PLURISTEM THERAPEUTICS INC.
|
(Exact name of registrant as specified in its charter)
|
Nevada
|
98-0351734
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
MATAM Advanced Technology Park, Building No. 20, Haifa, Israel 31905
|
(Address of principal executive offices)
|
+972-74-710-7171
|
(Registrant’s telephone number)
|
Large accelerated filer o | Accelerated filer o |
Non-accelerated filer o | Smaller reporting company x |
(Do not check if a smaller reporting company)
|
Page
|
|
F-2 - F-3
|
|
F-4
|
|
F-5 - F-15
|
|
F-16 - F-18
|
|
F-19 - F-35
|
CONSOLIDATED BALANCE SHEETS
|
U.S. Dollars in Thousands
|
March 31,
|
June 30,
|
|||||||
2010
|
2009
|
|||||||
Unaudited
|
Audited
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 1,119 | $ | 2,339 | ||||
Short term deposit
|
898 | - | ||||||
Prepaid expenses
|
40 | 100 | ||||||
Accounts receivable from the Office of the Chief Scientist
|
226 | 383 | ||||||
Other accounts receivable
|
109 | 113 | ||||||
Total current assets
|
2,392 | 2,935 | ||||||
LONG-TERM ASSETS:
|
||||||||
Long-term deposits and restricted deposits
|
180 | 171 | ||||||
Severance pay fund
|
270 | 154 | ||||||
Property and equipment, net
|
1,243 | 1,203 | ||||||
Total long-term assets
|
1,693 | 1,528 | ||||||
Total assets
|
$ | 4,085 | $ | 4,463 |
CONSOLIDATED BALANCE SHEETS
|
U.S. Dollars in Thousands
|
March 31,
|
June 30,
|
|||||||
2010
|
2009
|
|||||||
Unaudited
|
Audited
|
|||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Trade payables
|
$ | 632 | $ | 487 | ||||
Accrued expenses
|
62 | 81 | ||||||
Other accounts payable
|
431 | 272 | ||||||
Total current liabilities
|
1,125 | 840 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Long-term obligation
|
- | 23 | ||||||
Accrued severance pay
|
332 | 206 | ||||||
332 | 229 | |||||||
STOCKHOLDERS’ EQUITY
|
||||||||
Share capital:
|
||||||||
Common stock $0.00001 par value:
|
||||||||
Authorized: 100,000,000 shares as of March 31, 2010, 30,000,000 shares as of June 30, 2009.
Issued: 18,526,693 shares as of March 31, 2010, 14,738,693 shares as of June 30, 2009.
Outstanding: 18,089,117 shares as of March 31, 2010, 13,676,886 shares as of June 30, 2009.
|
- (* | ) | - (* | ) | ||||
Additional paid-in capital
|
40,991 | 36,046 | ||||||
Accumulated deficit during the development stage
|
(38,363 | ) | (32,652 | ) | ||||
2,628 | 3,394 | |||||||
$ | 4,085 | $ | 4,463 |
CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
|
U.S. Dollars in Thousands (except share and per share data)
|
Nine months ended
March 31,
|
Three months ended
March 31,
|
Period from
May 11, 2001
(Inception)
through March 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
||||||||||||||||
Research and development expenses
|
$ | 4,578 | $ | 3,707 | $ | 1,775 | $ | 1,076 | $ | 21,735 | ||||||||||
Less participation by the Office of the Chief Scientist
|
(1,274 | ) | (1,345 | ) | (285 | ) | (16 | ) | (4,524 | ) | ||||||||||
Research and development expenses, net
|
3,304 | 2,362 | 1,490 | 1,060 | 17,211 | |||||||||||||||
General and administrative expenses
|
2,413 | 2,557 | 768 | 850 | 19,786 | |||||||||||||||
Know how write-off
|
- | - | - | - | 2,474 | |||||||||||||||
Operating loss
|
(5,717 | ) | (4,919 | ) | (2,258 | ) | (1,910 | ) | (39,471 | ) | ||||||||||
Financial expenses (income), net
|
(6 | ) | 150 | 5 | 84 | (1,108 | ) | |||||||||||||
Net loss for the period
|
$ | (5,711 | ) | $ | (5,069 | ) | $ | (2,263 | ) | $ | (1,994 | ) | $ | (38,363 | ) | |||||
Loss per share:
|
||||||||||||||||||||
Basic and diluted net loss per share
|
$ | (0.34 | ) | $ | (0.52 | ) | $ | (0.13 | ) | $ | (0.17 | ) | ||||||||
Weighted average number of shares used in computing basic and diluted net loss per share
|
16,637,335 | 9,760,893 | 18,003,187 | 11,958,054 |
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
U.S. Dollars in thousands (except share data)
|
Common Stock
|
Additional
Paid-in
|
Receipts on Account of Common
|
Deficit Accumulated During the Development
|
Total Stockholders’ Equity
|
||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Stage
|
(Deficiency)
|
|||||||||||||||||||
Issuance of common stock on July 9, 2001
|
175,500 | $ | (* | ) | $ | 3 | $ | - | $ | - | $ | 3 | ||||||||||||
Balance as of June 30, 2001
|
175,500 | (* | ) | 3 | - | - | 3 | |||||||||||||||||
Net loss
|
- | - | - | - | (78 | ) | (78 | ) | ||||||||||||||||
Balance as of June 30, 2002
|
175,500 | (* | ) | 3 | - | (78 | ) | (75 | ) | |||||||||||||||
Issuance of common stock on October 14, 2002, net of issuance expenses of $17
|
70,665 | (* | ) | 83 | - | - | 83 | |||||||||||||||||
Forgiveness of debt
|
- | - | 12 | - | - | 12 | ||||||||||||||||||
Stock cancelled on March 19, 2003
|
(136,500 | ) | (* | ) | (* | ) | - | - | - | |||||||||||||||
Receipts on account of stock and warrants, net of finders and legal fees of $56
|
- | - | - | 933 | - | 933 | ||||||||||||||||||
Net loss
|
- | - | - | - | (463 | ) | (463 | ) | ||||||||||||||||
Balance as of June 30, 2003
|
109,665 | $ | (* | ) | $ | 98 | $ | 933 | $ | (541 | ) | $ | 490 |
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
U.S. Dollars in thousands (except share and per share data)
|
Common Stock
|
Additional
Paid-in
|
Receipts on Account of Common
|
Deficit Accumulated During the Development
|
Total Stockholders’ Equity
|
||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Stage
|
(Deficiency)
|
|||||||||||||||||||
Balance as of July 1, 2003
|
109,665 | $ | (* | ) | $ | 98 | $ | 933 | $ | (541 | ) | $ | 490 | |||||||||||
Issuance of common stock on July 16, 2003, net of issuance expenses of $70
|
3,628 | (* | ) | 1,236 | (933 | ) | - | 303 | ||||||||||||||||
Issuance of common stock on January 20, 2004
|
15,000 | (* | ) | - | - | - | (* | ) | ||||||||||||||||
Issuance of warrants on January 20, 2004 for finder’s fee
|
- | - | 192 | - | - | 192 | ||||||||||||||||||
