Page
|
||
Prospectus
Summary
|
1
|
|
Risk
Factors
|
5
|
|
Forward-Looking
Statements
|
13
|
|
Use
of Proceeds
|
13
|
|
Market
Price and Dividends
|
14
|
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
15
|
|
Our
Business
|
22
|
|
Description
of Property
|
31
|
|
Legal
Proceedings
|
31
|
|
Management
|
32
|
|
Executive Compensation
|
34
|
|
Security
Ownership of Certain Beneficial Owners and Management
|
38
|
|
Certain
Relationships and Related Transactions, and Director
Independence
|
39
|
|
Description
of Common Stock
|
40
|
|
Selling
Stockholders
|
41
|
|
Plan
of Distribution
|
44
|
|
Disclosure
of Commission Position of Indemnification for Securities Act
Liabilities
|
46
|
|
Interests
of Named Experts and Counsel
|
46
|
|
Experts
|
46
|
|
Where
You Can Find More Information
|
46
|
|
Index
to Financial Statements
|
|
F-1
|
Issuer
|
Oramed
Pharmaceuticals Inc.
Hi-Tech
Park 2/5
Givat-Ram,
PO Box 39098
Jerusalem
91390, Israel
Telephone:
972-2-566-0001
|
|
Securities
offered by the Selling Stockholders
|
29,864,799
shares of common stock and 7,172,503 shares of common stock issuable upon
exercise of warrants and options.
|
|
Trading
Market
|
The
common stock offered in this prospectus is quoted on the OTCBB under the
symbol “ORMP.OB”.
|
|
Common
stock outstanding (as of February 23 2010)
|
57,454,707
shares1.
|
|
Use
of Proceeds
|
We
will not receive any of the proceeds from the sale of the shares of our
common stock being offered for sale by the selling stockholders. However,
we may receive up to approximately $5.3 million in proceeds upon exercise
of the warrants and options held by the selling stockholders, as the
warrants and options have an average exercise price of $0.74 per share and
are exercisable into 7,172,503 shares of our common
stock. These potential proceeds will be used for the research
and development of our products and for general working capital purposes.
See “Use of
Proceeds.”
|
|
Plan
of Distribution
|
The
selling stockholders, and their pledgees, donees, transferees or other
successors in interest, may from time to time offer and sell, separately
or together, some or all of the common stock covered by this prospectus.
Registration of the common stock covered by this prospectus does not mean,
however, that those shares necessarily will be offered or sold. See “Plan of
Distribution.”
|
|
Risk
Factors
|
Please
read “Risk
Factors” and other information included in this prospectus for a
discussion of factors you should carefully consider before deciding to
invest in the securities offered in this
prospectus.
|
|
·
|
Clinical
trial results and the timing of the release of such
results,
|
|
·
|
The
amount of cash resources and ability to obtain additional
funding,
|
|
·
|
Announcements
of research activities, business developments, technological innovations
or new products by companies or their
competitors,
|
|
·
|
Entering
into or terminating strategic
relationships,
|
|
·
|
Changes
in government regulation,
|
|
·
|
Departure
of key personnel,
|
|
·
|
Disputes
concerning patents or proprietary
rights,
|
|
·
|
Changes
in expense level,
|
|
·
|
Future
sales of our equity or equity-related
securities,
|
|
·
|
Public
concern regarding the safety, efficacy or other aspects of the products or
methodologies being developed,
|
|
·
|
Activities
of various interest groups or
organizations,
|
|
·
|
Media
coverage, and
|
|
·
|
Status
of the investment markets.
|
|
·
|
Control
of the market for the security by one or a few
broker-dealers;
|
|
·
|
“Boiler
room” practices involving high-pressure sales
tactics;
|
|
·
|
Manipulation
of prices through prearranged matching of purchases and
sales;
|
|
·
|
The
release of misleading information;
|
|
·
|
Excessive
and undisclosed bid-ask differentials and markups by selling
broker-dealers; and
|
|
·
|
Dumping
of securities by broker-dealers after prices have been manipulated to a
desired level, which hurts the price of the stock and causes investors to
suffer loss.
