|
Page
|
3
|
|
6
|
|
14
|
|
15
|
|
22
|
|
32
|
|
37
|
|
39
|
|
40
|
|
40
|
|
41
|
|
48
|
|
50
|
|
50
|
|
51
|
|
51
|
|
51
|
|
51
|
|
F-1
|
· |
Oleoyl-estrone,
our lead product candidate, is an orally administered novel therapeutic
being developed to treat obesity. We recently completed a Phase Ia
trial
relating to oleoyl-estrone pursuant to an investigational new drug
application, or “IND,” accepted by the FDA in January 2005. This study,
which was conducted at Basel, Switzerland, involved 36 obese volunteers
and was conducted to measure the pharmacokinetic (i.e., the manner
in
which the drug is absorbed, distribution, metabolism and elimination
by
the body) profile of oleoy-estrone, as well as its safety and tolerability
in obese males and females. Twelve of the 36 patients received placebo
and
24 receved a single dose in one of six strengths ranging from 1 mg
to 150
mg. Oleoyl-estrone was shown to be safe with no serious adverse events
noted in this study. We also are conducting a follow-on Phase 1b
trial
that will assess safety and tolerability in 24 obese volunteers and
anticipate releasing the results of this study before the end of
2005.
|
· |
PTH(1-34),
which we acquired as a result of our April 2005 acquisition of Tarpan
Therapeutics, Inc., is being developed as a topical treatment for
psoriasis. In early 2001,
a
Phase I and II clinical trial of PTH(1-34) was completed at Boston
University Medical Center. The study evaluated safety and efficacy
of the
drug as a topical treatment for psoriasis. This double-blinded, controlled
trial in 15 patients indicated that PTH(1-34) was a potentially safe
and
effective treatment for plaque psoriasis. After 8 weeks of treatment,
application of PTH(1-34) appeared to result in at least a partial
clearing
of the treated lesion in 85 percent of the patients and complete
clearing
in 60 percent of the patients. None of the patients appeared to experience
any significant adverse effects. We plan to initiate additional clinical
trials in PTH(1-34) in late 2005 or early
2006.
|
· |
We
are developing propofol
lingual spray,
the right to which we license from NovaDel Pharma, Inc., for light
to
medium sedation on a Section 505b2 bioequivalence regulatory pathway
toward FDA approval. In January 2005, the FDA accepted our IND for
propofol lingual spray, allowing us to commence clinical trials.
The FDA
has indicated to us in discussions that we may proceed to a pivotal
Phase
III trial of propofol lingual spray following completion of Phase
I
trials. We are actively planning the next steps for the clinical
development of this product candidate, meeting with our scientific
advisors and NovaDel regarding formulation, reviewing existing data,
developing trial design and evaluating plans to re-enter the
clinic.
|
|
Common
stock offered
|
15,169,075
shares
|
|
|
|
|
Common
stock outstanding before the offering(1)
|
59,413,271
shares
|
|
|
|
|
Common
stock outstanding after the offering(2)
|
62,442,832
shares
|
|
|
|
|
Common
Stock OTC Bulletin Board symbol
|
MHTT
|
|
(1)
|
Based
on the number of shares outstanding as of September 22, 2005, not
including 12,835,672 shares issuable upon exercise of various warrants
and
options to purchase common
stock.
|
(2) |
Assumes
the issuance of all shares offered hereby that are issuable upon
exercise
of warrants.
|
· |
the
results of any clinical trials;
|
· |
the
scope and results of our research and development programs;
|
· |
the
time required to obtain regulatory approvals;
|
· |
our
ability to establish and maintain marketing alliances and collaborative
agreements; and
|
· |
the
cost of our internal marketing activities.
|
· |
continue
to undertake pre-clinical development and clinical trials for our
product
candidates;
|
· |
seek
regulatory approvals for our product
candidates;
|
· |
implement
additional internal systems and infrastructure;
|
· |
lease
additional or alternative office facilities;
and
|
· |
hire
additional personnel.
|
· |
continuing
to undertake pre-clinical development and commencing clinical
trials;
|
· |
participating
in regulatory approval processes;
|
· |
formulating
and manufacturing products; and
|
· |
conducting
sales and marketing activities.
|
· |
delay
commercialization of, and our ability to derive product revenues
from, our
product candidates;
|
· |
impose
costly procedures on us; and
|
· |
diminish
any competitive advantages that we may otherwise
enjoy.
|
· |
unforeseen
safety issues;
|
· |
determination
of dosing issues;
|
· |
lack
of effectiveness during clinical
trials;
|
· |
slower
than expected rates of patient
recruitment;
|
· |
inability
to monitor patients adequately during or after treatment;
and
|
· |
inability
or unwillingness of medical investigators to follow our clinical
protocols.
|
· |
perceptions
by members of the health care community, including physicians, about
the
safety and
|
· |
effectiveness
of our drugs;
|
· |
cost-effectiveness
of our product relative to competing
products;
|
· |
availability
of reimbursement for our products from government or other healthcare
payers; and
|
· |
effectiveness
of marketing and distribution efforts by us and our licensees and
distributors, if any.
|
· |
We
may be unable to identify manufacturers on acceptable terms or at
all
because the number of potential manufacturers is limited and the
FDA must
approve any replacement contractor. This approval would require new
testing and compliance inspections. In addition, a new manufacturer
would
have to be educated in, or develop substantially equivalent processes
for,
production of our products after receipt of FDA approval, if
any.
|
· |
Our
third-party manufacturers might be unable to formulate and manufacture
our
drugs in the volume and of the quality required to meet our clinical
needs
and commercial needs, if any.
|
· |
Our
future contract manufacturers may not perform as agreed or may not
remain
in the contract manufacturing business for the time required to supply
our
clinical trials or to successfully produce, store and distribute
our
products.
|
· |
Drug
manufacturers are subject to ongoing periodic unannounced inspection
by
the FDA, the DEA, and corresponding state agencies to ensure strict
compliance with good manufacturing practice and other government
regulations and corresponding foreign standards. We do not have control
over third-party manufacturers’ compliance with these regulations and
standards.
|
· |
If
any third-party manufacturer makes improvements in the manufacturing
process for our products, we may not own, or may have to share, the
intellectual property rights to the
innovation.
|
· |
developing
drugs;
|
· |
undertaking
pre-clinical testing and human clinical
trials;
|
· |
obtaining
FDA and other regulatory approvals of
drugs;
|
· |
formulating
and manufacturing drugs; and
|
· |
launching,
marketing and selling drugs.
|
· |
the
degree and range of protection any patents will afford us against
competitors, including whether third parties will find ways to invalidate
or otherwise circumvent our
patents;
|
· |
if
and when patents will issue;
|
· |
whether
or not others will obtain patents claiming aspects similar to those
covered by our patents and patent applications;
or
|
· |
whether
we will need to initiate litigation or administrative proceedings
which
may be costly whether we win or
lose.
|
· |
obtain
licenses, which may not be available on commercially reasonable terms,
if
at all;
|
· |
redesign
our products or processes to avoid
infringement;
|
· |
stop
using the subject matter claimed in the patents held by
others;
|
· |
pay
damages; or
|
· |
defend
litigation or administrative proceedings which may be costly whether
we
win or lose, and which could result in a substantial diversion of
our
valuable management resources.
|
· |
government
and health administration
authorities;
|
· |
private
health maintenance organizations and health insurers;
and
|
· |
other
healthcare payers.
|
· |
publicity
regarding actual or potential clinical results relating to products
under
development by our competitors or
us;
|
· |
delay
or failure in initiating, completing or analyzing pre-clinical or
clinical
trials or the unsatisfactory design or results of these
trials;
|
· |
achievement
or rejection of regulatory approvals by our competitors or
us;
|
· |
announcements
of technological innovations or new commercial products by our competitors
or us;
|
· |
developments
concerning proprietary rights, including
patents;
|
· |
developments
concerning our collaborations;
|
· |
regulatory
developments in the United States and foreign
countries;
|
· |
economic
or other crises and other external factors;
|
· |
period-to-period
fluctuations in our revenues and other results of
operations;
|
· |
changes
in financial estimates by securities analysts;
and
|
· |
sales
of our common stock.
|
· |
Oleoyl-estrone,
an orally administered hormone attached to a fatty-acid that has
been
shown to cause significant weight loss in preclinical animal studies
regardless of dietary modifications;
|
· |
Lingual
spray propofol, a proprietary lingual spray technology to deliver
propofol
for pre-procedural sedation prior to diagnostic, therapeutic or endoscopic
procedures; and
|
· |
PTH(1-34),
a peptide believed to be a regulator of epidermal cell growth and
differentiation currently under development as a topical treatment
for
psoriasis and additional dermatological
indications.
|
· |
preclinical
laboratory tests, animal studies, and formulation
studies,
|
· |
submission
to the FDA of an IND for human clinical testing, which must become
effective before human clinical trials may
begin,
|
· |
adequate
and well-controlled human clinical trials to establish the safety
and
efficacy of the drug for each
indication,
|
· |
submission
to the FDA of an NDA,
|
· |
satisfactory
completion of an FDA inspection of the manufacturing facility or
facilities at which the drug is produced to assess compliance with
current
good manufacturing practices, or “cGMPs,”
and
|
· |
FDA
review and approval of the NDA.
|
Name
|
Age
|
Position
|
Douglas
Abel
|
44
|
President
and Chief Executive Officer and Director
|
Nicholas
J. Rossettos
|
40
|
Chief
Financial Officer, Chief Operating Officer and
Secretary
|
Neil
Herskowitz
|
48
|
Director
|
Malcolm
Hoenlein
|
61
|
Director
|
Timothy
McInerney
|
44
|
Director
|
Joan
Pons
|
55
|
Director
|
Richard
I. Steinhart
|
48
|
Director
|
Michael
Weiser, M.D., Ph.D.
|
42
|
Director
|
|
|
Annual
Compensation
|
|
Long-Term
Compensation Awards
|
|
All
Other Compensation ($)
|
|
||||||||||||
Name
and Principal Position
|
|
Year
|
|
Salary($)
|
|
Bonus($)
|
|
Other
Annual Compensation ($)
|
|
Securities
Underlying
Options/SARs(#)
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leonard
Firestone (1)
Chief
Executive Officer and President
|
|
|
2004
2003
2002
|
|
|
325,000
250,000
—
|
|
|
73,750
200,000
—
|
|
|
12,300
—
—
|
(3)
|
|
600,000
584,060
—
|
|
|
—
—
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nicholas
J. Rossettos
Chief
Operating Officer, Chief Financial Officer, Treasurer &
Secretary
|
|
|
2004
2003
2002
|
|
|
150,000
142,788
107,645
|
|
|
22,500
25,000
25,000
|
|
|
7,500
22,397
10,000
|
(3)
(2)
(3)
|
|
150,000
292,030
55,000
|
|
|
—
—
—
|
(1)
|
Dr.
Firestone became chief executive officer of Manhattan Research
Development, Inc. in January 2003 and, following the merger with
Atlantic
Technology Ventures, Inc. on February 21, 2003, he was appointed
chief
executive officer of the Registrant. The above table reflects Dr.
Firestone’s combined compensation received from Manhattan Research
Development and our company during fiscal 2003. Dr. Firestone’s employment
with the Company ended in January
2005.
|
(2) |
Represents
salary deferred from the prior fiscal year and prior to February
24,
2003.
|
(3) |
Represents
matching contributions by us pursuant to our company’s 401(k) and SAR-SEP
retirement plans.
|
Name
|
|
Number
of Securities Underlying Options Granted (#)
|
|
Percent
of Total Options/SARs Granted to Employees in Fiscal
Year
|
|
Exercise
or Base Price ($/Share)(1)
|
|
Expiration
Date
|
|
||||
Dr.
Firestone
|
|
|
600,000
|
|
|
36
|
|
|
1.65
|
|
|
1/28/2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mr.
Rossettos
|
|
|
150,000
|
(2)
|
|
9
|
|
|
1.65
|
|
|
1/28/2014
|
|
(1)
|
Exercise
price is based on the closing sale price of our common stock on the
last
trading day preceding the grant
date.
|
(2) |
Two-thirds
of the option vested as of January 2005; the remaining one-third
vests in
January 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
Value
of Unexercised In-the-
|
|
||||||
|
|
|
|
|
|
|
|
|
No.
of Securities Underlying
|
|
|
Money
Options/SARs at FY-End
|
|
||||||
|
|
|
Shares
|
|
|
|
|
Unexercised
Options/SARs at
|
|
|
(Market
price of shares at FY-
|
|
|||||||
|
|
|
Acquired
|
|
|
Value
|
|
|
FY-End
(#)
|
|
|
End
less exercise price) ($)(2)
|
|
||||||
Name
|
|
|
on
Exercise
|
|
|
Realized
(1)
|
|
|
Exercisable
|
|
|
Unexercisable
|
|
|
Exercisable
|
|
|
Unexercisable
|
|
Dr.
Firestone (3)
|
|
|
—
|
|
|
—
|
|
|
584,060
|
|
|
600,000
|
|
|
379,639
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mr.
Rossettos
|
|
|
—
|
|
|
—
|
|
|
258,515
|
|
|
258,515
|
|
|
96,160
|
|
|
94,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Equal
to the fair market value of the purchased shares at the time of the
option
exercise over the exercise price paid for those
shares.
|
(2)
|
Based
on the fair market value of our common stock on December 30, 2004,
the
last trading day of fiscal 2004, of $1.05 per share, the closing
sale
price per share on that date on the OTC Bulletin
Board.
|
(3)
|
Although
the presentation in the above table reflects options exercisable
as of the
end of fiscal 2004, 600,000 shares subject to an option held by Dr.
