Professional Documents
Culture Documents
Financial Report
Financial Report
$ 569,359 $ 259,701
103,485 121,814
122,746 238,189
795,590 619,704
9,929 11,350
11,010 11,010
816,529 642,064
63,143 125,859
1,732,438 1,238,552
12,500 260,420
1,808,081 1,624,831
29,167 39,580
1,837,248 1,664,411
2,321,823 1,971,333
95,628 438
38,818,750 37,482,766
(42,256,920) (40,476,884)
(1,020,719) (1,022,347)
$ 816,529 $ 642,064
Condensed Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) -
$ / shares
Preferred stock, par value (in dollars per share)
Preferred stock, shares authorized (in shares)
Preferred stock, shares issued (in shares)
Preferred stock, shares outstanding (in shares)
Common stock, par value (in dollars per share)
Common stock, shares authorized (in shares)
Common stock, shares issued (in shares)
Common stock, shares outstanding (in shares)
Sep. 30, 2019 Dec. 31, 2018
$ 0.01 $ 0.01
10,000,000 10,000,000
3,054 3,450
3,054 3,450
$ 0.001 $ 0.001
600,000,000 600,000,000
95,627,584 437,807
95,627,584 437,807
3 Months Ended
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
Sep. 30, 2019
Grant and collaboration revenue $ 333,209
Operating expenses:
Research and development 467,674
General and administrative 291,475
Total operating expenses 759,149
Loss from operations (425,940)
Other income (expense):
Interest income 2,560
Interest expense (1,054)
Total other income (expense) 1,506
Net loss $ (424,434)
Basic and diluted:
Loss per common share (in dollars per share) $ (0.03)
Weighted averages shares outstanding (in shares) 13,038,871
3 Months Ended 9 Months Ended
Sep. 30, 2018 Sep. 30, 2019 Sep. 30, 2018
$ 349,344 $ 907,382 $ 663,908
10,000
$ 10 199,990
3,820 283,474
$ 2,048,085 $ 283 36,361,343
3,670 213,474
$ 1,899,085 $ 213 35,696,435
3,870 356,807
$ 2,109,085 $ 357 37,008,860
3,820 283,474
$ 2,048,085 $ 283 36,361,343
(345) 46,000
$ (338,100) $ 46 338,054
23,221
3,475 329,474
$ 1,709,985 $ 329 36,722,618
600
$ 600,000
(205) 27,333
$ (200,900) $ 28 200,872
85,370
3,870 356,807
$ 2,109,085 $ 357 37,008,860
3,450 437,807
$ 1,971,333 $ 438 37,482,766
500
$ 404,250 85,750
(767) 118,280
$ (303,475) $ 118 303,357
402
26,652
3,183 556,489
$ 2,072,108 $ 556 37,898,525
3,450 437,807
$ 1,971,333 $ 438 37,482,766
3,054 95,627,584
$ 2,321,823 $ 95,628 38,818,750
3,183 556,489
$ 2,072,108 $ 556 37,898,525
500
$ 438,700 61,300
(281) 253,300
$ (172,941) $ 254 172,687
26,664
4,127
$4 5,996
3,402 813,916
$ 2,337,867 $ 814 38,165,172
700
$ 700,000
(1,048) 94,775,841
$ (716,044) $ 94,776 621,268
26,348
37,827
$ 38 5,962
3,054 95,627,584
$ 2,321,823 $ 95,628 $ 38,818,750
Retained Earnings [Member] Total
$ (37,916,790) $ (321,057)
590,000
23,978
(621,813) (621,813)
200,000
(38,538,603) (128,892)
(37,916,790) (321,057)
(1,925,749)
(39,842,539) (724,237)
(38,538,603) (128,892)
23,221
(637,043) (637,043)
(39,175,646) (742,714)
600,000
85,370
(666,893) (666,893)
(39,842,539) (724,237)
(40,476,884) (1,022,347)
490,000
26,652
(701,454) (701,454)
(41,178,338) (1,207,149)
(40,476,884) (1,022,347)
###
41,954
(42,256,920) ###
(41,178,338) (1,207,149)
500,000
26,664
(654,148) (654,148)
6,000
(41,832,486) (1,328,633)
700,000
26,348
(424,434) (424,434)
6,000
$ (42,256,920) ###
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
Cash flows from operating activities:
Net loss
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
Stock-based compensation expense
Changes in assets and liabilities:
Grant funds and other receivables
Prepaid expenses and other current assets
Accounts payable and accrued expenses
Total adjustments
Net cash used in operating activities
Cash flows from investing activities:
Purchase of property and equipment
Net cash used in investing activities
Cash flows from financing activities:
Net proceeds from sale of preferred stock
Proceeds from issuance of note payable
Principal repayment of note payable