|
High
|
Low
|
|||||||
Fiscal
Year Ending August 31, 2010
|
||||||||
First
Quarter
|
$ | 0.64 | $ | 0.43 | ||||
Second
Quarter (through February 23, 2010)
|
$ | 0.48 | $ | 0.37 | ||||
Year
Ended August 31, 2009
|
||||||||
First
Quarter
|
$ | 0.76 | $ | 0.36 | ||||
Second
Quarter
|
$ | 0.52 | $ | 0.25 | ||||
Third
Quarter
|
$ | 0.62 | $ | 0.20 | ||||
Fourth
Quarter
|
$ | 0.59 | $ | 0.40 | ||||
Year
Ended August 31, 2008
|
||||||||
First
Quarter
|
$ | 0.48 | $ | 0.23 | ||||
Second
Quarter
|
$ | 0.67 | $ | 0.21 | ||||
Third
Quarter
|
$ | 0.66 | $ | 0.45 | ||||
Fourth
Quarter
|
$ | 1.00 | $ | 0.60 |
Three
months ended
|
||||||||
Operating
Data:
|
November
30, 2009
|
November
30, 2008
|
||||||
Research
and development costs, net
|
$ | 317,545 | $ | 818,680 | ||||
General
and administrative expenses
|
299,956 | 383,361 | ||||||
Financial
income, net
|
(4,708 | ) | (13,995 | ) | ||||
Net
loss for the period
|
$ | 612,793 | $ | 1,188,046 | ||||
Loss
per common share – basic and diluted
|
$ | (0.01 | ) | $ | (0.02 | ) | ||
Weighted
average common shares outstanding
|
57,158,865 | 56,363,714 |
Year
ended
|
||||||||
Operating
Data:
|
August
31, 2009
|
August
31, 2008
|
||||||
Research
and development expenses
|
$ | 1,522,188 | $ | 1,210,494 | ||||
General
and administrative expenses
|
1,261,930 | 1,469,517 | ||||||
Financial
income, net
|
(21,047 | ) | (72,904 | ) | ||||
Loss
before taxes on income
|
(2,763,071 | ) | (2,607,107 | ) | ||||
Taxes
on income
|
(2,597 | ) | 162,164 | |||||
Net
loss for the period
|
$ | (2,760,474 | ) | $ | (2,769,271 | ) | ||
Loss
per common share – basic and diluted
|
$ | (0.05 | ) | $ | (0.06 | ) | ||
Weighted
average common shares outstanding
|
56,645,820 | 48,604,889 |
Category
|
Amount
|
|||
Research
& development, net of OCS funds
|
$ | 4,194,000 | ||
General
& administrative expenses
|
1,496,000 | |||
Financial
income, net
|
(10,000 | ) | ||
Taxes
on income
|
- | |||
Total
|
$ | 5,680,000 |
|
·
|
who
must be recruited as qualified
participants;
|
|
·
|
how
often to administer the drug or
product;
|
|
·
|
what
tests to perform on the participants;
and
|
|
·
|
what
dosage of the drug or amount of the product to give to the
participants.
|
Name
|
Age
|
Position
|
||
Nadav
Kidron
|
35
|
President,
Chief Executive Officer and Director
|
||
Miriam
Kidron
|
69
|
Chief
Medical and Technology Officer and Director
|
||
Leonard
Sank
|
44
|
Director
|
||
Harold
Jacob
|
55
|
Director
and member of the Scientific Advisory Board
|
||
Yifat
Zommer
|
36
|
Chief
Financial Officer, Treasurer and
Secretary
|
|
Year
|
Salary
|
Option Awards
|
All Other
Compensation
|
Total
|
|||||||||||||
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Position
|
(1)
|
(2)
|
(3)
|
|
||||||||||||||
Nadav
Kidron
|
2009
|
155,359 | 153,855 | 15,474 | 324,688 | |||||||||||||
President
and CEO and director (4)
|
2008
|
151,037 | 216,504 | 14,511 | 382,053 | |||||||||||||
|
||||||||||||||||||
Miriam
Kidron
|
2009
|
154,983 | 153,855 | 11,539 | 320,377 | |||||||||||||
Chief
Medical and Technology Officer and director (5)(6)
|
2008
|
145,405 | 216,504 | 10,774 | 372,683 | |||||||||||||
Yifat
Zommer
CFO
and Secretary (7)
|
2009
|
20,468 | 19,946 | 11,245 | 51,659 | |||||||||||||
Chaime
Orlev
|
2009
|
59,300 | — | 25,544 | 84,844 | |||||||||||||
CFO
and Secretary (8)
|
2008
|
23,484 | — | 7,981 | 31,466 |
(1)
|
The
information is provided for each fiscal year which begins on September 1
and ends on August 31.
|
(2)
|
The
amounts reflect the compensation expense in accordance with FAS 123(R) of
these option awards. The assumptions used to determine the fair value of
the option awards for fiscal years ended August 31, 2009 and 2008 are set
forth in the notes to our audited consolidated financial statements
included in our Form 10-K for fiscal year ended August 31, 2009. Our Named
Executive Officers will not realize the value of these awards in cash
unless and until these awards are exercised and the underlying shares
subsequently sold.
|
(3)
|
See
All Other Compensation Table below.
|
(4)
|
Mr.