Firestone became exercisable on January 1,
2005.
|
Name
|
Shares
Beneficially
Owned
|
Percent
of Class
|
|||||
Douglas
Abel (1)
|
984,634
|
1.6
|
|||||
Nicholas
J. Rossettos(2)
|
457,030
|
*
|
|||||
Michael
Weiser(3)
|
2,371,993
|
4.0
|
|||||
Joan
Pons Gimbert(4)
|
4,015,371
|
6.8
|
|||||
Neil
Herskowitz (5)
|
108,675
|
*
|
|||||
Malcolm
Hoenlien (6)
|
57,003
|
*
|
|||||
Timothy
McInerney (7)
|
745,784
|
1.3
|
|||||
Richard
I. Steinhart (6)
|
57,003
|
*
|
|||||
All
directors and officers as a group (8)
|
8,797,493
|
14.3
|
|||||
Oleoylestrone
Developments, SL(9)
Josep
Samitier 1-5, Barcelona Science Park
08028
Barcelona Spain
|
3,957,037
|
6.7
|
|||||
Lester
E. Lipschutz(10)
1650
Arch Street - 22nd
Floor
Philadelphia,
PA 19103
|
8,918,839
|
21.9
|
|||||
Lindsay
A. Rosenwald(11)
787
Seventh Avenue, 48th
Floor
New
York, NY 10019
|
3,444,506
|
5.7
|
* |
Less
than 1.0%
|
(1) |
Includes
974,634 shares issuable upon exercise of a portion of an option
which
vests November 1, 2005, but does not include the remaining 1,949,266
shares issuable upon the exercise of such option, which remaining
shares
vest in two equal installments of 974,633 shares on each of November
1,
2006 and November 1, 2007.
|
(2) |
Includes
457,030 shares issuable upon the exercise of options that are currently
exercisable or will be exercisable within 60 days.
|
(3) |
Includes
60,000 shares issuable upon the exercise of an option, and 103,655
shares
issuance upon exercise of a
warrant.
|
(4) |
Includes
3,957,037 shares held by Oleoylestrone Developments, SL, of which
Mr. Pons
is chief executive officer, and 58,334 shares issuable upon the exercise
of options.
|
(5) |
Includes
30,337 shares issuable upon exercise of options and 7,500 shares
held by
Riverside Contracting, LLC, a limited liability company of which
Mr.
Herskowitz is a member holding 50%.
|
(6) |
Represents
shares issuable upon exercise of
options.
|
(7) |
Includes
41,667 shares issuable upon exercise of options; and 58,642 shares
issuable upon exercise of warrants.
|
(8) |
Includes
1,027,838 shares issuable upon exercise of currently exercisable
options,
or options that will be exercisable within 60 days, and upon exercise
of
warrants.
|
(9) |
Mr.
Pons Gimbert is the chief executive officer of Oleoylestrone Developments,
SL.
|
(10) |
Includes
8,918,839
shares of Common Stock held by separate
trusts for
the benefit of Dr. Rosenwald or his family with
respect to which Mr. Lipschutz is either trustee or investment manager
and
in either case has investment and voting power.
Dr. Rosenwald disclaims beneficial ownership of these shares, except
to
the extent of the his pecuniary interest therein, if
any.
|
(11) |
Includes
80 shares owned by Dr. Rosenwald’s spouse, 33 shares owned by his
children, 76 shares held by corporations affiliated by Dr. Rosenwald,
and
516,885 shares issuable upon the exercise of warrants. Does not include
8,918,354 shares held by Lester Lipschutz, as trustee of certain
trusts
established for the benefit of Dr. Rosenwald, as to which Dr. Rosenwald
disclaims beneficial ownership, except to the extent of the his pecuniary
interest therein, if any.
|
|
Price
Range
|
||||||
Quarter
Ended
|
High
|
Low
|
|||||
June
30, 2005
|
$
|
1.64
|
$
|
1.20
|
|||
March
31, 2005
|
1.55
|
1.42
|
|||||
December
31, 2004
|
1.05
|
0.91
|
|||||
September
30, 2004
|
0.90
|
0.87
|
|||||
June
30, 2004
|
2.48
|
1.27
|
|||||
March
31, 2004
|
2.00
|
1.35
|
|||||
December
31, 2003
|
2.00
|
1.20
|
|||||
September
30, 2003
|
2.50
|
1.10
|
|||||
June
30, 2003
|
1.65
|
0.60
|
|||||
March
31, 2003
|
0.85
|
0.25
|
Name
|
Shares
beneficially
owned before
offering
|
Number
of outstanding
shares
offered by selling
stockholder
|
Number
of shares offered by selling stockholder issued upon conversion
of Series
A stock
|
Number
of shares offered by selling stockholder issuable upon exercise
of
warrants
|
Percentage
beneficial
ownership after
offering
|
|||||||||||
Shares
issued in connection with January 2004 private
placement
|
||||||||||||||||
Atlas
Fund, LLC
|
|
|
1,818,182
|
|
|
1,818,182
|
|
|
0
|
|
|
0
|
|
—
|
||
MHR
Capital Partners, L.P.
|
|
|
1,233,050
|
|
|
674,852
|
|
|
0
|
|
|
0
|
|
—
|
||
Jacob
Gottlieb
|
|
|
2,045,454(1)
|
|
227,272
|
|
|
0
|
|
|
0
|
|
—
|
|||
Mark
Rechesky
|
|
|
454,546
|
|
|
454,546
|
|
|
0
|
|
|
0
|
|
—
|
||
Hillel
Goldstein
|
|
|
14,546
|
|
|
14,546
|
|
|
0
|
|
|
0
|
|
—
|
||
Sai
Devabhaktuni
|
|
|
45,455
|
|
|
45,455
|
|
|
0
|
|
|
0
|
|
—
|
||
Mark
Rosenberg
|
|
|
9,090
|
|
|
9,090
|
|
|
0
|
|
|
0
|
|
—
|
||
Emily
Fine
|
|
|
18,181
|
|
|
18,181
|
|
|
0
|
|
|
0
|
|
—
|
||
Tariq
Fancy
|
|
|
2,728
|
|
|
2,728
|
|
|
0
|
|
|
0
|
|
—
|
||
Luciano
M. Murelli
|
|
|
13,650
|
|
|
13,650
|
|
|
0
|
|
|
0
|
|
—
|
||
Paramount
Capital, Inc.
|
|
|
935,941
|
|
|
0
|
|
|
0
|
|
|
326,499
|
|
—
|
||
Subtotal:
|
|
|
|
|
|
3,278,502
|
|
|
|
|
|
326,499
|
|
|||
Shares
issued in connection with Series A Preferred Stock private
placement
|
||||||||||||||||
Allied
Diesel Service, Inc. Employee Profit Sharing Plan
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Alfonse
M. D'Amato Defined Benefit Plan
|
|
|
8,835
|
|
|
0
|
|
|
8,835
|
|
|
0
|
|
—
|
||
Andrew
Grossman D/C Profit Sharing Plan
|
|
|
25,887
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
*
|
||
Anthony
Argyrides IRA
|
|
|
3,872
|
|
|
0
|
|
|
1,664
|
|
|
2,208
|
|
—
|
||
Anthony
Polak "S"
|
|
|
181,670(2)
|
|
0
|
|
|
24,290
|
|
|
0
|
|
*
|
|||
Anthony
Polak IRA
|
|
|
181,670(2)
|
|
0
|
|
|
24,290
|
|
|
0
|
|
*
|
|||
Artero
Inc.
|
|
|
132,500
|
|
|
0
|
|
|
58,310
|
|
|
0
|
|
*
|
||
Artero
Profit Sharing Plan
|
|
|
27,900
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
*
|
||
Asher
Family Trust
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
—
|
||
Autobuy
Inc.
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Barbara
Coffee
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Barbara
Scharf
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Bill
McCurtain
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Brapo
Associates
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Bruce
Gomberg
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Catharina
Polak Trust
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Catherine
Hicks
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Charles
Harris
|
|
|
97,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
—
|
||
Charles
Re Profit Sharing Plan
|
|
|
26,287
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
*
|
||
Daniel
Berkowitz IRA
|
|
|
24,790
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
*
|
||
David
Lasco
|
|
|
4,372
|
|
|
0
|
|
|
4,372
|
|
|
0
|
|
—
|
Name
|
Shares
beneficially
owned before
offering
|
Number
of outstanding
shares
offered by selling
stockholder
|
Number
of shares offered by selling stockholder issued upon conversion
of Series
A stock
|
Number
of shares offered by selling stockholder issuable upon exercise
of
warrants
|
Percentage
beneficial
ownership after
offering
|
David
Minkoff
|
|
|
3,872
|
|
|
0
|
|
|
1,664
|
|
|
2,208
|
|
—
|
||
David
Phipps
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
David
Swerdloff IRA
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Davis
& Barbara Gaynes
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
—
|
||
Dean
M. Erickson '79 Irrevocable Trust
|
|
|
6,184
|
|
|
0
|
|
|
6,184
|
|
|
0
|
—
|
|||
Domanco
Ventura Capital
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Drew
Netter IRA
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Edgar
& Kim Massabni
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Edward
Lewitt
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Elias
Sayour Foundation
|
|
|
25,942
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Elizabeth
Genzer Trust
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Elliot
& Ronald Fatoullah
|
|
|
25,617
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Emeric
R. Holderith
|
|
|
9,720
|
|
|
0
|
|
|
9,720
|
|
|
0
|
|
|
—
|
|
Equity
Interest Inc.
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Far
Ventures
|
|
|
32,893
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Florence
E. Luvera
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Frederick
Polak
|
|
|
25,090
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Gary
Stadtmauer
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Girish
C. Sham
|
|
|
4,290
|
|
|
0
|
|
|
4,290
|
|
|
0
|
|
|
—
|
|
Harari
Family LLC
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Howard
Tooter
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Jack
Polak
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Jerry
& Lilli Weinger
|
|
|
97,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
—
|
|
Joan
Grillo
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
John
Gross IRA
|
|
|
24,885
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Jon
Rubin Trust
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Jonathan
Rothchild
|
|
|
134,300
|
|
|
0
|
|
|
87,460
|
|
|
0
|
|
|
*
|
|
Jonathan
Young IRA
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Joseph
& Dorothy Papp
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Joseph
Cavanagh
|
|
|
97,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
—
|
|
Judith
T. Huff Revocable Trust (B. Jerry Huff & Judith
Huff
Trustees)
|
|
|
884
|
|
|
0
|
|
|
884
|
|
|
0
|
|
|
—
|
|
Kevin
Clarke IRA
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Kim
Cirelli
|
|
|
2,209
|
|
|
0
|
|
|
2,209
|
|
|
0
|
|
|
—
|
|
Landing
Wholesale Group Defined
|
|
|
1,332
|
|
|
0
|
|
|
1,332
|
|
|
0
|
|
|
—
|
|
Larry
& Rebecca Warner
|
|
|
11,660
|
|
|
0
|
|
|
11,660
|
|
|
0
|
|
|
—
|
|
Lee
Pearlmutter Trust
|
|
|
9,7200
|
|
|
0
|
|
|
9,720
|
|
|
0
|
|
|
—
|
|
Leonard
Greenbaum
|
|
|
20,333
|
|
|
0
|
|
|
9,290
|
|
|
11,043
|
|
|
—
|
|
Leslie
& Sybil Rosenberg
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Mark
Engelbert
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Margrit
Polak "S"
|
|
|
24,630
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Mark
Children's Trust
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Maura
Kelly
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Michael
& Lorraine Gelardi
|
|
|
25,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Michael
Berlinger
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Michael
Stone
|
|
|
3,318
|
|
|
0
|
|
|
3,318
|
|
|
0
|
|
|
—
|
|
Michele
Tarica
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
MRC
Computer Profit Sharing Plan
|
|
|
24,590
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Murray
& Claire Stadtmauer
|
|
|
24,590
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Name
|
Shares
beneficially
owned before
offering
|
Number
of outstanding
shares
offered by selling
stockholder
|
Number
of shares offered by selling stockholder issued upon conversion
of Series
A stock
|
Number
of shares offered by selling stockholder issuable upon exercise
of
warrants
|
Percentage
beneficial
ownership after
offering
|
Nancy
Lane
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Nanette
Grossman
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Norton
& Joan Hight
|
|
|
24,690
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Paul
McMillman & Susan Herzog
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Penny
Chin
|
|
|
7,290
|
|
|
0
|
|
|
7,290
|
|
|
0
|
|
|
—
|
|
Peter
Guardino IRA
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Philip
Wasserman
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Randall
Hight
|
|
|
48,710
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
*
|
|
Richard
Kent CON IRA
|
|
|
32,180
|
|
|
0
|
|
|
32,180
|
|
|
0
|
|
|
—
|
|
Richard
Wallace
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
RL
Capital Partners
|
|
|
233,040
|
|
|
0
|
|
|
233,040
|
|
|
0
|
|
|
*
|
|
Robert
Nash
|
|
|
1,100
|
|
|
0
|
|
|
1,100
|
|
|
0
|
|
|
—
|
|
Robert
Rosenberg
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Robert
Shapiro IRA
|
|
|
24,390
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Fiserve
Securities A/C/F Roger R. Marks IRA
|
|
|
24,687
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Rolanda
Mendelle
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Ronald
Lazar
|
|
|
80,127
|
|
|
0
|
|
|
18,290
|
|
|
61,837
|
|
|
*
|
|
Ronald
Lazar IRA
|
|
|
78,282
|
|
|
0
|
|
|
72,880
|
|
|
0
|
|
|
*
|
|
Royal
Pool
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Scott
& Charlotte Kaiden
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Sheila
Fligel
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Siegfried
Mangels
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Millennium
Capital Investments
|
|
|
6,636
|
|
|
0
|
|
|
6,636
|
|
|
0
|
|
|
—
|
|
Steve
Roman
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Surinvest,
Inc.