Common stock granted to consultants on February 11, 2004
|
5,000 | (* | ) | 800 | - | - | 800 | |||||||||||||||||
Stock based compensation related to warrants granted to consultants on December 31, 2003
|
- | - | 358 | - | - | 358 | ||||||||||||||||||
Exercise of warrants on April 19, 2004
|
1,500 | (* | ) | 225 | - | - | 225 | |||||||||||||||||
Net loss for the year
|
- | - | - | - | (2,011 | ) | (2,011 | ) | ||||||||||||||||
Balance as of June 30, 2004
|
134,793 | $ | (* | ) | $ | 2,909 | $ | - | $ | (2,552 | ) | $ | 357 |
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
U.S. Dollars in thousands (except share and per share data)
|
Common Stock
|
Additional
Paid-in
|
Deficit Accumulated During the Development
|
Total Stockholders’ Equity
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
(Deficiency)
|
||||||||||||||||
Balance as of July 1, 2004
|
134,793 | $ | (* | ) | $ | 2,909 | $ | (2,552 | ) | $ | 357 | |||||||||
Stock-based compensation related to warrants granted to consultants on September 30, 2004
|
- | - | 162 | - | 162 | |||||||||||||||
Issuance of common stock and warrants on November 30, 2004 related to the October 2004 Agreement net of issuance costs of $29
|
16,250 | (* | ) | 296 | - | 296 | ||||||||||||||
Issuance of common stock and warrants on January 26, 2005 related to the October 2004 Agreement net of issuance costs of $5
|
21,500 | (* | ) | 425 | - | 425 | ||||||||||||||
Issuance of common stock and warrants on January 31, 2005 related to the January 31, 2005 Agreement
|
35,000 | (* | ) | - | - | (* | ) | |||||||||||||
Issuance of common stock and options on February 15, 2005 to former director of the Company
|
250 | (* | ) | 14 | - | 14 | ||||||||||||||
Issuance of common stock and warrants on February 16, 2005 related to the January 31, 2005 Agreement
|
25,000 | (* | ) | - | - | (* | ) |
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
U.S. Dollars in thousands (except share and per share data)
|
Common Stock
|
Additional
Paid-in
|
Deficit Accumulated During the Development
|
Total Stockholders’ Equity
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
(Deficiency)
|
||||||||||||||||
Issuance of warrants on February 16, 2005 for finder fee related to the January 31, 2005 Agreement
|
- | - | 144 | - | 144 | |||||||||||||||
Issuance of common stock and warrants on March 3, 2005 related to the January 24, 2005 Agreement net of issuance costs of $24
|
60,000 | (* | ) | 1,176 | - | 1,176 | ||||||||||||||
Issuance of common stock on March 3, 2005 for finder fee related to the January 24, 2005 Agreement
|
9,225 | (* | ) | (* | ) | - | - | |||||||||||||
Issuance of common stock and warrants on March 3, 2005 related to the October 2004 Agreement net of issuance costs of $6
|
3,750 | (* | ) | 69 | - | 69 | ||||||||||||||
Issuance of common stock and warrants to the Chief Executive Officer on March 23, 2005
|
12,000 | (* | ) | 696 | - | 696 | ||||||||||||||
Issuance of common stock on March 23, 2005 related to the October 2004 Agreement
|
1,000 | (* | ) | 20 | - | 20 |
Common Stock
|
Additional
Paid-in
|
Deficit Accumulated During the Development
|
Total Stockholders’ Equity
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
(Deficiency)
|
||||||||||||||||
Classification of a liability in respect of warrants to additional paid in capital, net of issuance costs of $ 178
|
- | - | 542 | - | 542 | |||||||||||||||
Net loss for the year
|
- | - | - | (2,098 | ) | (2,098 | ) | |||||||||||||
Balance as of June 30, 2005
|
318,768 | (* | ) | 6,453 | (4,650 | ) | 1,803 | |||||||||||||
Exercise of warrants on November 28, 2005 to finders related to the January 24, 2005 agreement
|
400 | (* | ) | - | - | - | ||||||||||||||
Exercise of warrants on January 25 ,2006 to finders related to the January 25, 2005 Agreement
|
50 | (* | ) | - | - | - | ||||||||||||||
Reclassification of warrants from equity to liabilities due to application of ASC 815-40 (originally issued as EITF 00-19)
|
- | - | (8 | ) | - | (8 | ) | |||||||||||||
Net loss for the year
|
- | - | - | (2,439 | ) | (2,439 | ) | |||||||||||||
Balance as of June 30, 2006
|
319,218 | $ | (* | ) | $ | 6,445 | $ | (7,089 | ) | $ | (644 | ) |
Common Stock
|
Additional
Paid-in
|
Receipts on
Account of Common
|
Accumulated Other Comprehensive
|
Deficit Accumulated During the Development
|
Total
Stockholders’
|
|||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Loss
|
Stage
|
Equity
|
||||||||||||||||||||||
Balance as of July 1, 2006
|
319,218 | $ | (* | ) | $ | 6,445 | $ | - | $ | - | $ | (7,089 | ) | $ | (644 | ) | ||||||||||||
Conversion of convertible debenture, net of issuance costs of $440
|
1,019,815 | (* | ) | 1,787 | - | - | - | 1,787 | ||||||||||||||||||||
Classification of a liability in respect of warrants
|
- | - | 360 | - | - | - | 360 | |||||||||||||||||||||
Classification of deferred issuance expenses
|
- | - | (379 | ) | - | - | - | (379 | ) | |||||||||||||||||||
Classification of a liability in respect of options granted to non-employees consultants
|
- | - | 116 | - | - | - | 116 | |||||||||||||||||||||
Compensation related to options granted to employees and directors
|
- | - | 2,386 | - | - | - | 2,386 | |||||||||||||||||||||
Compensation related to options granted to non-employee consultants
|
- | - | 938 | - | - | - | 938 | |||||||||||||||||||||
Exercise of warrants related to the April 3, 2006 agreement net of issuance costs of $114
|
75,692 | (* | ) | 1,022 | - | - | - | 1,022 |
Common Stock
|
Additional
Paid-in
|
Receipts on Account of Common
|
Accumulated Other Comprehensive
|
Deficit Accumulated During the Development
|
Total
Stockholders’
|
Total Comprehensive
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Loss
|
Stage
|
Equity
|
Loss
|
|||||||||||||||||||||||||
Cashless exercise of warrants related to the April 3, 2006 agreement
|