Kidron was appointed as our President, CEO and Director on March 8, 2006
and received compensation from our subsidiary through KNRY, an Israeli
entity owned by Mr. Kidron. See “Employment and Consulting
Agreements.”
|
(5)
|
Dr.
Kidron was appointed as our Chief Medical and Technology Officer and
Director on March 8, 2006 and received compensation from our subsidiary
through KNRY, an Israeli entity owned by Mr. Kidron. See “Employment and
Consulting Agreements.”
|
(6)
|
See
“Certain Relationships and Related Transactions and Director Independence”
for a description of management fees received by Dr. Kidron from
Hadasit.
|
(7)
|
Ms.
Zommer was appointed as our CFO and Secretary on April 19,
2009.
|
(8)
|
Mr.
Orlev served as our CFO and Secretary from May 1, 2008 through March 31,
2009.
|
Name
|
Year
|
Automobile
Related
Expenses
($)
|
Manager’s
Insurance *
($)
|
Education
Fund*
($)
|
Total
($)
|
|||||||||||||
Nadav
Kidron
|
2009
|
15,474 | — | — | 15,474 | |||||||||||||
Miriam
Kidron
|
2009
|
11,539 | — | — | 11,539 | |||||||||||||
Chaime
Orlev
|
2009
|
15,662 | 7,762 | 2,120 | 25,544 | |||||||||||||
Yifat
Zommer
|
2009
|
6,540 | 3,163 | 1,542 | 11,245 |
Name
|
Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
||||||||||
Nadav
Kidron
|
850,000 | (1) | — | 0.45 |
08/01/12
|
|||||||||
720,000 | (2) | 144,000 | (2) | 0.54 |
05/06/18
|
|||||||||
Miriam
Kidron
|
3,361,360 | (3) | — | 0.001 |
08/13/12
|
|||||||||
850,000 | (1) | — | 0.45 |
08/01/12
|
||||||||||
720,000 | (2) | 144,000 | (2) | 0.54 |
05/06/18
|
|||||||||
Yifat
Zommer
|
— | 400,000 | (4) | 0.47 |
10/19/19
|
(1)
|
On
August 2, 2007, 850,000 options were granted to each of Nadav Kidron and
Miriam Kidron under the 2006 Stock Option Plan at an exercise price of
$0.45 per share; the options vested immediately and have an expiration
date of August 2, 2012.
|
(2)
|
On
May 7, 2008, 864,000 options were granted to each of Nadav Kidron and
Miriam Kidron under the 2008 Stock Option Plan at an exercise price of
$0.54 per share, 144,000 of such options vested immediately on the date of
grant and the remainder will vest in twenty equal monthly installments,
commencing on June 7, 2008. The options have an expiration date of May 7,
2018.
|
(3)
|
On
August 14, 2007 3,361,630 stock options were granted to Miriam Kidron, at
an exercise price of $0.001 per share; the options vested immediately and
have an expiration date of August 14, 2012. These options were not issued
pursuant to any outstanding award
plans.
|
(4)
|
On
June 3, 2009, 400,000 options were granted to Yifat Zommer under the 2008
Stock Option Plan at an exercise price of $0.47 per share. The options
vest in three equal annual installments, commencing October 19, 2010, and
expire on October 19, 2019.
|
Name of Director
|
Fees Earned or
Paid in Cash
($)
|
Option Awards
(1)
($)
|
Total
($)
|
|||||||||
Nadav
Kidron (2)
|
||||||||||||
Miriam
Kidron (2)
|
||||||||||||
Leonard
Sank
|
8,000 | 45,206 | 53,206 | |||||||||
Harold
Jacob
|
8,000 | 45,206 | 53,206 |
(1)
|
The
amounts reflect the compensation expense in accordance with FAS 123(R) of
these option awards. The assumptions used to determine the fair value of
the option awards are set forth in Note 8 of our audited consolidated
financial statements included in this prospectus. Our directors will not
realize the value of these awards in cash unless and until these awards
are exercised and the underlying shares subsequently
sold.
|
(2)
|
Please
refer to the summary compensation table for executive compensation with
respect to the named individual.
|
Name and Address of
Beneficial Owner
|
Number of Shares
|
Percentage of Shares
Beneficially Owned
|
||||||
Nadav
Kidron †‡
10
Itamar Ben Avi St.
