | Accumulated deficit | Total Stockholders’ deficit | ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Shares | Amount | |||||||||||||||||||||||||||||||
Balance—March 11, 2011 (inception) | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||
Issuance of common shares | 1,608,300 | 161 | 24,839 | (25,000 | ) | — | — | |||||||||||||||||||||||||
Issuance of common shares to founders in connection with the initial capital contribution | 50,000 | 5 | 95 | — | — | 100 | ||||||||||||||||||||||||||
Incentive shares granted—employees | 1,758,300 | 176 | (176 | ) | — | — | — | |||||||||||||||||||||||||
Incentive shares granted—non employees | 381,000 | 38 | (38 | ) | — | — | — | |||||||||||||||||||||||||
Incentive shares forfeited—employees | (45,835 | ) | (5 | ) | 5 | — | — | — | ||||||||||||||||||||||||
Share based compensation—employees | — | — | 1,724,967 | — | — | 1,724,967 | ||||||||||||||||||||||||||
Share based compensation—non employees | — | — | 254,332 | — | — | 254,332 | ||||||||||||||||||||||||||
Issuance of shares in connection with March 2011 private placement, net of fees of $66,061 | 253,750 | 25 | 658,914 | — | — | 658,939 | ||||||||||||||||||||||||||
Issuance of Series A preferred in connection with March 2011 private placement, net of fees of $1,367, recapitalization to common stock | 36,750 | 4 | 103,629 | — | — | 103,633 | ||||||||||||||||||||||||||
Loan made to stockholder | — | — | — | (10,000 | ) | — | (10,000 | ) | ||||||||||||||||||||||||
Net loss | — | — | — | — | (3,268,256 | ) | (3,268,256 | ) | ||||||||||||||||||||||||
Balance—December 31, 2011 | 4,042,265 | 404 | 2,766,567 | (35,000 | ) | (3,268,256 | ) | (536,285 | ) | |||||||||||||||||||||||
Issuance of Series A preferred in connection with January 2012 private placement, net of fees of $61,677 recapitalized into common stock | 326,963 | 33 | 1,806,644 | — | — | 1,806,677 | ||||||||||||||||||||||||||
Issuance of Series A preferred in connection with May 2012 private placement, net of fees of $12,275, recapitalized into common stock | 470,764 | 47 | 1,668,979 | — | — | 1,669,026 | ||||||||||||||||||||||||||
Shares transferred to consultants by founder for services rendered to the Company | — | — | 4,400,000 | — | — | 4,400,000 | ||||||||||||||||||||||||||
Shares transferred to employees by founders for services rendered to the Company | — | — | 1,375,000 | — | — | 1,375,000 | ||||||||||||||||||||||||||
Shares issued in accordance with technology license agreement | 620,000 | 62 | 1,549,938 | — | — | 1,550,000 | ||||||||||||||||||||||||||
Shares outstanding at time of reverse merger completed on December 12, 2012 | 2,585,583 | 259 | 1,142 | — | — | 1,401 | ||||||||||||||||||||||||||
Incentive shares granted—employees | 866,180 | 86 | (86 | ) | — | — | — | |||||||||||||||||||||||||
Incentive shares granted—non employees | 87,503 | 9 | (9 | ) | — | — | — | |||||||||||||||||||||||||
Incentive shares forfeited—employees | (46,353 | ) | (5 | ) | 5 | — | — | — | ||||||||||||||||||||||||
Share based compensation—employees | — | — | 14,637,850 | — | — | 14,637,850 | ||||||||||||||||||||||||||
Share based compensation—non employees | — | — | 1,997,372 | — | — | 1,997,372 | ||||||||||||||||||||||||||
Receivable due from stockholder charged to compensation | — | — | — | 407,900 | — | 407,900 | ||||||||||||||||||||||||||
Loan made to stockholder | — | — | — | (372,900 | ) | (372,900 | ) | |||||||||||||||||||||||||
Net loss | — | — | — | — | (30,343,856 | ) | (30,343,856 | ) | ||||||||||||||||||||||||
Balance—December 31, 2012 | 8,952,905 | $ | 895 | $ | 30,203,402 | $ | — | $ | (33,612,112 | ) | $ | (3,407,815 | ) |
For the year ended December 31, 2012 | For the period from March 11, 2011 (inception) through December 31, 2011 | For the period from March 11, 2011 (inception) through December 31, 2012 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows From Operating Activities: | |||||||||||||||||
Net loss | $ | (30,343,856 | ) | $ | (3,268,256 | ) | $ | (33,612,112 | ) | ||||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||||||||
Depreciation and amortization | 124,885 | 355 | 125,240 | ||||||||||||||
Compensation in lieu of stockholder receivable | 407,900 | — | 407,900 | ||||||||||||||
Share based compensation—employees | 16,012,850 | 1,724,967 | 17,737,817 | ||||||||||||||
Share based compensation—non-employees | 6,397,372 | 254,332 | 6,651,704 | ||||||||||||||
Share based payment—Technology license contingent fee | 1,550,000 | — | 1,550,000 | ||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
Other assets | (14,830 | ) | (7,000 | ) | (21,830 | ) | |||||||||||
Technology license fee | 150,000 | — | 150,000 | ||||||||||||||