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Susan
Zverin
|
|
|
24,690
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Teddy
Chasanoff
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Tim
Moi
|
|
|
10,604
|
|
|
0
|
|
|
9,720
|
|
|
884
|
|
|
—
|
|
William
& Deborah Hicks
|
|
|
884
|
|
|
0
|
|
|
884
|
|
|
0
|
|
|
—
|
|
William
H. Peterson Living Trust
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
William
Liange
|
|
|
1,665
|
|
|
0
|
|
|
1,665
|
|
|
0
|
|
|
—
|
|
Wolfe
F. Model
|
|
|
24,687
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Albert
Fried, Jr.
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Alexander
Pomper
|
|
|
3,318
|
|
|
0
|
|
|
3,318
|
|
|
0
|
|
|
—
|
|
Alfred
J. Sollami
|
|
|
53,540
|
|
|
0
|
|
|
53,450
|
|
|
0
|
|
|
—
|
|
Balanced
Invesment LLC
|
|
|
348,028
|
|
|
0
|
|
|
242,940
|
|
|
0
|
|
|
*
|
|
Benito
Bucay
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Bruno
Widmer
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Cooper
A. McIntosh, MD
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
David
Jaroslawicz
|
|
|
6,572
|
|
|
0
|
|
|
6,572
|
|
|
0
|
|
|
—
|
|
David
J. Bershad
|
|
|
72,880
|
|
|
0
|
|
|
72,880
|
|
|
0
|
|
|
—
|
|
David
W. Ruttenberg
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
E
& M RP Trust
|
|
|
145,770
|
|
|
0
|
|
|
145,770
|
|
|
0
|
|
|
—
|
|
Eugenia
VI Venture Holdings, Ltd.
|
|
|
485,890
|
|
|
0
|
|
|
485,890
|
|
|
0
|
|
|
—
|
|
Gary
Strauss
|
|
|
120,062
|
|
|
0
|
|
|
64,140
|
|
|
0
|
|
|
—
|
|
Hahn
Family Grandchildrens Trust
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Harry
& Susan Newton
|
|
|
99,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
*
|
|
Howard
Gittis
|
|
|
97,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
—
|
|
Isaac
& Ivette Dabah 2002 Trust
|
|
|
97,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
—
|
|
Name
|
Shares
beneficially
owned before
offering
|
Number
of outstanding
shares
offered by selling
stockholder
|
Number
of shares offered by selling stockholder issued upon conversion
of Series
A stock
|
Number
of shares offered by selling stockholder issuable upon exercise
of
warrants
|
Percentage
beneficial
ownership after
offering
|
James
Daly
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
J.
Jay Lobell
|
|
|
97,180
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
—
|
|
|
Jose
& Magdalena Sanchez-Padilla
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Joseph
Hickey
|
|
|
97,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
—
|
|
Joseph
Natiello
|
|
|
97,180
|
|
|
0
|
|
|
97,180
|
|
|
0
|
|
|
—
|
|
Joseph
Vale
|
|
|
194,350
|
|
|
0
|
|
|
194,350
|
|
|
0
|
|
|
—
|
|
Keys
Foundation
|
|
|
583,060
|
|
|
0
|
|
|
583,060
|
|
|
0
|
|
|
—
|
|
Rosenwald
2000 Family Trust
|
|
|
8,918,354
|
|
|
0
|
|
|
242,940
|
|
|
0
|
|
|
21.4
|
|
Larry
& Shirley Kessel
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Lindsay
A. Rosenwald, M.D.(3)
|
|
|
5,331,639
|
|
|
0
|
|
|
243,220
|
|
|
0
|
|
|
13.0
|
|
Marc
Florin IRA
|
|
|
3,318
|
|
|
0
|
|
|
3,318
|
|
|
0
|
|
|
—
|
|
Mario
Pasquel & Begona Miranda
|
|
|
29,150
|
|
|
0
|
|
|
29,150
|
|
|
0
|
|
|
—
|
|
Mega
International Corp.
|
|
|
29,150
|
|
|
0
|
|
|
29,150
|
|
|
0
|
|
|
—
|
|
Michael
H. Schwartz Profit Sharing Plan
|
|
|
3,317
|
|
|
0
|
|
|
3,317
|
|
|
0
|
|
|
—
|
|
PCC
Tagi (Series K) LLC
|
|
|
952,270
|
|
|
0
|
|
|
952,270
|
|
|
0
|
|
|
—
|
|
Perceptive
Life Sciences Master Fund, Ltd
|
|
|
49,766
|
|
|
0
|
|
|
49,766
|
|
|
0
|
|
|
—
|
|
Quogue
Capital, LLC
|
|
|
6,636
|
|
|
0
|
|
|
6,636
|
|
|
0
|
|
|
—
|
|
Regen
Capital II(4)
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Rene
Dominguez
|
|
|
14,580
|
|
|
0
|
|
|
14,580
|
|
|
0
|
|
|
—
|
|
Richard
Molinsky
|
|
|
3,318
|
|
|
0
|
|
|
3,318
|
|
|
0
|
|
|
—
|
|
Robert
J. Leaf
|
|
|
33,318
|
|
|
0
|
|
|
33,318
|
|
|
0
|
|
|
—
|
|
Roberto
Segovia
|
|
|
26,636
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
*
|
|
Roger
& Margaret Coleman
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Roger
Lipton
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Scott
A. Katzmann
|
|
|
106,890
|
|
|
0
|
|
|
106,890
|
|
|
0
|
|
|
—
|
|
Scott
Whitaker
|
|
|
24,290
|
|
|
0
|
|
|
24,290
|
|
|
0
|
|
|
—
|
|
Simon
Family Trust dtd 1/21/83
|
|
|
1,100
|
|
|
0
|
|
|
1,100
|
|
|
0
|
|
|
—
|
|
Steven
M. Oliveira 1998 Charitable
|
|
|
4,422
|
|
|
0
|
|
|
4,422
|
|
|
0
|
|
|
—
|
|
The
Alfred J. Anzalone Family Limited
|
|
|
48,590
|
|
|
0
|
|
|
48,590
|
|
|
0
|
|
|
—
|
|
Tis
Prager
|
|
|
72,880
|
|
|
0
|
|
|
72,880
|
|
|
0
|
|
|
—
|
|
Tokenhouse
Trading PTE Ltd.
|
|
|
193,036
|
|
|
0
|
|
|
96,131
|
|
|
0
|
|
|
*
|
|
Vitel
Ventures Corporation
|
|
|
22,086
|
|
|
0
|
|
|
22,086
|
|
|
0
|
|
|
—
|
|
Winton
Capital Holdings Ltd.
|
|
|
16,568
|
|
|
0
|
|
|
16,568
|
|
|
0
|
|
|
—
|
|
ZWD
Investments, LLC
|
|
|
485,890
|
|
|
0
|
|
|
485,890
|
|
|
0
|
|
|
—
|
|
David
Fresne
|
|
|
20,320
|
|
|
0
|
|
|
0
|
|
|
20,320
|
|
|
—
|
|
Kevin
Cannon
|
|
|
17,667
|
|
|
0
|
|
|
0
|
|
|
17,667
|
|
|
—
|
|
Eric
Foster
|
|
|
2,208
|
|
|
0
|
|
|
0
|
|
|
2,208
|
|
|
—
|
|
Anthony
Polak
|
|
|
181,670(3)
|
|
0
|
|
|
0
|
|
|
132,495
|
|
|
*
|
|
|
Isaiah
Edwards
|
|
|
6,625
|
|
|
0
|
|
|
0
|
|
|
6,625
|
|
|
—
|
|
Rod
Dudley
|
|
|
4,417
|
|
|
0
|
|
|
0
|
|
|
4,417
|
|
|
—
|
|
Robin
Arias
|
|
|
4,417
|
|
|
0
|
|
|
0
|
|
|
4,417
|
|
|
—
|
|
Daniel
D’Amato
|
|
|
20,540
|
|
|
0
|
|
|
0
|
|
|
20,540
|
|
|
—
|
|
Joe
Jaigobind
|
|
|
17,668
|
|
|
0
|
|
|
0
|
|
|
17,668
|
|
|
—
|
|
Chirag
Choudrey
|
|
|
2,208
|
|
|
0
|
|
|
0
|
|
|
2,208
|
|
|
—
|
|
Joe
Richman
|
|
|
3,268
|
|
|
0
|
|
|
0
|
|
|
3,268
|
|
|
—
|
|
Paramount
Capital, Inc. (3)
|
|
|
935,941
|
|
|
0
|
|
|
0
|
|
|
599,077
|
|
|
—
|
|
Subtotal:
|
|
|
|
|
|
0
|
|
|
8,153,367
|
|
|
909,090
|
|
|
|
|
Name
|
Shares
beneficially
owned before
offering
|
Number
of outstanding
shares
offered by selling
stockholder
|
Number
of shares offered by selling stockholder issued upon conversion
of Series
A stock
|
Number
of shares offered by selling stockholder issuable upon exercise
of
warrants
|
Percentage
beneficial
ownership after
offering
|
Shares
issued in connection with January 2003 offering by Manhattan
Research
Development, Inc.
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Donald
Halla
|
|
|
79,014
|
|
|
71,080
|
|
|
0
|
|
|
7,934
|
|
|
—
|
|
John
O. Dunkin
|
|
|
7,934
|
|
|
0
|
|
|
0
|
|
|
7,934
|
|
|
—
|
|
Rauls
Family Limited Partnership
|
|
|
474,142
|
|
|
426,481
|
|
|
0
|
|
|
47,661
|
|
|
—
|
|
Richard
Addeo
|
|
|
31,211
|
|
|
0
|
|
|
0
|
|
|
31,211
|
|
|
—
|
|
Barry
J. Lind Revocable Trust
|
|
|
28,831
|
|
|
0
|
|
|
0
|
|
|
28,831
|
|
|
—
|
|
John
G. Pollock
|
|
|
1,861
|
|
|
0
|
|
|
0
|
|
|
1,861
|
|
|
—
|
|
Michael
O’Brien
|
|
|
1,738
|
|
|
0
|
|
|
0
|
|
|
1,738
|
|
|
—
|
|
Thomas
& Tasha Worden
|
|
|
1,636
|
|
|
0
|
|
|
0
|
|
|
1,636
|
|
|
—
|
|
Arturo
Filipe
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Wayne
Adams
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Joan
& Robert Johnsen
|
|
|
39,512
|
|
|
35,540
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Jerrold
F. Rosenbaum
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Walter
Lukens
|
|
|
1,738
|
|
|
0
|
|
|
0
|
|
|
1,738
|
|
|
—
|
|
Robert
Edgley
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
David
O. Lind
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Arno
D. Hausmann
|
|
|
1,636
|
|
|
0
|
|
|
0
|
|
|
1,636
|
|
|
—
|
|
Frank
T. Donaldson
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Gat
Lee
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Vetter
Builders, Inc.
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Joseph
P. Metz
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Ronald
Cowan
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Peter
& Barbara Freyburger
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Isaac
Dweck
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Derek
Soliday
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Kenneth
Hornik
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Andrew
Gamba
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
David
M. Cikanek Revocable Living Trust
dtd
9/8/2000
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Lester
Krasno
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Ronald
Bartsch
|
|
|
43,689
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
JC
Investments
|
|
|
30,127
|
|
|
0
|
|
|
0
|
|
|
30,127
|
|
|
—
|
|
Stanley
& Lynn Sides
|
|
|
987
|
|
|
0
|
|
|
0
|
|
|
987
|
|
|
—
|
|
Med-Tec
Investors
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Kevin
Klier
|
|
|
23,689
|
|
|
19,717
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Louis
Cerbone
|
|
|
43,689
|
|
|
39,717
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Paul
Martin
|
|
|
6,355
|
|
|
0
|
|
|
0
|
|
|
6,355
|
|
|
—
|
|
William
S. Tyrell
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Richard
Pollak
|
|
|
41,942
|
|
|
38,129
|
|
|
0
|
|
|
3,813
|
|
|
—
|
|
Theresa
Incagnoli
|
|
|
27,961
|
|
|
25,419
|
|
|
0
|
|
|
2,542
|
|
|
—
|
|
R.J.
Burkhalter
|
|
|
2,314
|
|
|
725
|
|
|
0
|
|
|
1,589
|
|
|
—
|
|
Roger
& Mary Bradshaw
|
|
|
1,589
|
|
|
0
|
|
|
0
|
|
|
1,589
|
|
|
—
|
|
S.