Net cash provided by financing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at beginning of period
Cash and cash equivalents at end of period
9 Months Ended
Sep. 30, 2019 Sep. 30, 2018
$ (1,780,036) $ (1,925,749)
5,693 14,881
290,744 275,425
18,329 45,001
(83,637) 62,544
431,170 486,413
662,299 884,264
(1,117,737) (1,041,485)
(4,272)
(4,272)
1,440,000 1,190,000
50,000
(8,333)
1,431,667 1,240,000
309,658 198,515
259,701 312,727
$ 569,359 $ 511,242
Condensed Consolidated Statements of Cash Flows (Unaudited) (Parentheticals) - USD
($)
Conversion of Series C Preferred Stock Into Common Stock [Member]
Convertible preferred stock (in shares)
Conversion of stock, shares issued (in shares)
Conversion of Series C Preferred Stock Into Series F Preferred Stock [Member]
Convertible preferred stock (in shares)
Conversion of Series E Preferred Stock Into Series F Preferred Stock [Member]
Convertible preferred stock (in shares)
Conversion of Series C and Series E Preferred Stock Into Series F Preferred Stock [Member]
Conversion of stock, shares issued (in shares)
Conversion of Series F Preferred Stock Into Common Stock [Member]
Convertible preferred stock (in shares)
Conversion of stock, shares issued (in shares)
Series G Convertible Preferred Stock Issued in Exchange for Cancellation of Term notes
Payable [Member]
Convertible preferred stock (in shares)
Convertible note, value
Conversion from Series F Preferred Stock to Series H Preferred Stock [Member]
Convertible preferred stock (in shares)
Conversion from Series G Preferred Stock to Series H Preferred Stock [Member]
Convertible preferred stock (in shares)
Conversion from Series F and Series G Preferred Stock to Series H Preferred Stock [Member]
Conversion of stock, shares issued (in shares)
Conversion of Series H Preferred Stock Into Common Stock [Member]
Convertible preferred stock (in shares)
Conversion of stock, shares issued (in shares)
Conversion From Series D Convertible Preferred Stock To Common Stock [Member]
Convertible preferred stock (in shares)
Conversion of stock, shares issued (in shares)
9 Months Ended
Sep. 30, 2019 Sep. 30, 2018
587
78,280
1,563
1,200
2,763
507
381,700
250
$ 250,000
2,256
1,000
3,256
1,002
94,687,441
1,000
133,333
Note 1 - Description of Business
Notes to Financial Statements
Nature of Operations [Text Block]
9 Months Ended
Sep. 30, 2019
4. Basic and Diluted Loss Per Common Share Basic net loss per share is computed using the
weighted-average number of common shares outstanding during the period. Diluted net loss
Note 5 - Property and Equipment
Notes to Financial Statements
Property, Plant and Equipment Disclosure [Text Block]
9 Months Ended
Sep. 30, 2019
7. Notes Payable On February 28, 2018, five $50,000. 5%, second $2,084 2019, $12,500 2020,
2021 2022, $2,083 2023. three nine September 30, 2019 $547 $1,753, $625 $1,458, 2018. On
Note 8 - Commitments
Notes to Financial Statements
Commitments Disclosure [Text Block]
9 Months Ended
Sep. 30, 2019
8. Commitments Lease Agreement We lease approximately 8,400 December 31, 2019 three
nine September 30, 2019 $40,316 $120,949, $39,136 $117,409, 2018. $40,316 2019. Other
Note 9 - Preferred Stock
Notes to Financial Statements
Preferred Stock [Text Block]
9 Months Ended
Sep. 30, 2019
9. Preferred Stock Prefer red Stock Summary We are authorized to issue up to 10,000,000
$.01 may one September 30, 2019 December 31, 2018. $1,000 three nine September 30, 2019
Note 10 - Common Stock and Stock-based Compensation
Notes to Financial Statements
Stockholders' Equity Note Disclosure [Text Block]
9 Months Ended
Sep. 30, 2019
10. Common Stock and Stock-Based Compensation Reverse Stock Split Following approval by
our shareholders at a meeting held on April 15, 2019, April 30, 2019, one five hundred
Note 11 - Income Taxes
Notes to Financial Statements
Income Tax Disclosure [Text Block]
9 Months Ended
Sep. 30, 2019
11. Income Taxes Because of our historically significant net operating losses, we have not 382