46,674 | (* | ) | (* | ) | - | - | - | - | |||||||||||||||||||||||
Issuance of common stock on May and June 2007 related to the May 14, 2007 agreement, net of issuance costs of $64
|
3,126,177 | (* | ) | 7,751 | - | - | - | 7,751 | ||||||||||||||||||||||||
Receipts on account of shares
|
- | - | - | 368 | - | - | 368 | |||||||||||||||||||||||||
Cashless exercise of warrants related to the May 14, 2007 issuance
|
366,534 | (* | ) | (* | ) | - | - | - | - | |||||||||||||||||||||||
Issuance of warrants to investors related to the May 14, 2007 agreement
|
- | - | 651 | - | - | - | 651 | |||||||||||||||||||||||||
Unrealized loss on available for sale securities
|
- | - | - | - | (30 | ) | - | (30 | ) | $ | (30 | ) | ||||||||||||||||||||
Net loss for the year
|
- | - | - | - | - | (8,429 | ) | (8,429 | ) | (8,429 | ) | |||||||||||||||||||||
Balance as of June 30, 2007
|
4,954,110 | $ | (* | ) | $ | 21,077 | $ | 368 | $ | (30 | ) | $ | (15,518 | ) | $ | 5,897 | - | |||||||||||||||
Total comprehensive loss
|
$ | (8,459 | ) |
Common Stock
|
Additional
Paid-in
|
Receipts on Account of Common
|
Accumulated Other Comprehensive
|
Deficit Accumulated During the Development
|
Total
Stockholders’
|
Total Comprehensive
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Loss
|
Stage
|
Equity
|
Loss
|
|||||||||||||||||||||||||
Balance as of July 1, 2007
|
4,954,110 | $ | (* | ) | $ | 21,077 | $ | 368 | $ | (30 | ) | $ | (15,518 | ) | $ | 5,897 | ||||||||||||||||
Issuance of common stock related to investors relation agreements
|
69,500 | (* | ) | 275 | - | - | - | 275 | ||||||||||||||||||||||||
Issuance of common stock in July 2007 - June 2008 related to the May 14, 2007 Agreement
|
908,408 | (* | ) | 2,246 | (368 | ) | - | - | 1,878 | |||||||||||||||||||||||
Cashless exercise of warrants related to the May 14, 2007 Agreement
|
1,009,697 | (* | ) | (* | ) | - | - | - | - | |||||||||||||||||||||||
Compensation related to options granted to employees and directors
|
- | - | 4,204 | - | - | - | 4,204 | |||||||||||||||||||||||||
Compensation related to options granted to non–employees consultants
|
- | - | 543 | - | - | - | 543 | |||||||||||||||||||||||||
Realized loss on available for sale securities
|
- | - | - | - | 30 | - | 30 | $ | 30 | |||||||||||||||||||||||
Net loss for the year
|
- | - | - | - | - | (10,498 | ) | (10,498 | ) | (10,498 | ) | |||||||||||||||||||||
Balance as of June 30, 2008
|
6,941,715 | $ | (* | ) | $ | 28,345 | $ | - | $ | - | $ | (26,016 | ) | $ | 2,329 | |||||||||||||||||
Total comprehensive loss
|
$ | (10,468 | ) |
Common Stock
|
Additional
Paid-in
|
Deficit Accumulated During the
Development
|
Total
Stockholders’
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Equity
|
||||||||||||||||
Balance as of July 1, 2008
|
6,941,715 | $ | (* | ) | $ | 28,345 | $ | (26,016 | ) | $ | 2,329 | |||||||||
Issuance of common stock related to investor relations agreements
|
171,389 | (* | ) | 133 | - | 133 | ||||||||||||||
Issuance of common stock and warrants related to the August 6, 2008 agreement, net of issuance costs of $125
|
1,391,304 | (* | ) | 1,475 | - | 1,475 | ||||||||||||||
Issuance of common stock and warrants related to the September 2008 agreement, net of issuance costs of $62
|
900,000 | (* | ) | 973 | - | 973 | ||||||||||||||
Issuance of common stock and warrants in November 2008 -January 2009, net of issuance costs of $39
|
1,746,575 | (* | ) | 660 | - | 660 | ||||||||||||||
Issuance of common stock and warrants related to the January 20, 2009 agreement, net of issuance costs of $5
|
216,818 | (* | ) | 90 | - | 90 | ||||||||||||||
Issuance of common stock and warrants related to the January 29, 2009 agreement, net of issuance costs of $90
|
969,826 | (* | ) | 1,035 | - | 1,035 | ||||||||||||||
Issuance of common stock and warrants related to the May 5, 2009 agreement, net of issuance costs of $104
|
888,406 | (* | ) | 1,229 | - | 1,229 | ||||||||||||||
Compensation related to options granted to employees and directors
|
- | - | 1,315 | - | 1,315 | |||||||||||||||
Compensation related to options and warrants granted to non–employee consultants
|
- | - | 97 | - | 97 | |||||||||||||||
Compensation related to restricted stock granted to employees and directors
|
427,228 | (* | ) | 642 | - | 642 |
Common Stock
|
Additional
Paid-in
|
Deficit Accumulated During the
Development
|
Total
Stockholders’
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Equity
|
||||||||||||||||
Compensation related to restricted stock granted to non–employee consultants
|
23,625 | (* | ) | 52 | - | 52 | ||||||||||||||
Net loss for the period
|
- | - | - | (6,636 | ) | (6,636 | ) | |||||||||||||
Balance as of June 30, 2009
|
13,676,886 | $ | (* | ) | $ | 36,046 | $ | (32,652 | ) | $ | 3,394 |
Common Stock
|
Additional
Paid-in
|
Deficit Accumulated During the
Development
|
Total
Stockholders’
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Equity
|
||||||||||||||||
Balance as of July 1, 2009
|
13,676,886 | $ | (* | ) | $ | 36,046 | $ | (32,652 | ) | $ | 3,394 | |||||||||
Issuance of common stock and warrants related to November 2008 through January 2009 agreements
|
1,058,708 | (* | ) | 794 | - | 794 | ||||||||||||||
Issuance of common stock and warrants related to October 2009 agreements, net of issuance costs of $242
|
2,702,822 | (* | ) | 2,785 | - | 2,785 | ||||||||||||||
Issuance of common stock related to investor relations agreements
|
31,787 | (* | ) | 47 | - | 47 | ||||||||||||||
Exercise of options by employee
|
3,747 | (* | ) | 2 | - | 2 | ||||||||||||||
Compensation related to options granted to employees and directors
|
- | - | 190 | - | 190 | |||||||||||||||
Compensation related to options and warrants granted to non–employee consultants
|
- | - | 148 | - | 148 | |||||||||||||||
Compensation related to restricted stock and restricted stock units granted to employees and directors