Alan Lisenby
|
|
|
15,887
|
|
|
0
|
|
|
0
|
|
|
15,887
|
|
|
—
|
|
David
& Nancy Pudelsky
|
|
|
3,972
|
|
|
0
|
|
|
0
|
|
|
3,972
|
|
|
—
|
|
Gary
Strauss
|
|
|
120,062
|
|
|
50,838
|
|
0
|
|
|
5,084
|
|
|
—
|
|
|
Michael
Mullen
|
|
|
509,205
|
|
|
0
|
|
|
0
|
|
|
509,205
|
|
|
—
|
|
Patricia
Sorbara
|
|
|
325,304
|
|
|
0
|
|
|
0
|
|
|
325,304
|
|
|
—
|
|
Michelle
Markowitz
|
|
|
325,304
|
|
|
0
|
|
|
0
|
|
|
325,304
|
|
|
—
|
|
Robert
Petrozzo
|
|
|
30,339
|
|
|
0
|
|
|
0
|
|
|
30,339
|
|
|
—
|
|
Name
|
Shares
beneficially
owned before
offering
|
Number
of outstanding
shares
offered by selling
stockholder
|
Number
of shares offered by selling stockholder issued upon conversion
of Series
A stock
|
Number
of shares offered by selling stockholder issuable upon
exercise of
warrants
|
Percentage
beneficial
ownership after
offering
|
Vito
Balsamo
|
|
|
70,322
|
|
|
0
|
|
|
0
|
|
|
70,322
|
|
|
—
|
|
Michael
Tripodi
|
|
|
18,578
|
|
|
0
|
|
|
0
|
|
|
18,578
|
|
|
—
|
|
Fabio
Migliacci
|
|
|
25,419
|
|
|
0
|
|
|
0
|
|
|
25,419
|
|
|
—
|
|
Charles
M. Raspa
|
|
|
8,736
|
|
|
0
|
|
|
0
|
|
|
8,736
|
|
|
—
|
|
Kris
Destefano
|
|
|
15,887
|
|
|
0
|
|
|
0
|
|
|
15,887
|
|
|
—
|
|
Alexandra
Milazzo
|
|
|
6,011
|
|
|
0
|
|
|
0
|
|
|
6,011
|
|
|
—
|
|
Ross
Insera
|
|
|
5,887
|
|
|
0
|
|
|
0
|
|
|
5,887
|
|
|
—
|
|
Kevin
Brody
|
|
|
5,573
|
|
|
0
|
|
|
0
|
|
|
5,573
|
|
|
—
|
|
Leonard
Inserra
|
|
|
5,887
|
|
|
0
|
|
|
0
|
|
|
5,887
|
|
|
—
|
|
Ryan
Reed
|
|
|
4,713
|
|
|
0
|
|
|
0
|
|
|
4,713
|
|
|
—
|
|
Jeff
Blake Woolf
|
|
|
4,963
|
|
|
0
|
|
|
0
|
|
|
4,963
|
|
|
—
|
|
Scott
Tierney
|
|
|
4,263
|
|
|
0
|
|
|
0
|
|
|
4,263
|
|
|
—
|
|
Drew
Tranchina
|
|
|
7,943
|
|
|
0
|
|
|
0
|
|
|
7,943
|
|
|
—
|
|
Alex
Elejade
|
|
|
7,943
|
|
|
0
|
|
|
0
|
|
|
7,943
|
|
|
—
|
|
Peter
Orthos
|
|
|
3,706
|
|
|
0
|
|
|
0
|
|
|
3,706
|
|
|
—
|
|
Anthony
Stephen Mundy
|
|
|
3,195
|
|
|
0
|
|
|
0
|
|
|
3,195
|
|
|
—
|
|
Harry
Mucovic
|
|
|
2,038
|
|
|
0
|
|
|
0
|
|
|
2,038
|
|
|
—
|
|
Lawrence
Helbringer
|
|
|
3,970
|
|
|
0
|
|
|
0
|
|
|
3,970
|
|
|
—
|
|
Michael
Gordon
|
|
|
1,629
|
|
|
0
|
|
|
0
|
|
|
1,629
|
|
|
—
|
|
Subtotal:
|
|
|
|
|
|
707,646
|
|
|
0
|
|
|
1,692,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuances
to consultants and advisors
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stanley
Heshka
|
|
|
25,419
|
|
|
0
|
|
|
0
|
|
|
25,419
|
|
|
—
|
|
Louis
Arrone
|
|
|
25,419
|
|
|
0
|
|
|
0
|
|
|
25,419
|
|
|
—
|
|
Joseph
Vaselli
|
|
|
25,419
|
|
|
0
|
|
|
0
|
|
|
25,419
|
|
|
—
|
|
Larry
Jameson
|
|
|
25,419
|
|
|
0
|
|
|
0
|
|
|
25,419
|
|
|
—
|
|
Subtotal:
|
|
|
|
|
|
0
|
|
|
0
|
|
|
101,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
|
|
|
3,986,148
|
|
|
8,153,367
|
|
|
3,029,561
|
|
|
|
|
*
|
Less
than 1%.
|
(1) |
Includes
1,818,182 shares held by Atlas Fund, LLC, of which Mr. Gottlieb
has voting
and investment power.
|
(2) |
Includes:
(i) 24,290 shares issuable upon conversion of Series A Preferred
Stock
held in the name of Anthony Polak IRA, (ii) 24,290 shares
issuable upon
conversion of Series A Preferred Stock held in the name of
Anthony Polak
“S” and (iii) 132,495 shares issuable upon exercise of a
warrant.
|
(3) |
Dr.
Rosenwald is the sole shareholder of Paramount BioCapital, Inc. (formerly
Paramount Capital, Inc.). Timothy McInerney and Michael Weiser, directors
of our company, are employees of Paramount BioCapital or its affiliates.
Joshua Kazam and David Tanen were directors of our company until
their
resignations in September 2005.
|
(4) |
Neil
Herskowitz, a director of our company, is a principal of Regen Capital
II.
|
· |
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
· |
block
trades in which the broker-dealer will attempt to sell the shares
as
agent, but may position and resell a portion of the block as principal
to
facilitate the transaction;
|
· |
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
· |
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
· |
privately
negotiated transactions;
|
· |
short
sales;
|
· |
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or
otherwise;
|
· |
broker-dealers
may agree with the selling stockholders to sell a specified number
of such
shares at a stipulated price per
share;
|
· |
a
combination of any such methods of sale;
and
|
· |
any
other method permitted pursuant to applicable
law.
|
Page
|
|
Unaudited
Interim Consolidated Financial Statements of Manhattan Pharmaceuticals,
Inc. and Subsidiaries:
|
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6
|
|
F-7
|
Audited
Financial Statements of Manhattan Pharmaceuticals, Inc. and
Subsidiaries:
|
|
|
F-12
|
|
F-13
|
|
F-14
|
|
F-15
|
|
F-16
|
|
F-17
|
Unaudited
Interim Financial Statements of Tarpan Therapeutics, Inc.
|
|
|
F-34
|
|
F-35
|
|
F-36
|
|
F-37
|
|
F-38
|
Audited
Financial Statements of Tarpan Therapeutics, Inc.:
|
|
|
F-40
|
|
F-41
|
|
F-42
|
|
F-43
|
|
F-44
|
|
F-45
|
Unaudited
Pro Forma Condensed Combined Financial Statements Reflecting Manhattan
Pharmaceuticals, Inc.’s acquisition of Tarpan Therapeutics,
Inc.:
|
|
Introduction
to the Unaudited Pro Forma Condensed Combined Financial
Statements
|
F-51
|
Unaudited
Pro Forma Condensed Combined Statements of Operations for the Six
Months Ended June 30, 2005
|
F-53
|
Unaudited
Pro Forma Condensed Combined Statements of Operations for
the Year
Ended December 31, 2004
|
F-54
|
Notes
to Unaudited Pro Forma Condensed Combined Financial
Statements
|
F-55
|
June
30,
|
December
31,
|
||||||
Assets
|
2005
|
2004
|
|||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
889,864
|
$
|
905,656
|
|||
Short-term
investments, available for sale, at market
|
1,505,853
|
4,514,216
|
|||||
Prepaid
expenses
|
17,012
|
40,126
|
|||||
Total
current assets
|
2,412,729
|
5,459,998
|
|||||
Property
and equipment, net
|
115,891
|
119,017
|
|||||
Other
assets
|
70,506
|
70,506
|
|||||
Total
assets
|
$
|
2,599,126
|
$
|
5,649,521
|
|||
Liabilities
and Stockholders’ Equity
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
1,302,961
|
$
|
1,143,603
|
|||
Accrued
expenses
|
148,074
|
52,102
|
|||||
Total
current liabilities
|
1,451,035
|
1,195,705
|
|||||
Notes
payable to related parties
|
324,392
|
—
|
|||||
Total
liabilities
|
1,775,427
|
1,195,705
|
|||||
Commitments
and Contingencies
|
|||||||
Stockholders’
equity:
|
|||||||
Series
A convertible preferred stock, $.001 par value.
|
|||||||
Authorized
1,500,000 shares; 731,964 and 854,373 shares issued and
|
|||||||
outstanding
at June 30, 2005 and December 31, 2004, respectively
|
|||||||
(liquidation
preference aggregating $7,369,640 and $8,973,730 at
|
|||||||
June
30, 2005 and December 31, 2004, respectively)
|
732
|
854
|
|||||
Common
stock, $.001 par value. Authorized 150,000,000 shares;
|
|||||||
40,820,601
and 28,309,187 shares issued and outstanding
|
|||||||
at
June 30, 2005 and December 31, 2004, respectively
|
40,821
|
28,309
|
|||||
Additional
paid-in capital
|
29,789,111
|
18,083,208
|
|||||
Deficit
accumulated during development stage
|
(28,993,575
|
)
|
(13,955,035
|
)
|
|||
Dividends
payable in Series A preferred shares
|
75,738
|
303,411
|
|||||
Accumulated
other comprehensive income
|
—
|
13,237
|
|||||
Unearned
consulting services
|
(89,128
|
)
|
(20,168
|
)
|
|||
Total
stockholders’ equity
|
823,699
|
4,453,816
|
|||||
Total
liabilities and stockholders' equity
|
$
|
2,599,126
|
$
|
5,649,521
|
Cumulative
|
||||||||||
period
from
|
||||||||||
August
6, 2001
|
||||||||||
(inception)
to
|
||||||||||
Six
Months ended June 30,
|
June
30,
|
|||||||||
2005
|
2004
|
2005
|
||||||||
Revenue
|
$—
|
$—
|
$—
|
|||||||
Costs
and expenses:
|
||||||||||
Research
and development
|
1,921,275
|
1,228,234
|
8,523,709
|
|||||||
General
and administrative
|
1,046,403
|
880,993
|
5,171,893
|
|||||||
In-process
research and development charge
|
11,887,807
|
—
|
11,887,807
|
|||||||
Impairment
of intangible assets
|
—
|
—
|
1,248,230
|
|||||||
Loss
on disposition of intangible assets
|
—
|
—
|
1,213,878
|
|||||||
Total
operating expenses
|
14,855,485
|
2,109,227
|
28,045,517
|
|||||||
Operating
loss
|
(14,855,485
|
)
|
(2,109,227
|
)
|
(28,045,517
|
)
|
||||
Other
(income) expense:
|
||||||||||
Interest
and other income
|
(68,346
|
)
|
(81,091
|
)
|
(260,035
|
)
|
||||
Interest
expense
|
—
|
—
|
23,893
|
|||||||
Realized
gain on sale of marketable equity securities
|
—
|
(71,182
|
)
|
(71,182
|
)
|
|||||
Total
other income
|
(68,346
|
)
|
(152,273
|
)
|
(307,324
|
)
|
||||
Net
loss
|
(14,787,139
|
)
|
(1,956,954
|
)
|
(27,738,193
|
)
|
||||
Preferred
stock dividends (including imputed amounts)
|
(251,401
|
)
|
(392,805
|
)
|
(1,255,382
|
)
|
||||
Net
loss applicable to common shares
|
$
|
(15,038,540
|
)
|
$
|
(2,349,759
|
)
|
$
|
(28,993,575
|
)
|
|
Net
loss per common share:
|
||||||||||
Basic
and diluted
|
$
|
(0.43
|
)
|
$
|
(0.09
|
)
|
||||
Weighted
average shares of common stock outstanding:
|
||||||||||
Basic
and diluted
|
34,663,130
|
26,444,118
|
||||||||
Dividends
|
||||||||||||||||||||||||||||||||||
Deficit
|
payable
|
Total
|
||||||||||||||||||||||||||||||||
Series
A
|
accumulated
|
in
|
Accumulated
|
stock–
|
||||||||||||||||||||||||||||||
convertible
|
Additional
|
during
|
Series
A
|
other
|
Unearned
|
holders'
|
||||||||||||||||||||||||||||
preferred
stock
|
Common
stock
|
paid-in
|
Subscription
|
development
|
preferred
|
comprehensive
|
consulting
|
equity
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
capital
|
receivable
|
stage
|
shares
|
income/(loss)
|
costs
|
(deficiency)
|
||||||||||||||||||||||||
Stock
issued at $0.0004 per share for
|
||||||||||||||||||||||||||||||||||
subscription
receivable
|
—
|
$
|
—
|
10,167,741
|
$
|
10,168
|
$
|
(6,168
|
)
|
$
|
(4,000
|
)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(56,796
|
)
|
—
|
—
|
—
|
(56,796
|
)
|
|||||||||||||||||||||
Balance
at December 31, 2001
|
—
|
—
|
10,167,741
|
10,168
|
(6,168
|
)
|
(4,000
|
)
|
(56,796
|
)
|
—
|
—
|
—
|
(56,796
|
)
|
|||||||||||||||||||
Proceeds
from subscription receivable
|
—
|
—
|
—
|
—
|
—
|
4,000
|
—
|
—
|
—
|
—
|
4,000
|
|||||||||||||||||||||||
Stock
issued at $0.0004 per share for
|
||||||||||||||||||||||||||||||||||
license
rights
|
—
|
—
|
2,541,935
|
2,542
|
(1,542
|
)
|
—
|
—
|
—
|
—
|
—
|
1,000
|
||||||||||||||||||||||
Stock
options issued for consulting services
|
—
|
—
|
—
|
—
|
60,589
|
—
|
—
|
—
|
—
|
(60,589
|
)
|
—
|
||||||||||||||||||||||
Amortization
of unearned consulting services
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
22,721
|
22,721
|
|||||||||||||||||||||||
Sales
of common stock at $0.63 per share
|
||||||||||||||||||||||||||||||||||
through
private placement, net of
|
||||||||||||||||||||||||||||||||||
expenses
|
—
|
—
|
3,043,332
|
3,043
|
1,701,275
|
—
|
—
|
—
|
—
|
—
|
1,704,318
|
|||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
(1,037,320
|
)
|
—
|
—
|
—
|
(1,037,320
|
)
|
||||||||||||||||||||||
Balance
at December 31, 2002
|
—
|
—
|
15,753,008
|
15,753
|
1,754,154
|
—
|
(1,094,116