Note 12 - Grants and Collaboration Revenue
Notes to Financial Statements
Government Grants and Contracts [Text Block]
9 Months Ended
Sep. 30, 2019
12. Grants and Collaboration Revenue We receive payments from government entities under
our grants from the National Institute of Allergy and Infectious Diseases (NIAID) and from the
Note 13 - Subsequent Events
Notes to Financial Statements
Subsequent Events [Text Block]
9 Months Ended
Sep. 30, 2019
13. Subsequent Events During October November ( November 6) 2019, 466 330,000,000
October 2019, 678,744
Note 5 - Property and Equipment (Tables)
Notes Tables
Property, Plant and Equipment [Table Text Block]
9 Months Ended
Sep. 30, 2019
September 30, 2019 December 31, 2018 Laboratory equipment $ 534,578 $ 530,306
Leasehold improvements 115,605 115,605 Other furniture, fixtures & equipment 28,685
Note 6 - Accrued Expenses (Tables)
Notes Tables
Schedule of Accrued Liabilities [Table Text Block]
9 Months Ended
Sep. 30, 2019
September 30, 2019 December 31, 2018 Accrued management salaries $ 1,228,169 $ 924,509
Accrued directors’ fees 378,569 295,670 Other accrued expenses 125,700 18,373 Total
Note 9 - Preferred Stock (Tables)
Notes Tables
Schedule of Preferred Stock [Table Text Block]
9 Months Ended
Sep. 30, 2019
September 30, 2019 December 31, 2018 Carrying Carrying Shares Value Shares Value Series
B Convertible Preferred Stock 100 $ 76,095 100 $ 76,095 Series C Convertible Preferred Stock
Note 2 - Basis of Presentation (Details Textual) Apr. 30, 2019
Reverse Stock Split [Member]
Stockholders' Equity Note, Stock Split, Conversion Ratio 500
Note 4 - Basic and Diluted Loss Per Common Share (Details Textual) - shares
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount
3 Months Ended 9 Months Ended
Sep. 30, 2019 Sep. 30, 2018 Sep. 30, 2019 Sep. 30, 2018
10,937,156 86,783 10,895,920 75,740
Note 5 - Property and Equipment - Schedule of Property and Equipment (Details) - USD
($)
Property and equipment, gross
Accumulated depreciation and amortization
Property and equipment, net
Laboratory Equipment [Member]
Property and equipment, gross
Leasehold Improvements [Member]
Property and equipment, gross
Other Furniture Fixtures And Equipment [Member]
Property and equipment, gross
Sep. 30, 2019 Dec. 31, 2018
$ 678,868 $ 674,596
(668,939) (663,246)
9,929 11,350
534,578 530,306
115,605 115,605
$ 28,685 $ 28,685
Note 6 - Accrued Expenses - Schedule of Accrued Expenses (Details) - USD ($)
Accrued management salaries
Accrued directors’ fees
Other accrued expenses
Total accrued expenses
Sep. 30, 2019 Dec. 31, 2018
$ 1,228,169 $ 924,509
378,569 295,670
125,700 18,373
$ 1,732,438 $ 1,238,552
Note 7 - Notes Payable (Details Textual) - USD ($)
Proceeds from Notes Payable, Total
Interest Expense, Total
Term Notes [Member]
Debt Instrument, Face Amount
Senior Notes [Member]
Debt Instrument, Term
Proceeds from Notes Payable, Total
Debt Instrument, Interest Rate, Stated Percentage
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year
Long-term Debt, Maturities, Repayments of Principal in Year Two
Long-term Debt, Maturities, Repayments of Principal in Year Five
Interest Expense, Total
Long-term Debt, Maturities, Repayments of Principal in Year Three
Long-term Debt, Maturities, Repayments of Principal in Year Four
Feb. 28, 2018 Sep. 30, 2019 Sep. 30, 2018 Sep. 30, 2019 Sep. 30, 2018 Dec. 27, 2018
$ 50,000
$ 1,054 $ 625 3,275 1,458
$ 250,000
5 years
$ 50,000
5.00%
2,084 2,084
12,500 12,500
2,083 2,083
547 $ 625 1,753 $ 1,458
12,500 12,500
$ 12,500 $ 12,500
Note 8 - Commitments (Details Textual)
Area of Real Estate Property | ft²
Operating Leases, Rent Expense, Total
Lessee, Operating Lease, Liability, Payments, Remainder of Fiscal Year
Unrecorded Unconditional Purchase Obligation, Total
3 Months Ended 9 Months Ended
Sep. 30, 2019USD ($) Sep. 30, 2018USD ($) Sep. 30, 2019USD ($) Sep. 30, 2018USD ($)
33,334