|
590,786 | (* | ) | 923 | - | 923 | ||||||||||||||
Compensation related to restricted stock and restricted stock units granted to non–employee consultants
|
24,381 | (* | ) | 56 | - | 56 | ||||||||||||||
Net loss for the period
|
- | - | - | (5,711 | ) | (5,711 | ) | |||||||||||||
Balance as of March 31, 2010
|
18,089,117 | $ | (* | ) | $ | 40,991 | $ | (38,363 | ) | $ | 2,628 |
Nine months ended March 31,
|
Period from
May 11, 2001
(inception)
through
March 31,
|
|||||||||||
2010
|
2009
|
2010
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net loss
|
$ | (5,711 | ) | $ | (5,069 | ) | $ | (38,363 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||
Depreciation
|
149 | 128 | 694 | |||||||||
Capital loss
|
- | - | 4 | |||||||||
Impairment of property and equipment
|
- | - | 52 | |||||||||
Know-how write-off
|
- | - | 2,474 | |||||||||
Amortization of deferred issuance costs
|
- | - | 604 | |||||||||
Stock-based compensation to employees and directors
|
1,113 | 1,399 | 9,660 | |||||||||
Stock-based compensation to non-employees consultants
|
204 | 53 | 2,502 | |||||||||
Stock compensation to service providers and investor relations consultants
|
47 | 113 | 1,247 | |||||||||
Know-how licensors – imputed interest
|
- | - | 55 | |||||||||
Salary grant in shares and warrants
|
- | - | 711 | |||||||||
Decrease (increase) in other accounts receivable
|
161 | 125 | (324 | ) | ||||||||
Decrease in prepaid expenses
|
60 | 241 | 50 | |||||||||
Increase (decrease) in trade payables
|
132 | (165 | ) | 589 | ||||||||
Increase (decrease) in other accounts payable and accrued expenses
|
88 | (153 | ) | (47 | ) | |||||||
Increase in accrued interest due to related parties
|
- | - | 3 | |||||||||
Linkage differences and interest on long-term restricted lease deposit
|
3 | - | 1 | |||||||||
Change in fair value of liability in respect of warrants
|
- | - | (2,696 | ) | ||||||||
Fair value of warrants granted to investors
|
- | - | 651 | |||||||||
Amortization of discount and changes in accrued interest on convertible debentures
|
- | - | 128 | |||||||||
Amortization of discount and changes in accrued interest from marketable securities
|
- | (3 | ) | (9 | ) | |||||||
Loss from sale of investments of available-for-sale marketable securities
|
- | 75 | 106 | |||||||||
Impairment and realized loss on available-for-sale marketable securities
|
- | - | 372 | |||||||||
Accrued severance pay, net
|
10 | 26 | 62 | |||||||||
Net cash used in operating activities
|
$ | (3,744 | ) | $ | (3,230 | ) | $ | (21,474 | ) |
Nine months ended March 31,
|
Period from
May 11, 2001
(inception)
through
March 31,
|
|||||||||||
2010
|
2009
|
2010
|
||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Acquisition of Pluristem Ltd. (1)
|
$ | - | $ | - | $ | 32 | ||||||
Purchase of property and equipment
|
(176 | ) | (308 | ) | (1,781 | ) | ||||||
Investment in short-term deposits
|
(2,500 | ) | - | (2,500 | ) | |||||||
Repayment of short-term deposits
|
1,602 | - | 1,602 | |||||||||
Proceeds from sale of property and equipment
|
- | - | 32 | |||||||||
Investment in long-term deposits
|
(9 | ) | (6 | ) | (226 | ) | ||||||
Repayment of long-term restricted deposit
|
- | 38 | 64 | |||||||||
Purchase of available for sale marketable securities
|
- | (240 | ) | (3,784 | ) | |||||||
Proceeds from sale of available for sale marketable securities
|
- | 1,113 | 3,314 | |||||||||
Purchase of know-how
|
- | - | (2,062 | ) | ||||||||
Net cash provided by (used in) investing activities
|
(1,083 | ) | 597 | (5,309 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Issuance of common stock and warrants, net of issuance costs
|
3,579 | 4,048 | 24,970 | |||||||||
Exercise of warrants and options
|
2 | - | 1,024 | |||||||||
Receipts on account of shares
|
32 | - | 32 | |||||||||
Issuance of convertible debenture
|
- | - | 2,584 | |||||||||
Issuance expenses related to convertible debentures
|
- | - | (440 | ) | ||||||||
Repayment of know-how licensors
|
- | - | (300 | ) | ||||||||
Repayment of notes and loan payable to related parties
|
- | - | (70 | ) | ||||||||
Proceeds from notes and loan payable to related parties
|
- | - | 78 | |||||||||
Receipt of long-term loan
|
- | - | 49 | |||||||||
Repayment of long-term loan
|
(6 | ) | (14 | ) | (25 | ) | ||||||
Net cash provided by financing activities
|
3,607 | 4,034 | 27,902 | |||||||||
Increase (decrease) in cash and cash equivalents
|
(1,220 | ) | 1,401 | 1,119 | ||||||||
Cash and cash equivalents at the beginning of the period
|
2,339 | 323 | - | |||||||||
Cash and cash equivalents at the end of the period
|
$ | 1,119 | $ | 1,724 | $ | 1,119 |
Nine months ended March 31,
|
Period from
May 11, 2001
(inception)
through
March 31,
|
|||||||||||
2010
|
2009
|
2010
|
||||||||||
(a) Supplemental disclosure of cash flow activities:
|
||||||||||||
Cash paid during the period for:
|
||||||||||||
Taxes paid due to non-deductible expenses
|
$ | 4 | $ | 28 | $ | 52 | ||||||
Interest paid
|
$ | 2 | $ | 2 | $ | 19 | ||||||
(b) Supplemental disclosure of non-cash activities:
|
||||||||||||
Classification of liabilities and deferred issuance expenses into equity
|
$ | - | $ | - | $ | 97 | ||||||
Conversion of convertible debenture
|
$ | - | $ | - | $ | 2,227 | ||||||
Purchase of property and equipment in credit
|
$ | 13 | $ | - | $ | 13 | ||||||
Issuance of shares in consideration of accounts receivable
|
$ | - | $ | 185 | $ | - | ||||||
(1) Acquisition of Pluristem Ltd.
|
||||||||||||
Fair value of assets acquired and liabilities assumed at the acquisition date:
|
||||||||||||
|
||||||||||||
Working capital (excluding cash and cash equivalents)
|
$ | (427 | ) | |||||||||
Long-term restricted lease deposit
|
19 | |||||||||||
Property and equipment
|
130 | |||||||||||
In-process research and development write-off
|
246 | |||||||||||
$ | (32 | ) |
a.