|
)
|
—
|
—
|
(37,868
|
)
|
637,923
|
|||||||||||||||||||||
Common
stock issued at $0.63 per share, net of expenses
|
—
|
—
|
1,321,806
|
1,322
|
742,369
|
—
|
—
|
—
|
—
|
—
|
743,691
|
|||||||||||||||||||||||
Effect
of reverse acquisition
|
—
|
—
|
6,287,582
|
6,287
|
2,329,954
|
—
|
—
|
—
|
—
|
—
|
2,336,241
|
|||||||||||||||||||||||
Amortization
of unearned consulting costs
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
37,868
|
37,868
|
|||||||||||||||||||||||
Unrealized
loss on short-term investments
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(7,760
|
)
|
—
|
(7,760
|
)
|
|||||||||||||||||||||
Payment
for fractional shares for stock combination
|
—
|
—
|
—
|
—
|
(300
|
)
|
—
|
—
|
—
|
—
|
—
|
(300
|
)
|
|||||||||||||||||||||
Preferred
stock issued at $10 per share, net of expenses
|
1,000,000
|
1,000
|
—
|
—
|
9,045,176
|
—
|
—
|
—
|
—
|
—
|
9,046,176
|
|||||||||||||||||||||||
Imputed
preferred stock dividend
|
418,182
|
—
|
(418,182
|
)
|
—
|
—
|
||||||||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(5,960,907
|
)
|
—
|
—
|
—
|
(5,960,907
|
)
|
|||||||||||||||||||||
Balance
at December 31, 2003
|
1,000,000
|
1,000
|
23,362,396
|
23,362
|
14,289,535
|
—
|
(7,473,205
|
)
|
—
|
(7,760
|
)
|
—
|
6,832,932
|
|||||||||||||||||||||
Exercise
of stock options
|
—
|
—
|
27,600
|
27
|
30,073
|
—
|
—
|
—
|
—
|
—
|
30,100
|
|||||||||||||||||||||||
Common
stock issued through private placement at $1.10 per share,
net of
expenses
|
||||||||||||||||||||||||||||||||||
per
share, net of expenses
|
—
|
—
|
3,368,952
|
3,369
|
3,358,349
|
—
|
—
|
—
|
—
|
—
|
3,361,718
|
|||||||||||||||||||||||
Conversion
of preferred stock to common stock
|
(170,528
|
)
|
(171
|
)
|
1,550,239
|
1,551
|
(1,380
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||
Preferred
stock dividends paid by issuance of shares
|
24,901
|
25
|
—
|
—
|
281,073
|
—
|
—
|
(282,388
|
)
|
—
|
—
|
(1,290
|
)
|
|||||||||||||||||||||
Preferred
stock dividend accrued
|
—
|
—
|
—
|
—
|
—
|
—
|
(585,799
|
)
|
585,799
|
—
|
—
|
—
|
||||||||||||||||||||||
Warrants
issued for consulting services
|
—
|
—
|
—
|
—
|
125,558
|
—
|
—
|
—
|
—
|
(120,968
|
)
|
4,590
|
||||||||||||||||||||||
Amortization
of unearned consulting costs
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
100,800
|
100,800
|
|||||||||||||||||||||||
Reversal
of unrealized loss on short-term investments
|
||||||||||||||||||||||||||||||||||
and
unrealized gain on short-term investments
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
20,997
|
—
|
20,997
|
|||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(5,896,031
|
)
|
—
|
—
|
—
|
(5,896,031
|
)
|
|||||||||||||||||||||
Balance
at December 31, 2004
|
854,373
|
854
|
28,309,187
|
28,309
|
18,083,208
|
—
|
(13,955,035
|
)
|
303,411
|
13,237
|
(20,168
|
)
|
4,453,816
|
|||||||||||||||||||||
Exercise
of stock options
|
—
|
—
|
32,400
|
33
|
32,367
|
—
|
—
|
—
|
—
|
—
|
32,400
|
|||||||||||||||||||||||
Exercise
of warrants
|
—
|
—
|
255,342
|
255
|
68,236
|
—
|
—
|
—
|
—
|
—
|
68,491
|
|||||||||||||||||||||||
Conversion
of preferred stock to common stock
|
(164,190
|
)
|
(164
|
)
|
1,492,620
|
1,493
|
(1,329
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||
Preferred
stock dividends paid by issuance of shares
|
41,781
|
42
|
—
|
—
|
477,736
|
—
|
—
|
(479,074
|
)
|
—
|
—
|
(1,296
|
)
|
|||||||||||||||||||||
Preferred
stock dividend accrued
|
—
|
—
|
—
|
—
|
—
|
—
|
(251,401
|
)
|
251,401
|
—
|
—
|
—
|
||||||||||||||||||||||
Options
issued for consulting services
|
—
|
—
|
—
|
—
|
97,230
|
—
|
—
|
—
|
—
|
(97,230
|
)
|
—
|
||||||||||||||||||||||
Amortization
of unearned consulting costs
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
28,270
|
28,270
|
|||||||||||||||||||||||
Reversal
of unrealized gain on short-term investments
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(13,237
|
)
|
—
|
(13,237
|
)
|
|||||||||||||||||||||
Costs
associated with private placement
|
—
|
—
|
—
|
—
|
(10,590
|
)
|
—
|
—
|
—
|
—
|
—
|
(10,590
|
)
|
|||||||||||||||||||||
Stock
issued in connection with acquisition of Tarpan Therapeutics,
Inc.
|
—
|
—
|
10,731,052
|
10,731
|
11,042,253
|
—
|
—
|
—
|
—
|
—
|
11,052,984
|
|||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(14,787,139
|
)
|
—
|
—
|
—
|
(14,787,139
|
)
|
|||||||||||||||||||||
Balance
at June 30, 2005
|
731,964
|
$
|
732
|
40,820,601
|
$
|
40,821
|
$
|
29,789,111
|
$
|
—
|
$
|
(28,993,575
|
)
|
$
|
75,738
|
$
|
—
|
$
|
(89,128
|
)
|
$
|
823,699
|
||||||||||||
Cumulative
|
||||||||||
period
from
|
||||||||||
August
6, 2001
|
||||||||||
(inception)
to
|
||||||||||
Six
months ended June 30,
|
June
30,
|
|||||||||
2005
|
2004
|
2005
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(14,787,139
|
)
|
$
|
(1,956,954
|
)
|
$
|
(27,738,193
|
)
|
|
Adjustments
to reconcile net loss to
|
||||||||||
net
cash used in operating activities:
|
||||||||||
Common
stock issued for license rights
|
—
|
—
|
1,000
|
|||||||
Amortization
of unearned consulting costs
|
28,270
|
40,320
|
189,659
|
|||||||
Warrants
issued for consulting services
|
—
|
—
|
4,590
|
|||||||
Amortization
of intangible assets
|
—
|
—
|
145,162
|
|||||||
Gain
on sale of marketable equity securities
|
—
|
—
|
(71,182
|
)
|
||||||
Depreciation
|
27,334
|
7,350
|
60,894
|
|||||||
Non
cash portion of in-process research and development charge
|
11,721,623
|
—
|
11,721,623
|
|||||||
Loss
on impairment of intangible assets
|
—
|
—
|
1,248,230
|
|||||||
Loss
on disposition of intangible assets
|
—
|
—
|
1,213,878
|
|||||||
Changes
in operating assets and liabilities, net of acquisitions:
|
||||||||||
Decrease
(increase) in prepaid expenses
|
23,114
|
(2,492
|
)
|
41,233
|
||||||
Increase
in other assets
|
—
|
—
|
(70,506
|
)
|
||||||
Increase
(decrease) in accounts payable
|
133,307
|
(135,088
|
)
|
953,175
|
||||||
Increase
(decrease) in accrued expenses
|
95,972
|
(206,518
|
)
|
(392,247
|
)
|
|||||
Net
cash used in operating activities
|
(2,757,519
|
)
|
(2,253,382
|
)
|
(12,692,684
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Purchase
of property and equipment
|
(22,171
|
)
|
(53,992
|
)
|
(167,065
|
)
|
||||
Cash
paid in connection with acquisitions
|
—
|
—
|
(32,808
|
)
|
||||||
Purchase
of short-term investments
|
—
|
—
|
(5,000,979
|
)
|
||||||
Proceeds
from sale of short-term investments
|
2,995,126
|
431,089
|
3,926,215
|
|||||||
Proceeds
from sale of license
|
—
|
—
|
200,001
|
|||||||
Cash
acquired in acquisition
|
6,777
|
—
|
6,777
|
|||||||
Net
cash provided by (used in) investing activities
|
2,979,732
|
377,097
|
(1,067,859
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from issuances of notes payable to stockholders
|
—
|
—
|
233,500
|
|||||||
Repayments
of notes payable to stockholders
|
(327,010
|
)
|
—
|
(560,510
|
)
|
|||||
Proceeds
from issuance of note payable to bank
|
—
|
—
|
600,000
|
|||||||
Repayment
of note payable to bank
|
—
|
—
|
(600,000
|
)
|
||||||
Proceeds
from subscriptions receivable
|
—
|
—
|
4,000
|
|||||||
Payment
for fractional shares for stock combination
|
(1,296
|
)
|
—
|
(2,286
|
)
|
|||||
Proceeds
from sale of common stock, net
|
—
|
3,431,165
|
5,809,126
|
|||||||
Costs
associated with private placement
|
(10,590
|
)
|
(46,423
|
)
|
(10,590
|
)
|
||||
Proceeds
from sale of preferred stock, net
|
—
|
—
|
9,046,176
|
|||||||
Proceeds
from exercise of stock options
|
32,400
|
14,500
|
62,500
|
|||||||
Proceeds
from exercise of warrants
|
68,491
|
—
|
68,491
|
|||||||
Net
cash provided by (used in) financing activities
|
(238,005
|
)
|
3,399,242
|
14,650,407
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
(15,792
|
)
|
1,522,957
|
889,864
|
||||||
Cash
and cash equivalents at beginning of period
|
905,656
|
7,413,803
|
—
|
|||||||
Cash
and cash equivalents at end of period
|
$
|
889,864
|
$
|
8,936,760
|
$
|
889,864
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||||
Interest
paid
|
$
|
—
|
$
|
—
|
$
|
26,934
|
||||
Supplemental
disclosure of noncash investing and financing activities:
|
||||||||||
Stock
options/warrants issued for consulting services
|
$
|
97,230
|
$
|
120,968
|
$
|
278,787
|
||||
Preferred
stock dividends accrued
|
251,401
|
392,805
|
837,200
|
|||||||
Conversion
of preferred stock to common stock
|
164
|
—
|
335
|
|||||||
Preferred
stock dividends paid by issuance of shares
|
477,778
|
—
|
759,176
|
|||||||
Issuance
of common stock for acquisitions
|
11,052,984
|
—
|
13,389,226
|
|||||||
Marketable
equity securities received in connection with
|
||||||||||
sale
of license
|
—
|
—
|
359,907
|
|||||||
Subscription
receivable from exercise of options
|
—
|
15,600
|
—
|
|||||||
Net
liabilities assumed in business combination
|
(675,416
|
)
|
—
|
(675,416
|
)
|
|||||
(1) |
BASIS
OF PRESENTATION
|
(2) |
LIQUIDITY
|
(3) |
COMPUTATION
OF NET LOSS PER COMMON SHARE
|
(4) |
STOCK
OPTIONS
|
Six
months ended
|
|||||||
June
30,
|
|||||||
2005
|
2004
|
||||||
Net
loss applicable to common shares, as reported
|
$
|
(15,038,540
|
)
|
$
|
(2,349,759
|
)
|
|
Deduct:
Total stock-based employee
|
|||||||
compensation
expense determined
|
|||||||
under
fair value method
|
(561,219
|
)
|
(564,288
|
)
|
|||
Net
loss applicable to common shares, pro forma
|
$
|
(15,599,759
|
)
|
$
|
(2,914,047
|
)
|
|
Net
loss per common share – basic
|
|||||||
As
reported
|
$
|
(0.43
|
)
|
$
|
(0.09
|
)
|
|
Pro
forma
|
(0.45
|
)
|
(0.11
|
)
|
(5) |
ACQUISITION
OF TARPAN THERAPEUTICS, INC.
|
Assets
purchased:
|
||||
Cash
|
$
|
6,777
|
||
Property
and equipment
|
2,037
|
|||
Acquired
in-process research and development
|
11,887,807
|
|||
Total
|
11,896,621
|
|||
Liabilities:
|
||||
Accounts
payable
|
26,051
|
|||
Notes
payable - related parties
|
651,402
|
|||
Total
|
677,453
|
|||
Net
purchase price
|
$
|
11,219,168
|
Six
months ended
|
|||||||
June
30,
|
|||||||
2005
|
2004
|
||||||
Net
loss
|
$
|
(14,914,400
|
)
|
$
|
(14,150,463
|
)
|
|
Weighted
average number of common shares outstanding
|
40,058,300
|
37,175,170
|
|||||
Loss
per common share - basic and fully diluted
|
$
|
(0.37
|
)
|
$
|
(0.38
|
)
|
MANHATTAN
PHARMACEUTICALS, INC. AND SUBSIDIARIES
|
|||||||||||
(A
Development Stage Company)
|
|||||||||||
|
|
December
31,
|
December
31,
|
||||
Assets
|
2004
|
2003
|
|||||
Current assets: | |||||||
Cash
and cash equivalents
|
$
|
905,656
|
$
|
7,413,803
|
|||
Short-term
investments, available for sale, at market
|
4,514,216
|
352,147
|
|||||
Prepaid
expenses
|
40,126
|
24,981
|
|||||
Total
current assets
|
5,459,998
|
7,790,931
|
|||||
Property and equipment, net |
119,017
|
8,021
|
|||||
Other assets |
70,506
|
—
|
|||||
Total
assets
|
$
|
5,649,521
|
$
|
7,798,952
|
|||
Liabilities
and Stockholders’ Equity
|
|||||||
Current liabilities: | |||||||
Accounts
payable
|
$
|
1,143,603
|
$
|
548,595
|
|||
Accrued
expenses
|
52,102
|
417,425
|
|||||
Total
liabilities
|
1,195,705
|
966,020
|
|||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Series
A convertible preferred stock, $.001 par value.