Jerusalem,
Israel
|
12,085,735 | (1) | 20.43 | % | ||||
Zeev
Bronfeld
6
Uri St.
Tel-Aviv,
Israel
|
6,158,517 | 10. 72 | % | |||||
Miriam
Kidron †‡
2
Elza St.
Jerusalem,
Israel
|
5,075,360 | (2) | 8.12 | % | ||||
Apollo
Nominees Inc
One
Financial Place Suite 100 Lower Collymore Rock
St.
Michael, Barbados
|
4,517,501 | (3) | 7.64 | % | ||||
Hadasit
Medical Research Services & Development Ltd
P.O.
Box 12000
Jerusalem,
Israel
|
4,141,532 | 7.21 | % | |||||
Leonard
Sank †
3
Blair Rd Camps Bay
Cape
Town, South Africa
|
4,082,650 | (4) | 6.90 | % | ||||
Harold
Jacob
Haadmur
Mebuyon 26
Jerusalem,
Israel
|
200,000 | (5) | 0.17 | % | ||||
Yifat
Zommer
P.O.
Box 39098,
Jerusalem,
Israel
|
— | — | ||||||
All
current executive officers and directors, as a group (five
persons)
|
36,261,295 | (6) | 61.36 | % |
*
|
Less
than 1%
|
†
|
Indicates
Director
|
‡
|
Indicates
Officer
|
(1)
|
Includes
1,714,000 shares of common stock issuable upon the exercise of outstanding
stock options.
|
(2)
|
Includes
5,075,360 shares of common stock issuable upon the exercise of outstanding
stock options.
|
(3)
|
Includes
1,645,834 shares of common stock issuable upon the exercise of warrants
beneficially owned by the referenced
entity.
|
(4)
|
Includes
1,725,000 shares of common stock issuable upon the exercise of warrants
beneficially owned by the referenced
entity.
|
(5)
|
Consists
of 200,000 shares of common stock issuable upon the exercise of
outstanding stock options.
|
(6)
|
Includes
11,193,527 shares of common stock issuable upon the exercise of
outstanding stock options.
|
Shares Beneficially
|
Shares Beneficially
|
|||||||||||||||||||
Owned
|
Owned Before the
|
Number of Shares
|
||||||||||||||||||
Before the Offering
|
Offering that are
|
Beneficially
|
||||||||||||||||||
(excluding shares
|
Issuable Upon the
|
Maximum Number
|
Owned Immediately
|
|||||||||||||||||
Name of
|
issuable upon the
|
Exercise of
|
of Shares to be
|
AfterSale of Maximum
|
||||||||||||||||
Selling
|
exercise of warrants
|
Warrants or
|
Offered in the
|
Number of
|
||||||||||||||||
Stockholder
|
or options) (1)
|
Options
|
Offering
|
Shares in the Offering
|
||||||||||||||||
# of Shares (2)
|
%
of
Class
|
|||||||||||||||||||
Hargreave
Hale Nominees Limited A/C 060788 (3)
|
83,333 | 41,666 | 124,999 | — | — | |||||||||||||||
Hargreave
Hale Nominees Limited A/C 063717 (3)
|
1,666,667 | 833,334 | 2,500,001 | — | — | |||||||||||||||
Hargreave
Hale Nominees Limited (3)
|
2,107,650 | 1,500,000 | 3,000,000 | 607,650 | — | |||||||||||||||
Leonard
Sank (3)
|
166,667 | 83,334 | 250,001 | — | — | |||||||||||||||
Apollo
Nominees Incorporated
|
80,000 | — | 80,000 | — | — | |||||||||||||||
Apollo
Nominees Inc.