|
Pluristem Therapeutics Inc. ("the Company"), a Nevada corporation, was incorporated and commenced operations on May 11, 2001, under the name A. I. Software Inc. which was changed as of June 30, 2003 to Pluristem Life Systems Inc. On November 26, 2007, the Company’s name was changed to Pluristem Therapeutics Inc. The Company has a wholly owned subsidiary, Pluristem Ltd. (“the Subsidiary”), which is incorporated under the laws of Israel.
|
b.
|
The Company is devoting substantially all of its efforts towards conducting research and development of adherent stromal cells production technology and the commercialization of cell therapy products. Accordingly, the Company is considered to be in the development stage, as defined in Accounting Standards Codification TM (“ASC”) 915 (originally issued as Statement of Financial Accounting Standards (“FAS”) No. 7, “Accounting and Reporting by Development stage Enterprises”). In the course of such activities, the Company and its Subsidiary have sustained operating losses and expect such losses to continue in the foreseeable future. The Company and its Subsidiary have not generated any revenues or product sales and have not achieved profitable operations or positive cash flows from operations. The Company's accumulated losses during the development stage aggregated to $38,363 through March 31, 2010 and incurred net loss of $5,711 and negative cash flow from operating activities in the amount of $3,744 for the nine months ended March 31, 2010. There is no assurance that profitable operations, if ever achieved, could be sustained on a continuing basis.
|
c.
|
Since December 10, 2007, the Company’s shares of common stock have been traded on the NASDAQ Capital Market under the symbol PSTI. The shares were previously traded on the OTC Bulletin Board under the trading symbol “PLRS.OB”. On May 7, 2007, the Company’s shares also began trading on Europe’s Frankfurt Stock Exchange, under the symbol PJT.
|
A.
|
The accompanying unaudited interim financial statements of Pluristem Therapeutics Inc., a development stage company, have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission and should be read in conjunction with the audited financial statements and notes thereto contained in Pluristem’s latest Annual Report filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosure contained in the audited financial statements for the most recent fiscal year as reported in Form 10-K have been omitted.
|
B.
|
Impact of recently issued accounting standards:
|
a.
|
On December 22, 2009, the Company’s authorized common stock was increased from 30,000,000 shares with a par value of $0.00001 per share to 100,000,000 shares with a par value of $0.00001 per share. All shares have equal voting rights and are entitled to one vote per share in all matters to be voted upon by stockholders. The shares have no pre-emptive, subscription, conversion or redemption rights and may be issued only as fully paid and non-assessable shares. Holders of the common stock are entitled to equal ratable rights to dividends and distributions with respect to the common stock, as may be declared by the Board of Directors out of funds legally available.
|
b.
|
On July 9, 2001, the Company issued 175,500 shares of common stock in consideration for $2.50, which was received on July 27, 2001.
|
c.
|
On October 14, 2002, the Company issued 70,665 shares of common stock at a price of approximately $1.4 per common share in consideration for $100 before issuance costs of $17. On March 19, 2003, two directors each returned 68,250 shares of common stock with a par value of $2 per share, for cancellation, for no consideration.
|
d.
|
In July 2003, the Company issued an aggregate of 3,628 units comprised of 3,628 shares of common stock and 7,256 warrants to a group of investors, for total consideration of $1,236 (net of issuance costs of $70), under a private placement. The consideration was paid partly in the year ended June 30, 2003 ($933) and the balance was paid in the year ended June 30, 2004.
|
e.
|
On January 20, 2004, the Company consummated a private equity placement with a group of investors (the “Investors”). The Company issued 15,000 units in consideration for net proceeds of $1,273 (net of issuance costs of $227). Each unit is comprised of 15,000 shares of common stock and 15,000 warrants. Each warrant is exercisable into one share of common stock at a price of $150 per share, and may be exercised until January 31, 2007. On March 18, 2004, a registration statement on Form SB-2 was declared effective and the above-mentioned common stock was registered for re-sale. If the effectiveness of the Registration Statement is suspended subsequent to the effective date of registration (March 18, 2004), for more than certain permitted periods, as described in the private equity placement agreement, the Company shall pay penalties to the Investors in respect of the liquidated damages.
|
f.
|
In October 2004, the Company consummated a private placement offering (“the October 2004 Agreement”) pursuant to which it issued 42,500 units. Each unit is comprised of one share of common stock and one warrant. The warrant is exercisable for one common stock at an exercise price of $60 per share, subject to certain adjustments. The units were issued as follows:
|
g.
|
On January 24, 2005, the Company consummated a private placement offering (the “January 24, 2005 Agreement”) which was closed on March 3, 2005 and issued 60,000 units in consideration for $1,176 (net of cash issuance costs of $24). Each unit is compromised of one share of common stock and one warrant. The warrant is exercisable for one share of common stock at a price of $60 per share. On November 30, 2006, all the warrants expired unexercised. Under this agreement the Company issued to finders 9,225 shares and 2,375 warrants with exercise price of $500 per share exercisable until November 2007. On November 30, 2007, 1,925 unexercised warrants expired.
|
h.
|
On January 31, 2005, the Company consummated a private equity placement offering (the “January 31, 2005 Agreement”) with a group of investors according to which it issued 60,000 units in consideration for net proceeds of $1,137 (net of issuance costs of $63). Each unit is comprised of one share of common stock and one warrant. Each warrant is exercisable into one share of common stock at a price of $60 per share. The January 31, 2005 Agreement includes a finder’s fee of a cash amount equal to 5% of the amount invested ($60) and issuance of warrants for number of shares equal to 5% of the number of shares that were issued (3,000) with an exercise price of $20 per share, subject to certain adjustments, exercisable until November 30, 2006.
|
i.
|
On March 23, 2005, the Company issued 12,000 shares of common stock and 12,000 options as a bonus to the then Chief Executive Officer, Dr. Shai Meretzki, in connection with the issuance of a Notice of Allowance by the United States Patent Office for patent application number 09/890,401. Salary expenses of $696 were recognized in respect of this bonus based on the quoted market price of the Company’s stock and the fair value of the options granted using the Black–Scholes valuation model. On November 30, 2006, all the warrants expired unexercised.
|
j.
|
On February 11, 2004, the Company issued an aggregate amount of 5,000 shares of common stock to a consultant and service provider as compensation for carrying out investor relations activities during the year 2004. Total compensation, measured as the grant date fair market value of the stock, amounted to $800 and was recorded as an operating expense in the statement of operations in the year ended June 30, 2004.
|
k.