$ 7.50
66,668
5 years
1,000
$ 500,000 $ 500,000 $ 250,000 $ 1,000,000
500 500 500
3,256
$ 1,000
$ 7.50
90.00%
$ 1,000
$ 7.50
$ 1,000
$ 7.50
700
$ 700,000
Feb. 18, 2019 Jul. 31, 2019 Feb. 28, 2019 Feb. 28, 2019 Sep. 30, 2019 Sep. 30, 2019
10,000,000 10,000,000
$ 0.01 $ 0.01
3,054 3,054
587 587
78,280 78,280
1,563 1,563
1,200 1,200
46 507
88,400 381,700
2,256 2,256
3,256
1,002 1,002
94,687,441 94,687,441
$ 1,000 $ 1,000
0
100 100
$ 175 $ 175
$ 1,000 $ 1,000
0
$ 1,000 $ 1,000 $ 1,000
$ 7.50
2,763
90.00%
$ 1,000 $ 1,000
1,000
2,254 2,254
700 700
$ 1,000 $ 1,000
Dec. 31, 2018
10,000,000
$ 0.01
3,450
100
1,200
2,150
Note 9 - Preferred Stock - Preferred Stock Summary (Details) - USD ($) Sep. 30, 2019
Preferred stock, shares outstanding (in shares) 3,054
Preferred Stock $ 2,321,823
Series B Convertible Preferred Stock [Member]
Preferred stock, shares outstanding (in shares) 100
Preferred Stock $ 76,095
Series C Convertible Preferred Stock [Member]
Preferred stock, shares outstanding (in shares)
Preferred Stock
Series E Convertible Preferred Stock [Member]
Preferred stock, shares outstanding (in shares)
Preferred Stock
Series H Convertible Preferred Stock [Member]
Preferred stock, shares outstanding (in shares) 2,254
Preferred Stock $ 1,545,728
Series I Convertible Preferred Stock [Member]
Preferred stock, shares outstanding (in shares) 700
Preferred Stock $ 700,000
Dec. 31, 2018
3,450
$ 1,971,333
100
$ 76,095
2,150
$ 705,238
1,200
$ 1,190,000
Note 10 - Common Stock and Stock-based Compensation (Details Textual)
Stock Issued During Period, Shares, Issued for Services
Share-based Compensation Arrangement by Share-based Payment Award, Options,
Outstanding, Number, Ending
Share-based Compensation Balance
Arrangement by Share-based Payment Award, Options,
Outstanding, Weighted Average Exercise Price, Ending Balance
Share-based Compensation Arrangement by Share-based | $ /Award,
Payment shares Options,
Exercisable,
Share-based Number
Compensation Arrangement by Share-based Payment Award, Options,
Exercisable,
Share-based Weighted Average Exercise
Payment Arrangement, Price | $Award,
Nonvested / shares
Cost Not yet Recognized, Amount,
Total | $
Share-based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Period for
Recognition
Stock Issued During Period, Value Expensed During the Period, Issued for Services | $
Share-based Payment Arrangement, Option [Member]
Share-based Payment Arrangement, Expense | $
Common Stock Purchase Warrants [Member]
Class Of Warrant Or Right Issued During Period
Class of Warrant or Right, Outstanding
Class Of Warrant Or Right Outstanding Weighted Average Exercise Price | $ / shares
Class Of Warrant Or Right Exercisable Number
Class Of Warrant Or Right Exercisable Weighted Average Exercise Price | $ / shares
Conversion from Series C, F and H Convertible Preferred Stock to Common Stock [Member]
Conversion of Stock, Shares Issued
Reverse Stock Split [Member]
Stockholders' Equity Note, Stock Split, Conversion Ratio
Apr. 30, 2019 Sep. 30, 2019USD ($)$ / sharesshares Sep. 30, 2018USD ($)
28,800
$ 53.99
13,585
$ 93.92
$ 130,719
6,000 $ 57,143
$ 26,348 $ 85,370
294,302
$ 7.50
227,634
$ 7.50
500
Sep. 30, 2019USD ($)$ / sharesshares Sep. 30, 2018USD ($)
41,954
28,800
$ 53.99
13,585
$ 93.92
$ 130,719
1 year 219 days
$ 211,080 $ 142,856
$ 79,664 $ 132,569
100,002
294,302
$ 7.50
227,634
$ 7.50
95,147,421
3 Months Ended
Note 12 - Grants and Collaboration Revenue (Details Textual) - USD ($)
Sep. 30, 2019
Revenue from Contract with Customer, Including Assessed Tax $ 333,209
NIH Grants [Member]
Revenue from Contract with Customer, Including Assessed Tax 214,765
Unused Grant Funds 1,835,225
Research Agreements [Member]
Revenue from Contract with Customer, Including Assessed Tax $ 118,444
3 Months Ended 9 Months Ended
Sep. 30, 2018 Sep. 30, 2019 Sep. 30, 2018
$ 349,344 $ 907,382 $ 663,908
678,744
1,002 1,002
94,687,441 94,687,441
466
330,000,000