|
2,791,667 | 1,645,834 | 4,437,501 | — | — | |||||||||||||||
Swiss
Caps AG (4)
|
940,039 | — | 940,039 | — | — | |||||||||||||||
Mirabaud
& CIE
|
166,667 | 83,334 | 250,001 | — | — | |||||||||||||||
Joan
Samson
|
166,667 | 83,334 | 250,001 | — | — | |||||||||||||||
Vered
Schimmel
|
100,000 | 150,000 | 250,000 | — | — | |||||||||||||||
Shikma
A M R Ltd
|
110,000 | 60,000 | 170,000 | — | — |
Shares Beneficially
|
Shares Beneficially
|
|||||||||||||||||||
Owned
|
Owned Before the
|
Number of Shares
|
||||||||||||||||||
Before the Offering
|
Offering that are
|
Beneficially
|
||||||||||||||||||
(excluding shares
|
Issuable Upon the
|
Maximum Number
|
Owned Immediately
|
|||||||||||||||||
Name of
|
issuable upon the
|
Exercise of
|
of Shares to be
|
AfterSale of Maximum
|
||||||||||||||||
Selling
|
exercise of warrants
|
Warrants or
|
Offered in the
|
Number of
|
||||||||||||||||
Stockholder
|
or options) (1)
|
Options
|
Offering
|
Shares in the Offering
|
||||||||||||||||
# of Shares (2)
|
%
of
Class
|
|||||||||||||||||||
Edward
Danehy
|
110,000 | 55,000 | 165,000 | — | — | |||||||||||||||
Oberdorf
Finance SA
|
80,000 | 80,000 | 160,000 | — | — | |||||||||||||||
Pnini
David Jerusalem
|
83,500 | 41,750 | 125,250 | — | — | |||||||||||||||
Vega
Ventures Limited
|
83,500 | 41,750 | 125,250 | — | — | |||||||||||||||
David
Lifscitz
|
70,000 | 35,000 | 105,000 | — | — | |||||||||||||||
Elhanan
Noam Enterprising Ltd.
|
102,642 | — | 102,642 | — | — | |||||||||||||||
Trevor
Garvin
|
107,329 | 33,334 | 100,001 | 40,662 | — | |||||||||||||||
Lawrence
Leigh
|
41,666 | 20,833 | 62,499 | — | — | |||||||||||||||
Ryan
Lazarus
|
40,000 | 20,000 | 60,000 | — | — | |||||||||||||||
Aviad
Freidman
|
43,333 | - | 43,333 | — | — | |||||||||||||||
Nadav
Kidron (5)
|
10,371,735 | 1,714,000 | 12,085,735 | — | — | |||||||||||||||
Zeev
Bronfeld
|
6,158,517 | — | 6,158,517 | — | — | |||||||||||||||
Hadasit
Medical Services and Development Ltd
|
4,141,532 | — | 4,141,532 | — | — | |||||||||||||||
Russel
Leigh
|
700,000 | 650,000 | 1,350,000 | — | — | |||||||||||||||
Total
|
30,513,111 | 7,172,503 | 37,037,302 | 648,312 | — |
|
·
|
purchases
of the securities by a broker-dealer as principal and resales of the
securities by the broker-dealer for its account pursuant to this
prospectus;
|
|
·
|
ordinary
brokerage transactions; or
|
|
·
|
transactions
in which the broker-dealer solicits purchasers on a best efforts
basis.
|
Page
|
|||
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS:
|
|||
Balance
Sheets
|
F-2
|
||
Statements
of Operations
|
F-3
|
||
Statements
of Changes in Stockholders’ Equity
|
F-4
|
||
Statements
of Cash Flows
|
F-5
|
||
Notes
to Financial Statements
|
F-6
|
Page
|
|||
REPORT
OF INDEPENDENT REGISTERED PUBLIC
|
|||
ACCOUNTING
FIRM - Report of Kesselman & Kesselman
|
F-10
|
||
REPORT
OF INDEPENDENT REGISTERED PUBLIC
|
|||
ACCOUNTING
FIRM - Report of Malone & Bailey, PC
|
F-11
|
||
CONSOLIDATED
FINANCIAL STATEMENTS:
|
|||
Balance
Sheets
|
F-12
|
||
Statements
of Operations
|
F-13
|
||
Statements
of Changes in Stockholders’ Equity
|
F-14
|
||
Statements
of Cash Flows
|
F-15
|
||
Notes
to Financial Statements
|
F-16
|
November 30,
|
August 31,
|
|||||||
2009
|
2009
|
|||||||
Unaudited
|
Audited
|
|||||||
Assets