|
|||||||
Authorized
1,500,000 shares; 854,373 and 1,000,000 shares issued and
|
|||||||
outstanding
at December 31, 2004 and December 31, 2003, respectively
|
|||||||
(liquidation
preference aggregating $8,973,730 and $10,000,000 at
|
|||||||
December
31, 2004 and 2003, respectively)
|
854
|
1,000
|
|||||
Common
stock, $.001 par value. Authorized 150,000,000 shares;
|
|||||||
28,309,187
and 23,362,396 shares issued and outstanding
|
|||||||
at
December 31, 2004 and December 31, 2003, respectively
|
28,309
|
23,362
|
|||||
Additional
paid-in capital
|
18,083,208
|
14,289,535
|
|||||
Deficit
accumulated during development stage
|
(13,955,035
|
)
|
(7,473,205
|
)
|
|||
Dividends
payable in Series A preferred shares
|
303,411
|
—
|
|||||
Accumulated
other comprehensive income (loss)
|
13,237
|
(7,760
|
)
|
||||
Unearned
consulting costs
|
(20,168
|
)
|
—
|
||||
Total
stockholders’ equity
|
4,453,816
|
6,832,932
|
|||||
Total
liabilities and stockholders' equity
|
$
|
5,649,521
|
$
|
7,798,952
|
|||
See
accompanying notes to consolidated financial
statements.
|
MANHATTAN
PHARMACEUTICALS, INC. AND SUBSIDIARIES
|
|||||||||||||
(A
Development Stage Company)
|
|||||||||||||
Cumulative
|
||||||||||
period
from
|
||||||||||
August
6, 2001
|
||||||||||
(inception)
to
|
||||||||||
Years
ended December 31,
|
December
31,
|
|||||||||
2004
|
2003
|
2004
|
||||||||
Revenue
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
Costs
and expenses:
|
||||||||||
Research
and development
|
4,152,994
|
1,724,043
|
6,602,434
|
|||||||
General
and administrative
|
1,989,829
|
1,786,080
|
4,125,490
|
|||||||
Impairment
of intangible assets
|
—
|
1,248,230
|
1,248,230
|
|||||||
Loss
on disposition of intangible assets
|
—
|
1,213,878
|
1,213,878
|
|||||||
Total
operating expenses
|
6,142,823
|
5,972,231
|
13,190,032
|
|||||||
Operating
loss
|
(6,142,823
|
)
|
(5,972,231
|
)
|
(13,190,032
|
)
|
||||
Other
(income) expense:
|
||||||||||
Interest
and other income
|
(175,610
|
)
|
(16,079
|
)
|
(191,689
|
)
|
||||
Interest
expense
|
—
|
4,755
|
23,893
|
|||||||
Realized
gain on sale of short-term investments
|
(71,182
|
)
|
—
|
(71,182
|
)
|
|||||
Total
other income
|
(246,792
|
)
|
(11,324
|
)
|
(238,978
|
)
|
||||
Net
loss
|
(5,896,031
|
)
|
(5,960,907
|
)
|
(12,951,054
|
)
|
||||
Preferred
stock dividends (including imputed amounts)
|
(585,799
|
)
|
(418,182
|
)
|
(1,003,981
|
)
|
||||
Net
loss applicable to common shares
|
$
|
(6,481,830
|
)
|
$
|
(6,379,089
|
)
|
$
|
(13,955,035
|
)
|
|
Net
loss per common share:
|
||||||||||
Basic
and diluted
|
$
|
(0.24
|
)
|
$
|
(0.28
|
)
|
||||
Weighted
average shares of common stock outstanding:
|
||||||||||
Basic
and diluted
|
26,936,658
|
22,389,755
|
||||||||
See
accompanying notes to consolidated financial
statements.
|
MANHATTAN
PHARMACEUTICALS, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
Series
A
|
Deficit accumulated |
Dividends payable
in |
Accumulated
|
Total
stock-
|
||||||||||||||||||||||||||||||
convertible
|
Additional
|
during
|
Series
A
|
other
|
Unearned
|
holders'
|
||||||||||||||||||||||||||||
preferred
stock
|
Common
stock
|
paid-in
|
Subscription
|
development
|
preferred
|
comprehensive
|
consulting
|
equity
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
capital
|
receivable
|
stage
|
shares
|
income/(loss)
|
costs
|
(deficiency)
|
||||||||||||||||||||||||
Stock
issued at $0.0004 per share for subscription
|
||||||||||||||||||||||||||||||||||
receivable
|
—
|
$
|
—
|
10,167,741
|
$
|
10,168
|
$
|
(6,168
|
)
|
$
|
(4,000
|
)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(56,796
|
)
|
—
|
—
|
—
|
(56,796
|
)
|
|||||||||||||||||||||
Balance
at December 31, 2001
|
—
|
—
|
10,167,741
|
10,168
|
(6,168
|
)
|
(4,000
|
)
|
(56,796
|
)
|
—
|
—
|
—
|
(56,796
|
)
|
|||||||||||||||||||
Proceeds
from subscription receivable
|
—
|
—
|
—
|
—
|
—
|
4,000
|
—
|
—
|
—
|
—
|
4,000
|
|||||||||||||||||||||||
Stock
issued at $0.0004 per share for
|
||||||||||||||||||||||||||||||||||
license
rights
|
—
|
—
|
2,541,935
|
2,542
|
(1,542
|
)
|
—
|
—
|
—
|
—
|
—
|
1,000
|
||||||||||||||||||||||
Stock
options issued for consulting services
|
—
|
—
|
—
|
—
|
60,589
|
—
|
—
|
—
|
—
|
(60,589
|
)
|
—
|
||||||||||||||||||||||
Amortization
of unearned consulting services
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
22,721
|
22,721
|
|||||||||||||||||||||||
Sales
of common stock at $0.63 per sharethrough
|
||||||||||||||||||||||||||||||||||
private
placement, net of expenses
|
—
|
—
|
3,043,332
|
3,043
|
1,701,275
|
—
|
—
|
—
|
—
|
—
|
1,704,318
|
|||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
(1,037,320
|
)
|
—
|
—
|
—
|
(1,037,320
|
)
|
||||||||||||||||||||||
Balance
at December 31, 2002
|
—
|
—
|
15,753,008
|
15,753
|
1,754,154
|
—
|
(1,094,116
|
)
|
—
|
—
|
(37,868
|
)
|
637,923
|
|||||||||||||||||||||
Common
stock issued at $0.63 per share, net of expenses
|
—
|
—
|
1,321,806
|
1,322
|
742,369
|
—
|
—
|
—
|
—
|
—
|
743,691
|
|||||||||||||||||||||||
Effect
of reverse acquisition
|
—
|
—
|
6,287,582
|
6,287
|
2,329,954
|
—
|
—
|
—
|
—
|
—
|
2,336,241
|
|||||||||||||||||||||||
Amortization
of unearned consulting costs
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
37,868
|
37,868
|
|||||||||||||||||||||||
Unrealized
loss on short-term investments
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(7,760
|
)
|
—
|
(7,760
|
)
|
|||||||||||||||||||||
Payment
for fractional shares for stock combination
|
—
|
—
|
—
|
—
|
(300
|
)
|
—
|
—
|
—
|
—
|
—
|
(300
|
)
|
|||||||||||||||||||||
Preferred
stock issued at $10 per share, net of expenses
|
1,000,000
|
1,000
|
—
|
—
|
9,045,176
|
—
|
—
|
—
|
—
|
—
|
9,046,176
|
|||||||||||||||||||||||
Imputed
preferred stock dividend
|
418,182
|
—
|
(418,182
|
)
|
—
|
—
|
||||||||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(5,960,907
|
)
|
—
|
—
|
—
|
(5,960,907
|
)
|
|||||||||||||||||||||
Balance
at December 31, 2003
|
1,000,000
|
1,000
|
23,362,396
|
23,362
|
14,289,535
|
—
|
(7,473,205
|
)
|
—
|
(7,760
|
)
|
—
|
6,832,932
|
|||||||||||||||||||||
Exercise
of stock options
|
—
|
—
|
27,600
|
27
|
30,073
|
—
|
—
|
—
|
—
|
—
|
30,100
|
|||||||||||||||||||||||
Common
stock issued through private placement at $1.10 per share,
net of
|
||||||||||||||||||||||||||||||||||
expenses
per share, net of expenses
|
—
|
—
|
3,368,952
|
3,369
|
3,358,349
|
—
|
—
|
—
|
—
|
—
|
3,361,718
|
|||||||||||||||||||||||
Conversion
of preferred stock to common stock
|
(170,528
|
)
|
(171
|
)
|
1,550,239
|
1,551
|
(1,380
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||
Preferred
stock dividends paid by issuance of shares
|
24,901
|
25
|
—
|
—
|
281,073
|
—
|
—
|
(282,388
|
)
|
—
|
—
|
(1,290
|
)
|
|||||||||||||||||||||
Preferred
stock dividend accrued
|
—
|
—
|
—
|
—
|
—
|
—
|
(585,799
|
)
|
585,799
|
—
|
—
|
—
|
||||||||||||||||||||||
Warrants
issued for consulting services
|
—
|
—
|
—
|
—
|
125,558
|
—
|
—
|
—
|
—
|
(120,968
|
)
|
4,590
|
||||||||||||||||||||||
Amortization
of unearned consulting costs
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
100,800
|
100,800
|
|||||||||||||||||||||||
Reversal
of unrealized loss on short-term investments and unrealized
gain
|
||||||||||||||||||||||||||||||||||
on
short-term investments
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
20,997
|
—
|
20,997
|
|||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(5,896,031
|
)
|
—
|
—
|
—
|
(5,896,031
|
)
|
|||||||||||||||||||||
Balance
at December 31, 2004
|
854,373
|
$
|
854
|
28,309,187
|
$
|
28,309
|
$
|
18,083,208
|
$
|
—
|
$
|
(13,955,035
|
)
|
$
|
303,411
|
$
|
13,237
|
$
|
(20,168
|
)
|
$
|
4,453,816
|
||||||||||||
See
accompanying notes to consolidated financial
statements.
|
||||||||||||||||||||||||||
MANHATTAN
PHARMACEUTICALS, INC. AND SUBSIDIARIES
|
|||||||||||||||
(A
Development Stage Company)
|
|||||||||||||||
Cumulative
|
||||||||||
period
from
|
||||||||||
August
6, 2001
|
||||||||||
(inception)
to
|
||||||||||
Years
ended December 31,
|
December
31,
|
|||||||||
2004
|
2003
|
2004
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(5,896,031
|
)
|
$
|
(5,960,907
|
)
|
$
|
(12,951,054
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||
Common
stock issued for license rights
|
—
|
—
|
1,000
|
|||||||
Amortization
of unearned consulting costs
|
100,800
|
37,868
|
161,389
|
|||||||
Warrants
issued for consulting services
|
4,590
|
—
|
4,590
|
|||||||
Amortization
of intangible assets
|
—
|
145,162
|
145,162
|
|||||||
Gain
on sale of short-term investments
|
(71,182
|
)
|
—
|
(71,182
|
)
|
|||||
Depreciation
|
27,344
|
6,216
|
33,560
|
|||||||
Loss
on impairment of intangible assets
|
—
|
1,248,230
|
1,248,230
|
|||||||
Loss
on disposition of intangible assets
|
—
|
1,213,878
|
1,213,878
|
|||||||
Changes
in operating assets and liabilities, net of acquisition:
|
||||||||||
(Increase)/decrease
in prepaid expenses and other current assets
|
(15,145
|
)
|
33,264
|
18,119
|
||||||
Increase
in other assets
|
(70,506
|
)
|
—
|
(70,506
|
)
|
|||||
Increase
in accounts payable
|
595,008
|
59,961
|
819,868
|
|||||||
Decrease
in accrued expenses
|
(365,323
|
)
|
(138,869
|
)
|
(488,219
|
)
|
||||
Decrease
in due affiliate
|
—
|
(96,328
|
)
|
—
|
||||||
Net
cash used in operating activities
|
(5,690,445
|
)
|
(3,451,525
|
)
|
(9,935,165
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Purchase
of property and equipment
|
(138,340
|
)
|
(6,554
|
)
|
(144,894
|
)
|
||||
Cash
paid in connection with acquisition
|
—
|
(32,808
|
)
|
(32,808
|
)
|
|||||
Purchase
of short-term investments
|
(5,000,979
|
)
|
—
|
(5,000,979
|
)
|
|||||
Proceeds
from sales of short-term investments
|
931,089
|
—
|
931,089
|
|||||||
Proceeds
from sale of license
|
—
|
200,000
|
200,001
|
|||||||
Net
cash provided by (used in) investing activities
|
(4,208,230
|
)
|
160,638
|
(4,047,591
|
)
|
|||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from issuances of notes payable to stockholders
|
—
|
—
|
233,500
|
|||||||
Repayments
of notes payable to stockholders
|
—
|
(206,000
|
)
|
(233,500
|
)
|
|||||
Proceeds
from issuance of note payable to bank
|
—
|
—
|
600,000
|
|||||||
Repayment
of note payable to bank
|
—
|
(600,000
|
)
|
(600,000
|
)
|
|||||
Proceeds
from subscriptions receivable
|
—
|
—
|
4,000
|
|||||||
Payment
for fractional shares for stock combination
|
(1,290
|
)
|
(300
|
)
|
(990
|
)
|
||||
Proceeds
from sale of common stock, net
|
3,361,718
|
743,691
|
5,809,126
|
|||||||
Proceeds
from sale of preferred stock, net
|
—
|
9,046,176
|
9,046,176
|
|||||||
Proceeds
from exercise of stock options
|
30,100
|
—
|
30,100
|
|||||||
Net
cash provided by financing activities
|
3,390,528
|
8,983,567
|
14,888,412
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
(6,508,147
|
)
|
5,692,680
|
905,656
|
||||||
Cash
and cash equivalents at beginning of period
|
7,413,803
|
1,721,123
|
—
|
|||||||
Cash
and cash equivalents at end of period
|
$
|
905,656
|
$
|
7,413,803
|
$
|
905,656
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||||
Interest
paid
|
$
|
—
|
$
|
502
|
$
|
26,934
|
||||
Supplemental
disclosure of noncash investing and financing activities:
|
||||||||||
Stock
options/warrants issued for consulting services
|
$
|
120,968
|
$
|
—
|
$
|
181,557
|
||||
Preferred
stock dividends accrued
|
585,799
|
—
|
585,799
|
|||||||
Conversion
of preferred stock to common stock
|
171
|
—
|
171
|
|||||||
Preferred
stock dividends paid by issuance of shares
|
282,388
|
—
|
282,388
|
|||||||
Issuance
of common stock for acquisition
|
—
|
2,336,242
|
2,336,242
|
|||||||
Short-term
investments received in connection with sale of
license
|
—
|
359,907
|
359,907
|
|||||||
See
accompanying notes to consolidated financial
statements.