|
On November 28, 2005, 400 warrants, which were issued to finders as finder fees related to the January 24, 2005 Agreement, were exercised.
|
l.
|
On January 25, 2006, 50 warrants, which were issued to finders as finder fees related to the January 24, 2005 Agreement, were exercised.
|
m.
|
Convertible Debenture
|
a.
|
Interest accrued on the Debentures at the rate of 7% per annum, was payable semi-annually on June 30 and December 31 of each year and on conversion and at the maturity date. Interest was payable, at the option of the Company, either (1) in cash, or (2) in shares of common stock at the then applicable conversion price. If the Company failed to deliver stock certificates upon the conversion of the Debentures at the specified time and in the specified manner, the Company was required to make substantial payments to the holders of the Debentures.
|
b.
|
The warrants, issued as of April 3, 2006, become first exercisable on the 65th day after issuance. Holders of the warrants were entitled to exercise their warrants on a cashless basis following the first anniversary of issuance if the Registration Statement is not in effect at the time of exercise.
|
m.
|
Convertible Debenture (Cont.):
|
n.
|
On May 14, 2007, the Company consummated a private equity placement with a group of investors for an equity investment (“May 2007 Agreement”). The Company sought a minimum of $7,000 and up to a maximum of $13,500 for shares of the Company’s common stock, $.00001 par value at a per share price of $2.50, and warrants to purchase shares at an exercise price of $5 exercisable until five years after the closing date of the agreement.
|
|
In May 2007, under the May 2007 Agreement, the Company issued 3,126,177 shares of the Company’s common stock and 3,126,177 warrants to purchase the Company’s common stock in consideration for $7,751 (net of cash issuance costs of $64).
|
|
During July and August 2007, under the May 2007 Agreement, the Company issued additional 273,828 shares of the Company’s common stock and 273,828 warrants to purchase the Company’s common stock in consideration for $685. The consideration was paid partly prior to the issuance of the shares in the year ended June 30, 2007 ($368) and was recorded as receipts on account of shares and the balance was paid during July and August 2007.
|
|
As part of May 2007 Agreement, the Company signed an escrow agreement according to which the Company granted an option to an investor to invest, under the same conditions defined in the May 2007 Agreement, up to $5,000 which will be paid in monthly installments over 10 months starting six months subsequent to the closing date. According to the agreement, in the event that the investor fails to make any of the payments within five days of the payment due date, the option to invest the remaining amount will be cancelled. As a result of this agreement, the Company issued 634,580 shares of the Company’s common stock and 634,580 warrants to purchase the Company’s common stock in consideration for $1,561 (net of cash issuance costs of $25). As of March 31, 2008 the option was cancelled.
|
|
The total proceeds related to the May 2007 Agreement accumulated as of June 30, 2008 were $9,997 (net of cash issuance costs of $89), and 4,034,585 shares and 4,034,585 warrants were issued.
|
|
In connection with the May 2007 Agreement, the Company issued 275,320 warrants to finders as finders’ fee. The warrants are exercisable for five years from the date of grant at an exercise price of $2.50 per share.
|
|
During 2008 and 2007, 1,361,818 and 500,000 warrants related to the May 2007 Agreement were exercised on a cashless basis for 1,009,697 shares of stock and 366,534 shares of stock, respectively.
|
o.
|
The Company issued 28,398 warrants to the investors related to the May 2007 Agreement as compensation to investors who delivered the invested amount prior to the closing date of the placement. The warrants are exercisable for five years at an exercise price of $2.50 per share. The Company recorded the fair value of the warrants as financial expenses in the amount of $651 in the year ended June 30, 2007. The fair value of these warrants was determined using the Black-Scholes pricing model, assuming a risk free rate of 4.8%, a volatility factor of 128%, dividend yield of 0% and expected life of five years.
|
p.
|
In the May 2007 Agreement, there is a provision that requires the Company for a period of four years (subject to acceleration under certain circumstances) not to sell any of the Company’s common stock for less than $0.0125 per share (pre-split price). The May 2007 Agreement provides that any sale below that price must be preceded by consent from each purchaser in the placement. Since that date, the Company had effected a one-for-200 reverse stock split.
|
p.
|
(Cont.):
|
|
·
|
The agreement does not contain any provisions for the adjustment of the specified minimum price in the event of stock splits and the like. If such agreement were to have contained such a provision, the floor price would be $2.50.
|
|
·
|
The majority of purchasers in the private placement have sold the stock purchased in the placement, and thus the number of purchasers whose consent is purportedly required has been substantially reduced. The number of shares outstanding as to which this provision currently applies according the information supplied by transfer agent is 1.8 million shares.
|
|
·
|
An agreement that prevents the Company’s Board of Directors from issuing shares that are necessary to finance the Company’s business may be unenforceable.
|
|
It is unclear what could be the consequences of a court decision that the issuance of shares below $2.50 per share violates the May 2007 Agreement.
|
|
In connection therewith, the Company approved the issuance of warrants to purchase up to 147,884 shares of its common stock to each of the investors who was a party to the May 2007 Agreement that held shares purchased pursuant to such agreement, as of August 6, 2008, conditioned on having the investors execute a general release pursuant to which the Company will be released from liability including, but not limited to, any claims, demands, or causes of action arising out of, relating to, or regarding sales of certain equity securities notwithstanding the above mentioned provision. As of March 31, 2010 the Company received a general release from part of the investors, and issued them warrants to purchase 82,143 shares of its common stock.
|
q.
|
On August 6, 2008, the Company sold 1,391,304 shares of the Company’s common stock and warrants to purchase 695,652 shares of common stock at an exercise price of $1.90 to two investors in consideration of $1,600 pursuant to terms of a securities purchase agreement. The placement agent received a placement fee equal to 6% of the gross purchase price of the Units (excluding any consideration that may be paid in the future upon exercise of the warrants) as well as warrants to purchase 83,478 shares of common stock at an exercise price of $1.44 per share. The warrants will be exercisable after six months from the closing date through and including August 5, 2013. Total cash issuance costs related to this placement amounted to $125.
|
r.
|
On September 22, 2008, the Company sold 900,000 shares of the Company’s common stock and warrants to purchase 675,000 shares of common stock to an investor in consideration for $1,035 pursuant to terms of a securities purchase agreement. The price per share of common stock was $1.15, and the exercise price of the warrants is $1.90. The warrants will be exercisable for a period of five years. As part of this transaction, the Company paid a transaction fee to the finders equal to 6% of the actual purchase price and warrants exercisable for five years at an exercise price of $1.50 per share to purchase 54,000 of the Company’s shares of common stock. Total cash issuance costs related to this placement amounted to $62.
|
s.