Accounts payable | 680,865 | 340,134 | 1,020,999 | ||||||||||||||
Accrued expenses | 2,298,075 | 169,721 | 2,467,796 | ||||||||||||||
Net cash (used) in operating activities | (2,736,739 | ) | (785,747 | ) | (3,522,486 | ) | |||||||||||
Cash Flows From Investing Activities: | |||||||||||||||||
Purchase of fixed assets | (24,774 | ) | (2,872 | ) | (27,646 | ) | |||||||||||
Purchase of intangible assets | (1,168,093 | ) | — | (1,168,093 | ) | ||||||||||||
Cash received in merger transaction | 3,721 | — | 3,721 | ||||||||||||||
Payments made on behalf of affiliate | (137,547 | ) | — | (137,547 | ) | ||||||||||||
Loans made to stockholder | (372,900 | ) | (10,000 | ) | (382,900 | ) | |||||||||||
Net cash (used) in investing activities | (1,699,593 | ) | (12,872 | ) | (1,712,465 | ) | |||||||||||
Cash Flows From Financing Activities: | |||||||||||||||||
Proceeds from advances from related parties | 10,500 | 46,000 | 56,500 | ||||||||||||||
Repayment of advances from related parties | (33,300 | ) | — | (33,300 | ) | ||||||||||||
Proceeds from note payable—related party | 930,000 | — | 930,000 | ||||||||||||||
Repayment of note payable—related party | (45,236 | ) | — | (45,236 | ) | ||||||||||||
Investor deposit | 100,000 | — | 100,000 | ||||||||||||||
Proceeds received from issuance of common stock, net of cost of $73,952, $67,428 and $141,380, respectively | 3,475,703 | 762,672 | 4,238,375 | ||||||||||||||
Net cash provided in financing activities | 4,437,667 | 808,672 | 5,246,339 | ||||||||||||||
Net decrease in cash | 1,335 | 10,053 | 11,388 | ||||||||||||||
Cash, beginning of period | 10,053 | — | — | ||||||||||||||
Cash, end of period | $ | 11,388 | $ | 10,053 | $ | 11,388 | |||||||||||
Supplemental Disclosure of Cash Flow Information: | |||||||||||||||||
Cash paid for interest | $ | 14,764 | $ | — | $ | 14,764 | |||||||||||
Non-cash investing and financing activities: | |||||||||||||||||
Issuance of common stock for subscription receivable | $ | — | $ | 25,000 | $ | 25,000 |
December 31, 2012 | March 11, 2011 through December 31, 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Compensation related costs | $ | 1,022,716 | $ | — | ||||||||
Consulting fees | 679,800 | 169,721 | ||||||||||
Legal fees | 563,380 | — | ||||||||||
Finders’ fee liability | 100,000 | — | ||||||||||
Interest | 90,650 | — | ||||||||||
Other | 11,250 | — | ||||||||||
$ | 2,467,796 | $ | 169,721 |
Employee – number of shares | Non Employee – number of shares | Total number of shares | Weighted Average Fair Value | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Unvested March 11, 2011 (“inception”) | $ | — | ||||||||||||||||||||
Granted | 1,758,300 | 381,000 | 2,139,300 | 4.00 | ||||||||||||||||||
Vested | (431,240 | ) | (59,835 | ) | (491,075 | ) | 4.00 | |||||||||||||||
Forfeited | (45,835 | ) | — | (45,835 | ) | — | ||||||||||||||||
Unvested December 31, 2011 | 1,281,225 | 321,165 | 1,602,390 | $ | 4.00 | |||||||||||||||||
Granted | 866,180 | 87,503 | 953,683 | 12.89 | ||||||||||||||||||
Vested | (2,048,280 | ) | (193,672 | ) | (2,241,952 | ) | 7.34 | |||||||||||||||
Forfeited | (46,353 | ) | — | (46,353 | ) | — | ||||||||||||||||
Unvested December 31, 2012 | 52,772 | 214,996 | 267,768 | $ | 3.20 |
Year Ending December 31, | |||||||
2013 | $ | 138,200 | |||||
2014 | 140,161 | ||||||
2015 | 140,161 | ||||||
2016 | 128,481 | ||||||
Total | $ | 547,003 |
2012 | |||||||
---|---|---|---|---|---|---|---|
Current | |||||||
Federal | $ | — | |||||
State | — | ||||||
— | |||||||
Deferred | |||||||
Federal | (1,173 | ) | |||||
State | (733 | ) | |||||
(1,906 | ) | ||||||
Total | $ | (1,906 | ) | ||||
Change in valuation allowance | 1,906 | ||||||
Income tax (benefit) | — | ||||||
Total | $ | — |
2012 | |||||||
---|---|---|---|---|---|---|---|
Statutory rate—federal | (35.00 | %) | |||||
State taxes, net of federal benefit | (1.81 | %) | |||||
Partnership Losses preceding the conversion to a C Corp | 19.39 | % | |||||
Stock Based Compensation related to profits interest | 9.52 | % | |||||
Meals & Entertainment | 0.01 | % | |||||
Deferred tax adjustment upon conversion to taxable status | 1.61 | % | |||||
Change in valuation allowance | 6.28 | % | |||||
Income tax provision (benefit) | 0.00 | % |
2012 | Asset | Liability | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net operating loss and capital loss carry forward | $ | 2,748 | $ | 2,748 | |||||||||||||
Technology license | $ | (466 | ) | (466 | ) | ||||||||||||
Organizational costs | $ | 9 | 9 | ||||||||||||||
Accrual to Cash | $ | (385 | ) | (385 | ) | ||||||||||||
Valuation allowance | $ | (1,906 | ) | ||||||||||||||
Total | $ | — | $ | 2,748 | $ | (842 | ) |