|
(1) | Merger and Nature of Operations |
Common
stock issued
|
$
|
2,336,241
|
||
Acquisition
costs paid
|
32,808
|
|||
Total
purchase price
|
2,369,049
|
|||
Net
liabilities assumed in acquisition
|
798,129
|
|||
Excess purchase price (allocated to intangible assets) |
$
|
3,167,178
|
||
Assets
purchased:
|
||||
Prepaid
expenses
|
$
|
38,307
|
||
Property
and equipment
|
7,683
|
|||
Deposits
|
19,938
|
|||
65,928
|
||||
Liabilities
assumed:
|
||||
Accounts
payable
|
323,735
|
|||
Accrued
expenses
|
540,322
|
|||
864,057
|
||||
Net
liabilities assumed
|
$
|
(798,129
|
)
|
|
Year
ended
December 31, |
||||
2003
|
||||
Revenues
|
$
|
—
|
||
Net
loss
|
(6,160,455
|
)
|
||
Weighted-average shares of common stock outstanding: Basic and diluted |
23,362,396
|
|||
Basic and diluted net loss per common share |
$
|
(0.26
|
)
|
|
(2) | Liquidity and Basis of Presentation |
(3) | Summary of Significant Accounting Policies |
|
2004
|
2003
|
|||||
Net
loss applicable to common shares, as reported
|
$
|
(6,481,830
|
)
|
$
|
(6,379,089
|
)
|
|
Deduct:
Total
stock-based employee compensation expense determined under
fair value method
|
(1,211,384
|
)
|
(302,974
|
)
|
|||
Net
loss applicable to common shares, pro forma
|
$
|
(7,693,214
|
)
|
$
|
(6,682,063
|
)
|
|
Net
loss applicable to common shares – basic
|
|||||||
As
reported
|
$
|
(0.24
|
)
|
$
|
(0.28
|
)
|
|
Pro
forma
|
(0.29
|
)
|
(0.30
|
)
|
|||
Unrealized
|
||||||||||
Cost
|
loss
|
Fair
value
|
||||||||
2003
|
||||||||||
Indevus
Pharmaceuticals, Inc. common stock
|
$
|
359,907
|
$
|
(7,760
|
)
|
$
|
352,147
|
|||
|
Cost
|
Unrealized
gain
|
Fair
value
|
|||||||
2004
|
||||||||||
Eaton
Vance Floating Rate Fund
|
$
|
4,500,979
|
$
|
13,237
|
$
|
4,514,216
|
||||
(4) | Property and Equipment |
2004
|
2003
|
||||||
Property
and equipment
|
$
|
165,394
|
$
|
27,054
|
|||
Less
accumulated depreciation
|
(46,377
|
)
|
(19,033
|
)
|
|||
Net
property and equipment
|
$
|
119,017
|
$
|
8,021
|
|||
(5) | Stockholders’ Equity |
· |
the
amendment, alteration or repeal of any provision of our certificate
of
incorporation or bylaws so as to adversely affect the relative
rights and
preferences of the Series A stock;
|
· |
the
declaration or payment of any dividend or distribution on any securities
of the Company other than the Series A
stock;
|
· |
the
authorization, issuance or increase of any security ranking prior
to or on
parity with the Series A stock in connection with a dissolution,
sale of
all or substantially all of our assets or other “Liquidation Event,” or
with respect to the payment of any dividends or
distributions;
|
· |
the
approval of any Liquidation Event;
and
|
· |
the
effect any amendment of our certificate of incorporation or bylaws
that
would materially adversely affect the rights of the Series A
stock.
|
(6) | Stock Options |
2004
|
2003
|
||||||||||||
Shares
|
|
Weighted
average exercise price
|
|
Shares
|
|
Weighted
average exercise price
|
|||||||
Outstanding
at beginning of year
|
1,392,690
|
$
|
1.68
|
689,840
|
$
|
5.00
|
|||||||
Granted
|
1,672,000
|
1.44
|
876,490
|
0.40
|
|||||||||
Exercised
|
(27,600
|
)
|
1.09
|
||||||||||
Cancelled
|
(214,950
|
)
|
6.57
|
(173,640
|
)
|
8.43
|
|||||||
Outstanding
at end of year
|
2,822,140
|
$
|
1.17
|
1,392,690
|
$
|
1.68
|
|||||||
Options
exercisable at year-end
|
1,282,292
|
398,617
|
|||||||||||
Weighted-average
fair value of options granted during the
year
|
$
|
0.91
|
$
|
0.06
|
|||||||||
Remaining
|
Number
of
|
|||||||||
Exercise
|
Number
|
contractual
|
options
|
|||||||
price
|
outstanding
|
life
(years)
|
exercisable
|
|||||||
$0.400
|
876,090
|
8.16
|
730,075
|
|||||||
0.425
|
400
|
8.15
|
400
|
|||||||
0.970
|
503,500
|
8.75
|
113,334
|
|||||||
1.000
|
97,400
|
7.24
|
97,400
|
|||||||
1.250
|
175,750
|
7.14
|
160,083
|
|||||||
1.650
|
1,149,000
|
9.08
|
161,000
|
|||||||
4.375
|
10,000
|
6.14
|
10,000
|
|||||||
20.938
|
10,000
|
5.28
|
10,000
|
|||||||
2,822,140
|
1,282,292
|
|||||||||
(7) | Stock Warrants Relating to Atlantic Technology Ventures, Inc. |
(8) | Related-Party Transactions |
(9) | Income Taxes |
2004
|
2003
|
||||||
Deferred tax assets: | |||||||
Tax
loss carryforwards
|
$
|
4,175,000
|
$
|
1,889,000
|
|||
Research
and development credit
|
226,000
|
51,000
|
|||||
License
and other costs
|
115,000
|
84,000
|
|||||
Gross
deferred tax assets
|
4,516,000
|
2,024,000
|
|||||
Less
valuation allowance
|
(4,516,000
|
)
|
(2,024,000
|
)
|
|||
Net
deferred tax assets
|
$
|
—
|
$
|
—
|
|||
2004
|
2003
|
||||||||||||
%
of
|
%
of
|
||||||||||||
pretax
|
pretax
|
||||||||||||
Amount
|
loss
|
Amount
|
loss
|
||||||||||
Income
tax benefit at statutory rate
|
$
|
(2,005,000
|
)
|
(34.0
|
%)
|
$
|
(2,027,000
|
)
|
(34.0
|
%)
|
|||
State
income taxes, net of Federal tax
|
(342,000
|
)
|
(5.8
|
%)
|
(354,000
|
)
|
(5.9
|
%)
|
|||||
Change
in valuation allowance
|
2,492,000
|
42.3
|
%
|
1,568,000
|
26.3
|
%
|
|||||||
Credits
generated in current year
|
(175,000
|
)
|
(3.0
|
%)
|
(30,000
|
)
|
(0.5
|
%)
|
|||||
Impairment
of intangible assets
|
—
|
—
|
424,000
|
7.1
|
%
|
||||||||
Loss
on sale of intangible assets
|
—
|
—
|
412,000
|
6.9
|
%
|
||||||||
Other,
net
|
30,000
|
0.5
|
%
|
7,000
|
0.1
|
%
|
|||||||
Income
tax benefit
|
$
|
—
|
—
|
%
|
$
|
—
|
—
|
%
|
(10) | License and Consulting Agreements |
(11) | Commitments and Contingencies |
Years
Ending December 31,
|
Commitment
|
|||
2005
|
$
|
141,600
|
||
2006
|
$
|
141,600
|
||
2007
|
$
|
141,600
|
||
2008
|
$
|
100,000
|
||
(12) | Subsequent Events |
TARPAN
THERAPEUTICS, INC.
|
||||||||||
(A
Development Stage Company)
|
||||||||||
March
31, 2005 and December 31,
2004
|
||||||||||
(Unaudited)
|
||||||||||
March
31,
|
December
31,
|
|||||||||
Assets
|
|
2005
|
2004
|
|||||||
Current
assets:
|
||||||||||
Cash
|
$
|
6,777
|
$
|
12,202
|
||||||
Total
current assets
|
6,777
|
12,202
|
||||||||
Computer
equipment, net
|
2,037
|
2,156
|
||||||||
Total
assets
|
$
|
8,814
|
$
|
14,358
|
||||||
Liabilities
and Stockholders’ Deficiency
|
||||||||||
Current
liabilities:
|
||||||||||
Accounts
payable and accrued expenses
|
$
|
26,052
|
$
|
4,939
|
||||||
Accrued
interest - related parties
|
17,318
|
11,397
|
||||||||
Due
to related parties
|
3,381
|
—
|
||||||||
Total
liabilities
|
46,751
|
16,336
|
||||||||
Notes
payable - related parties
|
630,702
|
550,702
|
||||||||
Total
liabilities
|
677,453
|
567,038
|
||||||||
Commitments
|
||||||||||
Stockholders’
deficiency:
|
||||||||||
Preferred
stock, $.001 par value; 5,000,000 shares authorized;
|
||||||||||
none
issued
|
—
|
—
|
||||||||
Common
stock, $.001 par value; 20,000,000 shares authorized;
|
||||||||||
4,000,000
shares issued and outstanding
|
4,000
|
4,000
|
||||||||
Deferred
compensation
|
(118,668
|
)
|
(129,970
|
)
|
||||||
Additional paid-in capital | 135,621 | 135,621 | ||||||||
Deficit
accumulated during development stage
|
(689,592
|
)
|
(562,331
|
)
|
||||||
Total
stockholders’ deficiency
|
(668,639
|
)
|
(552,680
|
)
|
||||||
Total
liabilities and stockholders' deficiency
|
$
|
8,814
|
$
|
14,358
|
||||||
See
accompanying notes to unaudited condensed financial
statements.
|
TARPAN
THERAPEUTICS, INC.
|
||||||||||
(A
Development Stage Company)
|
||||||||||
Three
months ended March 31, 2005 and 2004 and
cumulative period from July 16, 2003 (inception) to March 31,
2005
|
||||||||||
(Unaudited)
|
||||||||||
Cumulative
|
||||||||||
period
from
|
||||||||||
July
16, 2003
|
||||||||||
(inception)
to
|
||||||||||
Three
months ended March 31,
|
March
31,
|
|||||||||
2005
|
2004
|
2005
|
||||||||
Operating
expenses:
|
||||||||||
Research
and development, principally license fee
|
$
|
—
|
$
|
25,000
|
$
|
307,555
|
||||
General
and administrative
|
119,901
|
—
|
363,280
|
|||||||
Total operating
expenses
|
119,901
|
25,000
|
670,835
|
|||||||
Loss
from operations
|
(119,901
|
)
|
(25,000
|
)
|
(670,835
|
)
|
||||
Interest
expense
|
(7,360
|
)
|
—
|
(18,757
|
)
|
|||||
Net
loss
|
$
|
(127,261
|
)
|
$
|
(25,000
|
)
|
$
|
(689,592
|
)
|
|
See
accompanying notes to unaudited condensed financial
statements.
|
TARPAN
THERAPEUTICS, INC.