|
From November 2008 through January 2009, the Company entered into a securities purchase agreement with investors, pursuant to which the Company sold 1,746,575 shares of its common stock at a price of $0.40 per share, for an aggregate purchase price of $699, and issued warrants to purchase up to an additional 1,746,575 shares of common stock with an exercise price of $1.00 per share. The warrants will be exercisable after six months from the closing date and will expire after five years. Pursuant to the agreement, the investors have the option, by notice to the Company no later than 10 business days following the release of an official announcement by the Company that it is initiating its first human clinical trials, to purchase an additional 931,507 shares of common stock at a purchase price of $0.75 per share, for an aggregate purchase price of $699, and receive therewith warrants to purchase up to an additional 931,507 shares of common stock with an exercise price of $1.50 per share.
|
t.
|
On January 20, 2009, the Company sold 216,818 shares of its common stock and warrants to purchase 216,818 shares of common stock to investors in consideration for $95 pursuant to terms of a securities purchase agreement. The price per share of common stock is $0.44, and the exercise price of the warrants is $1.00 per share. The warrants will be exercisable after six months from the closing date and will expire after five years. Pursuant to the agreement, the investors have the option, by notice to the Company no later than 10 business days following the release of an official announcement by the Company that it is initiating its first human clinical trials, to purchase an additional 127,200 shares of common stock at a purchase price of $0.75 per share, for an aggregate purchase price of $95, and receive therewith warrants to purchase up to an additional 127,200 shares of common stock with an exercise price of $1.50 per share (the “January 20 Option”). The January 20 Option is exercisable within six months from the closing date. As part of this transaction, the Company paid a transaction fee to finders in an amount of $5 in cash and issued them warrants exercisable for two years at an exercise price of $1.00 per share to purchase 12,273 shares of the Company’s common stock.
|
u.
|
On January 29, 2009, the Company entered into a subscription agreement with certain investors, pursuant to which the Company sold to such investors 969,826 units, each unit consisting of one share of common stock and a warrant to purchase one of the Company’s share of common stock ("Unit"). The purchase price per Unit was $1.16 and the aggregate purchase price for the said Units was approximately $1,125. The warrants are exercisable 181 days following the issuance thereof for a period of five years thereafter at an exercise price of $1.90 per share. The Company paid a transaction fee to finders in an amount of $90 in cash and issued them warrants exercisable after six months for five years at an exercise price of $1.90 per share to purchase 80,983 shares of the Company’s common stock.
|
v.
|
On May 5, 2009, the Company entered into securities purchase agreements with two investors pursuant to which the Company sold 888,406 shares of its common stock and warrants to purchase 488,623 shares of common stock in consideration for $1,333. The exercise price of the warrants is $1.96 per share and they will be exercisable for a period of five years commencing six months following the issuance thereof.
|
w.
|
On July 7, 2009, the Company announced that the first patient has been enrolled in a Phase I clinical trial of its PLX-PAD product. Upon the occurrence of such event, certain investors had an option from prior agreements from November 2008 through January 2009 to purchase additional shares and warrants. Accordingly, certain investors purchased in July 2009, 1,058,708 shares of common stock at a purchase price of $0.75 per share, for an aggregate purchase price of $794, and warrants to purchase up to an additional 1,058,708 shares of common stock with an exercise price of $1.50 per share. The warrants will be exercisable for a period of 4 years and six months commencing six months following the issuance.
|
x.
|
On October 12, 2009, certain institutional investors purchased 2,702,822 shares of the Company’s common stock and warrants to purchase 1,081,129 shares of Common Stock. The price per share of common stock was $1.12, and the exercise price of the warrants was $1.60 per share. The warrants will be exercisable for a period of five years commencing six months following the issuance thereof. The gross proceeds received from this offering were approximately $3,027. Total cash costs related to this placement amounted to $242.
|
y.
|
The following table summarizes the issuance of shares to the Company’s consultants and service providers as compensation for their services since July 1, 2007:
|
Number of shares issued
|
Fair market value of the shares issued at the issuance date
|
Expenses in the statements of operations for the
|
||||||||||||||||||
Period of service
|
Year ended
June 30, 2008
|
Year ended
June 30, 2009
|
Nine months ended March 31, 2010
|
|||||||||||||||||
July – December 2007
|
10,000 | $ | 149 | $ | 149 | $ | - | $ | - | |||||||||||
February – July 2008
|
7,500 | 18 | 18 | - | - | |||||||||||||||
March - September 2008
|
3,500 | 8 | 6 | 2 | - | |||||||||||||||
April – June 2008
|
50,000 | 102 | 102 | - | - | |||||||||||||||
July 2008 – June 2009
|
16,129 | 10 | - | 10 | - | |||||||||||||||
July –September 2008
|
40,000 | 46 | - | 46 | - | |||||||||||||||
October 2008
|
750 | 1 | - | 1 | - | |||||||||||||||
October 2008
|
20,000 | 12 | - | 12 | - | |||||||||||||||
December 2008 – November 2009
|
50,000 | 24 | - | 14 | 10 | |||||||||||||||
February – July 2009
|
11,439 | 14 | - | 12 | 2 | |||||||||||||||
February – April 2009
|
30,000 | 32 | - | 32 | - | |||||||||||||||
April 2009
|
3,500 | 4 | - | 4 | - | |||||||||||||||
September 2009 – March 2010
|
29,858 | 35 | - | - | 35 | |||||||||||||||
Total
|
272,676 | $ | 455 | $ | 275 | $ | 133 | $ | 47 |
z.
|
Options, warrants, restricted stock and restricted stock units to employees, directors and consultants:
|
|
Each option granted under the plan adopted in 2005, as it was amended and restated on January 21, 2009 (the “2005 Plan”) is exercisable through the expiration date of the 2005 Plan, which is December 31, 2018, unless stated otherwise. The Awards vest over two years from the date of grant, as follows: 25% vests six months after the date of grant, and the remaining Awards vest monthly, in equal instalments over 18 months unless other vesting schedules are specified. Any Awards that are cancelled or forfeited before expiration become available for future grants.
|
|
a. Options to employees and directors:
|
Nine months ended March 31, 2010
|
||||||||||||||||
Number
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Terms (in years)
|
Aggregate Intrinsic Value Price
|
|||||||||||||
Options outstanding at beginning of period
|
2,366,106 | $ | 3.72 | |||||||||||||
Options exercised
|
(3,747 | ) | 0.62 | |||||||||||||
Options forfeited
|
(10,140 | ) | 3.12 | |||||||||||||
Options outstanding at end of the period
|
2,352,219 | $ | 3.73 | 7.12 | $ | 287 | ||||||||||
Options exercisable at the end of the period
|
2,162,349 | $ | 4.00 | 6.99 | $ | 203 | ||||||||||
Options vested and expected to vest
|
2,347,537 | $ | 3.74 | 7.12 | $ | 283 |
z.