|
|||||||||||||||||||
(A
Development Stage Company)
|
|||||||||||||||||||
For
the three months ended March 31,
2005
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
|
|
|
|
|
|
|
Deficit
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
accumulated
|
|
Total
|
|
||||||
|
|
|
|
|
|
|
|
Additional
|
|
during
the
|
|
stock–
|
|
||||||
|
|
Common
stock
|
|
Deferred
|
|
paid-in
|
|
development
|
|
holders'
|
|
||||||||
|
|
Shares
|
|
Amount
|
|
compensation
|
|
capital
|
|
stage
|
|
deficiency
|
Balance
at January 1, 2005
|
|
|
4,000,000
|
|
$
|
4,000
|
|
$
|
(129,970
|
)
|
$
|
135,621
|
|
$
|
(562,331
|
)
|
$
|
(552,680
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred compensation
|
|
|
—
|
|
|
—
|
|
|
11,302
|
|
|
—
|
|
|
—
|
|
|
11,302
|
|
Net loss
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(127,261
|
)
|
|
(127,261
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at March 31, 2005
|
|
|
4,000,000
|
|
$
|
4,000
|
|
$
|
(118,668
|
)
|
$
|
135,621
|
|
$
|
(689,592
|
)
|
$
|
(668,639
|
)
|
TARPAN
THERAPEUTICS. INC.
|
||||||||||
(A
Development Stage Company)
|
||||||||||
Three
months ended March 31, 2005 and 2004
and cumulative period from July 16, 2003 (inception) to
March 31,
2005
|
||||||||||
(Unaudited)
|
||||||||||
Cumulative
|
||||||||||
period
from
|
||||||||||
July
16, 2003
|
||||||||||
(inception)
to
|
||||||||||
Three
months ended March 31,
|
March
31,
|
|||||||||
2005
|
2004
|
2005
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(127,261
|
)
|
$
|
(25,000
|
)
|
$
|
(689,592
|
)
|
|
Adjustments
to reconcile net loss to
|
||||||||||
net
cash used in operating activities:
|
||||||||||
Expenses
paid by related entities on behalf of company
|
3,381
|
—
|
309,083
|
|||||||
Amortization
of deferred compensation
|
11,302
|
—
|
16,953
|
|||||||
Depreciation
|
119
|
—
|
359
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Accounts
payable and accrued expenses
|
21,113
|
—
|
26,052
|
|||||||
Accrued
interest - related parties
|
5,921
|
—
|
17,318
|
|||||||
Net
cash used in operating activities
|
(85,425
|
)
|
(25,000
|
)
|
(319,827
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Purchase
of computer equipment
|
—
|
—
|
(2,396
|
)
|
||||||
Net
cash used in investing activities
|
—
|
—
|
(2,396
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from notes from related parties
|
80,000
|
25,000
|
325,000
|
|||||||
Receipt
of cash for subscription receivable
|
—
|
—
|
4,000
|
|||||||
Net
cash provided by financing activities
|
80,000
|
25,000
|
329,000
|
|||||||
Net
increase (decrease) in cash
|
(5,425
|
)
|
—
|
6,777
|
||||||
Cash at
beginning of period
|
12,202
|
—
|
—
|
|||||||
Cash at
end of period
|
$
|
6,777
|
$
|
—
|
$
|
6,777
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||||
Stock
options granted to the Company's Chief Executive Officer
|
$
|
—
|
$
|
—
|
$
|
135,621
|
||||
See
accompanying notes to unaudited condensed financial
statements.
|
(1) | BASIS OF PRESENTATION |
(2) | LIQUIDITY |
(3) | STOCK OPTIONS |
(4) | RELATED PARTY TRANSACTIONS |
(5) | SUBSEQUENT EVENTS |
ASSETS
|
2004
|
2003
|
|||||
Current
assets - cash
|
$
|
12,202
|
$
|
—
|
|||
Computer
equipment, net of accumulated depreciation
|
|||||||
of
$240
|
2,156
|
—
|
|||||
Totals
|
$
|
14,358
|
$
|
—
|
|||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued expenses
|
$
|
4,939
|
$
|
—
|
|||
Accrued
interest - related parties
|
11,397
|
—
|
|||||
Total
current liabilities
|
16,336
|
—
|
|||||
Notes
payable - related parties
|
550,702
|
—
|
|||||
Total
liabilities
|
567,038
|
$
|
—
|
||||
Commitments
|
|||||||
Stockholders'
deficiency:
|
|||||||
Preferred
stock, $.001 par value; 5,000,000 shares
|
|||||||
authorized;
none issued
|
—
|
—
|
|||||
Common
stock, $.001 par value; 20,000,000 shares
|
|||||||
authorized,
4,000,000 shares issued and outstanding
|
4,000
|
4,000
|
|||||
Less
stock subscription receivable
|
(4,000
|
)
|
|||||
Deferred
compensation
|
(129,970
|
)
|
—
|
||||
Additional
paid-in capital
|
135,621
|
—
|
|||||
Deficit
accumulated during the development stage
|
(562,331
|
)
|
—
|
||||
Total
stockholders' deficiency
|
(552,680
|
)
|
—
|
||||
Totals
|
$
|
14,358
|
$
|
—
|
|||
Period
from
|
Period
from
|
|||||||||
Year
|
July
16, 2003
|
July
16, 2003
|
||||||||
Ended
|
(Inception)
to
|
(Inception)
to
|
||||||||
December
|
December
|
December
|
||||||||
31,
2004
|
31,
2003
|
31,
2004
|
||||||||
Operating
expenses:
|
||||||||||
Research
and development, principally
|
||||||||||
license
fee
|
$
|
307,555
|
$
|
307,555
|
||||||
General
and administrative
|
243,379
|
243,379
|
||||||||
Totals
|
550,934
|
550,934
|
||||||||
Loss
from operations
|
(550,934
|
)
|
(550,934
|
)
|
||||||
Interest
expense
|
(11,397
|
)
|
(11,397
|
)
|
||||||
Net
loss
|
$
|
(562,331
|
)
|
$
|
—
|
$
|
(562,331
|
)
|
Deficit
|
||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||
Stock
|
Additional
|
During
the
|
||||||||||||||||||||
Common
Stock
|
Subscription
|
Deferred
|
Paid-in
|
Development
|
||||||||||||||||||
Shares
|
Amount
|
Receivable
|
Compensation
|
Capital
|
Stage
|
Total
|
||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||
to
founders in July 2003
|
||||||||||||||||||||||
at
$.001 per share
|
4,000,000
|
$
|
4,000
|
$
|
(4,000
|
)
|
||||||||||||||||
Balance,
December 31, 2003
|
4,000,000
|
4,000
|
(4,000
|
)
|
||||||||||||||||||
Payments
received for
|
||||||||||||||||||||||
stock
subscriptions
|
||||||||||||||||||||||
from
founders
|
4,000
|
$
|
4,000
|
|||||||||||||||||||
Issuance
of stock options
|
$
|
(135,621
|
)
|
$
|
135,621
|
|||||||||||||||||
Amortization
of deferred
|
||||||||||||||||||||||
compensation
|
5,651
|
5,651
|
||||||||||||||||||||
Net
loss
|
|
|
|
|
|
$
|
(562,331
|
)
|
(562,331
|
)
|
||||||||||||
Balance,
December 31, 2004
|
4,000,000
|
$
|
4,000
|
$
|
—
|
$
|
(129,970
|
)
|
$
|
135,621
|
$
|
(562,331
|
)
|
$
|
(552,680
|
)
|
Period
from
|
Period
from
|
|||||||||
Year
|
July
16, 2003
|
July
16, 2003
|
||||||||
Ended
|
(Inception)
to
|
(Inception)
to
|
||||||||
December
|
December
|
December
|
||||||||
31,
2004
|
31,
2003
|
31,
2004
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(562,331
|
)
|
$
|
(562,331
|
)
|
||||
Adjustments
to reconcile net loss to
|
||||||||||
net
cash used in operating activities:
|
||||||||||
Expenses
paid by related entities on
|
||||||||||
behalf
of the Company
|
305,702
|
305,702
|
||||||||
Amortization
of deferred compensation
|
5,651
|
5,651
|
||||||||
Depreciation
|
240
|
240
|
||||||||
Changes
in operating assets and liabilities:
|
||||||||||
Accounts
payable and accrued
|
||||||||||
expenses
|
4,939
|
4,939
|
||||||||
Accrued
interest - related parties
|
11,397
|
11,397
|
||||||||
Net
cash used in operating
|
||||||||||
activities
|
(234,402
|
)
|
(234,402
|
)
|
||||||
Cash
flows from investing activities - purchase of computer
|
||||||||||
equipment
|
(2,396
|
)
|
(2,396
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from notes from related parties
|
245,000
|
245,000
|
||||||||
Receipt
of cash for stock subscription
|
||||||||||
receivable
|
4,000
|
4,000
|
||||||||
Net
cash provided by financing
|
||||||||||
activities
|
249,000
|
249,000
|
||||||||
Net
increase in cash
|
12,202
|
$
|
—
|
12,202
|
||||||
Cash,
beginning of period
|
—
|
—
|
—
|
|||||||
Cash,
end of period
|
$
|
12,202
|
$
|
—
|
$
|
12,202
|
||||
Supplemental
schedule of noncash financing activities:
|
||||||||||
Stock
options granted to the Company's
|
||||||||||
Chief
Executive Officer
|
$
|
135,621
|
$
|
135,621
|
Year
Ending
|
||||
December
31,
|
Amount
|
|||
2005
|
$
|
45,207
|
||
2006
|
45,207
|
|||
2007
|
39,556
|
|||
Total
|
$
|
129,970
|
2004
|
2003
|
||
Dividend
yield
|
0%
|
N/A
|
|
Risk-free
interest rate
|
3.68%
|
N/A
|
|
Volatility
|
0%
|
N/A
|
|
Expected
life
|
7
years
|
N/A
|
Weighted
|
||||||||||
Average
|
||||||||||
Available
|
Exercise
|
|||||||||
for
Grant
|
Granted
|
Price
|
||||||||
Establish
2004 Stock Option Plan
|
1,000,000
|
|||||||||
2004
option grants
|
(301,000
|
)
|
301,000
|
$
|
2.00
|
|||||
Balance,
December 31, 2004
|
699,000
|
301,000
|
2004
|
2003
|
||||||
Net
operating loss carryforwards - Federal
|
$
|
189,000
|
|||||
Net
operating loss carryforwards - state
|
34,000
|
||||||
Total
|
223,000
|
||||||
Less
valuation allowance
|
(223,000
|
)
|
|||||
Deferred
tax assets
|
$
|
—
|
$
|
—
|
Manhattan
|
Tarpan
|
Pro
Forma
|
Pro
Forma
|
||||||||||
Pharmaceuticals,
Inc.
|
Therapeutics,
Inc.
|
Adjustments
|
Combined
|
||||||||||
Revenue
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||
Costs
and expenses:
|
|||||||||||||
Research
and development
|
1,921
|
—
|
1,921
|
||||||||||
General
and administrative
|
1,046
|
120
|
1,166
|
||||||||||
In-process
research and development charge
|
11,888
|
—
|
(11,888
|
)
|
—
|
||||||||
Total
operating expenses
|
14,855
|
120
|
(11,888
|
)
|
3,087
|
||||||||
Operating
loss
|
(14,855
|
)
|
(120
|
)
|
11,888
|
(3,087
|
)
|
||||||
Other,
net
|
(68
|
)
|
7
|
—
|
(61
|
)
|
|||||||
Net
loss
|
(14,787
|
)
|
(127
|
)
|
11,888
|
(3,026
|
)
|
||||||
Preferred
stock dividends (including imputed amounts)
|
(252
|
)
|
—
|
—
|
(252
|
)
|
|||||||
Net
loss applicable to common shares
|
$
|
(15,039
|
)
|
$
|
(127
|
)
|
$
|
11,888
|
$
|
(3,278
|
)
|
||
Net
loss per common share:
|
|||||||||||||
Basic
and diluted
|
$
|
(0.43
|
)
|
$
|
(0.08
|
)
|
|||||||
Weighted
average shares of common stock outstanding:
|
|||||||||||||
Basic
and diluted
|
34,663,130
|
40,058,300
|
UNAUDITED
PRO FORMA CONDENSED COMBINED STATEMENT OF
OPERATIONS
|
|||||||||||||
(Development
Stage Companies)
|
|||||||||||||
For
the year ended December 31, 2004
|
|||||||||||||
(Unaudited)
|
|||||||||||||
($000,
except share information)
|
|||||||||||||
|
|
|
|
||||||||||
Manhattan Pharmaceuticals,
Inc. |
Tarpan Therapeutics,
Inc. |
Pro
Forma Adjustments |
Pro
Forma Combined |
||||||||||
Revenue
|
$
|
—
|
$
|
—
|
$ | — |
$
|
—
|
|||||
Costs
and expenses:
|
|||||||||||||
Research
and development
|
4,153
|
308
|
— |
4,461
|
|||||||||
General
and administrative
|
1,990
|
243
|
— |
2,233
|
|||||||||
Total
operating expenses
|
6,143
|
551
|
—
|
6,694
|
|||||||||
Operating
loss
|
(6,143
|
)
|
(551
|
)
|
—
|
(6,694
|
)
|
||||||
Other,
net
|
(247
|
)
|
11
|
— |
(236
|
)
|
|||||||
|
|
||||||||||||
Net
loss
|
(5,896
|
)
|
(562
|
)
|
—
|
(6,458
|
)
|
||||||
Preferred
stock dividends (including imputed amounts)
|
(586
|
)
|
— | — |
(586
|
)
|
|||||||
|
|
||||||||||||
Net
loss applicable to common shares
|
$
|
(6,482
|
)
|
$
|
(562
|
)
|
$
|
—
|
$
|
(7,044
|
)
|
||
Net
loss per common share:
|
|||||||||||||
Basic
and diluted
|
$
|
(0.24
|
)
|
$
|
(0.19
|
)
|
|||||||
Weighted
average shares of common stock outstanding:
|
|||||||||||||
Basic
and diluted
|
26,936,658
|
37,667,710
|
|||||||||||
See
accompanying notes to unaudited condensed combined financial
statements.
|