|
Options, warrants, restricted stock and restricted stock units to employees, directors and consultants (cont.):
|
|
a. Options to employees and directors (cont.):
|
Nine months ended March 31,
|
Three months ended March 31,
|
Period from inception through March 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
||||||||||||||||
Research and development expenses
|
$ | 62 | $ | 309 | $ | 10 | $ | 50 | $ | 2,569 | ||||||||||
General and administrative expenses
|
128 | 807 | 14 | 205 | 5,526 | |||||||||||||||
$ | 190 | $ | 1,116 | $ | 24 | $ | 255 | $ | 8,095 |
z.
|
Options, warrants, restricted stocks and restricted stock units to employees, directors and consultants (cont.):
|
|
b. Options and warrants to non-employees:
|
|
On July 17, 2009, the Company granted 90,000 options exercisable at a price of $0.00001 per share to Company consultants under the 2005 Plan. The fair value of these options at the grant date was $116. The fair value was estimated using Black-Scholes option-pricing model with the following assumptions: risk-free interest rates of 3.59%, expected dividend yield of 0%, expected volatility of 136%, and a weighted-average contractual life of the options of 10 years.
|
Nine months ended March 31, 2010
|
||||||||||||||||
Number
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Terms (in years)
|
Aggregate Intrinsic Value Price
|
|||||||||||||
Options and warrants outstanding at beginning of period
|
336,000 | $ | 5.48 | |||||||||||||
Options and warrants granted
|
90,000 | $ | (* | ) | ||||||||||||
Options and warrants forfeited
|
(25,000 | ) | $ | 2.50 | ||||||||||||
Options and warrants outstanding at end of the period
|
401,000 | $ | 4.43 | 6.08 | $ | 105 | ||||||||||
Options and warrants exercisable at the end of the period
|
328,089 | $ | 5.36 | 5.51 | $ | 37 | ||||||||||
Options and warrants vested and expected to vest
|
401,000 | $ | 4.43 | 6.08 | $ | 105 |
|
(*) Par value of $0.00001 per share.
|
|
Compensation expenses related to options and warrants granted to consultants were recorded as follows:
|
Nine months ended March 31,
|
Three months ended March 31,
|
Period from inception through March 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
||||||||||||||||
Research and development expenses
|
$ | 79 | $ | 6 | $ | 18 | $ | 1 | $ | 1,595 | ||||||||||
General and administrative expenses
|
69 | 30 | 7 | 8 | 799 | |||||||||||||||
$ | 148 | $ | 36 | $ | 25 | $ | 9 | $ | 2,394 |
z.
|
Options, warrants, restricted stock and restricted stock units to employees, directors and consultants (cont.):
|
Number
|
||||
Unvested at the beginning of period
|
1,012,171 | |||
Granted
|
1,060,000 | |||
Forfeited
|
(4,428 | ) | ||
Vested
|
(590,786 | ) | ||
Unvested at the end of the period
|
1,476,957 | |||
Expected to vest after March 31, 2010
|
1,436,971 |
Nine months ended March 31,
|
Three months ended March 31,
|
Period from inception through March 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
||||||||||||||||
Research and development expenses
|
$ | 379 | $ | 107 | $ | 175 | $ | 89 | $ | 629 | ||||||||||
General and administrative expenses
|
544 | 176 | 219 | 142 | 936 | |||||||||||||||
$ | 923 | $ | 283 | $ | 394 | $ | 231 | $ | 1,565 |
z.
|
Options, warrants, restricted stock and restricted stock units to employees, directors and consultants (cont.):
|
Number
|
||||
Unvested at the beginning of period
|
49,636 | |||
Granted
|
80,000 | |||
Forfeited
|
(4,636 | ) | ||
Vested
|
(24,381 | ) | ||
Unvested at the end of the period
|
100,619 | |||
Expected to vest after March 31, 2010
|
100,619 |
Nine months ended March 31,
|
Three months ended March 31,
|
Period from inception through March 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
||||||||||||||||
Research and development expenses
|
$ | 56 | $ | 17 | $ | 29 | $ | 13 | $ | 108 | ||||||||||
General and administrative expenses
|
- | - | - | - | - | |||||||||||||||
$ | 56 | $ | 17 | $ | 29 | $ | 13 | $ | 108 |
aa.
|
Summary of warrants and options:
|
Warrants / Options
|
Exercise Price per Share
|
Options and Warrants for Common Stock
|
Options and Warrants Exercisable
|
Weighted Average Remaining Contractual Terms
|
||||||||||
Warrants:
|
$ 1.00
|
2,072,245 | 2,072,245 | 3.65 | ||||||||||
$ 1.40 - $ 1.50
|
1,196,186 | 1,196,186 | 4.24 | |||||||||||
$ 1.60
|
1,081,129 | - | 5.03 | |||||||||||
$ 1.80 - $ 2.00
|
3,126,272 | 3,126,272 | 3.73 | |||||||||||
$ 2.50
|
106,898 | 106,898 | 1.78 | |||||||||||
$ 4.40
|
3,750 | 3,750 | 0.55 | |||||||||||
$ 5.00
|
2,394,585 | 2,394,585 | 2.24 | |||||||||||
Total warrants
|
9,981,065 | 8,899,936 | ||||||||||||
Options:
|
$ 0.00
|
90,000 | 30,002 | 9.29 | ||||||||||
$ 0.62
|
583,445 | 411,578 | 8.54 | |||||||||||
$ 1.04
|
92,294 | 71,378 | 8.11 | |||||||||||
$ 1.34
|
100,000 | 91,667 | 4.07 | |||||||||||
$ 2.97
|
20,000 | 18,333 | 8.11 | |||||||||||
$ 3.50
|
1,021,491 | 1,021,491 | 6.28 | |||||||||||
$ 3.72 - $ 3.80
|
36,116 | 36,116 | 6.03 | |||||||||||
$ 4.00
|
42,500 | 42,500 | 6.55 | |||||||||||
$ 4.38 - $ 4.40
|
480,907 | 480,907 | 7.20 | |||||||||||
$ 6.80
|
36,250 | 36,250 | 7.62 | |||||||||||
$ 8.20
|
48,547 | 48,547 | 6.40 | |||||||||||
$ 20.00
|
157,919 | 157,919 | 6.46 | |||||||||||
Total options
|
2,709,469 | 2,446,688 | ||||||||||||
Total warrants and options
|
12,690,534 | 11,346,624 |
31.1*
|
Rule 13a-14(a) Certification of Chief Executive Officer.
|
31.2*
|
Rule 13a-14(a) Certification of Chief Financial Officer.
|
32.1**
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350.
|
32.2**
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350.
|