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 1,146,128 | $ | 1,716,866 | ||||
Short
term investments
|
1,400,000 | 1,000,000 | ||||||
Restricted
cash
|
16,000 | 16,000 | ||||||
Accounts
receivable - other
|
34,154 | 36,939 | ||||||
Prepaid
expenses
|
23,610 | 4,119 | ||||||
Grants
receivable from the Office of the Chief Scientist
|
260,982 | 400,405 | ||||||
Total
current assets
|
2,880,874 | 3,174,329 | ||||||
LONG
TERM DEPOSITS
|
12,222 | 12,161 | ||||||
PROPERTY AND EQUIPMENT,
net
|
67,372 | 75,361 | ||||||
Total
assets
|
$ | 2,960,468 | $ | 3,261,851 | ||||
Liabilities
and stockholders' equity
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 364,332 | $ | 321,344 | ||||
Account
payable with former shareholder
|
47,252 | 47,252 | ||||||
Total
current liabilities
|
411,584 | 368,596 | ||||||
PROVISION
FOR UNCERTAIN TAX POSITION
|
147,063 | 147,063 | ||||||
COMMITMENTS
|
||||||||
STOCKHOLDERS'
EQUITY:
|
||||||||
Common
stock of $ 0.001 par value - Authorized: 200,000,000 shares at
November 30, 2009 and August 31, 2009; Issued and outstanding: 57,026,597
at November 30, 2009 and 56,456,710 shares at August 31, 2009,
respectively
|
57,026 | 56,456 | ||||||
Additional
paid-in capital
|
12,966,266 | 12,698,414 | ||||||
Deficit
accumulated during the development stage
|
(10,621,471 | ) | (10,008,678 | ) | ||||
Total
stockholders' equity
|
2,401,821 | 2,746,192 | ||||||
Total
liabilities and stockholders' equity
|
$ | 2,960,468 | $ | 3,261,851 |
Period
|
||||||||||||
from April
|
||||||||||||
12, 2002
|
||||||||||||
(inception)
|
||||||||||||
Three months ended
|
through
|
|||||||||||
November 30
|
November 30
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Unaudited
|
||||||||||||
RESEARCH
AND DEVELOPMENT EXPENSES, net
|
$ | 317,545 | $ | 818,680 | $ | 5,462,404 | ||||||
IMPAIRMENT
OF INVESTMENT
|
434,876 | |||||||||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
299,956 | 383,361 | 4,557,507 | |||||||||
OPERATING
LOSS
|
617,501 | 1,202,041 | 10,454,787 | |||||||||
FINANCIAL
INCOME
|
(8,373 | ) | (22,144 | ) | (144,481 | ) | ||||||
FINANCIAL
EXPENSE
|
3,665 | 8,149 | 151,598 | |||||||||
LOSS
BEFORE TAXES ON INCOME
|
612,793 | 1,188,046 | 10,461,904 | |||||||||
TAXES
ON INCOME
|
- | - | 159,567 | |||||||||
NET
LOSS FOR THE PERIOD
|
$ | 612,793 | $ | 1,188,046 | $ | 10,621,471 | ||||||
BASIC
AND DILUTED LOSS PER
|
||||||||||||
COMMON
SHARE
|
$ | (0.01 | ) | $ | (0.02 | ) | ||||||
WEIGHTED
AVERAGE NUMBER OF COMMON
|
||||||||||||
STOCK
USED IN COMPUTING BASIC AND
|
||||||||||||
DILUTED
LOSS PER COMMON STOCK
|
57,158,865 | 56,363,714 |
Deficit
|
||||||||||||||||||||
accumulated
|
||||||||||||||||||||
Additional
|
during the
|
Total
|
||||||||||||||||||
Common Stock
|
paid-in
|
development
|
stockholders'
|
|||||||||||||||||
Shares
|
$
|
capital
|
stage
|
equity
|
||||||||||||||||
BALANCE
AS OF APRIL 12, 2002 (inception)
|
34,828,200 | $ | 34,828 | $ | 18,872 | $ | 53,700 | |||||||||||||
CHANGES
DURING THE PERIOD FROM APRIL 12, 2002 THROUGH AUGUST 31, 2008
(audited):
|
||||||||||||||||||||
SHARES
CANCELLED
|
(19,800,000 | ) | (19,800 | ) | 19,800 | - | ||||||||||||||
SHARES
ISSUED FOR INVESTMENT IN ISTI-NJ
|
1,144,410 | 1,144 | 433,732 | 434,876 | ||||||||||||||||
SHARES
ISSUED FOR OFFERING COSTS
|
1,752,941 | 1,753 | (1,753 | ) | - | |||||||||||||||
SHARES
ISSUED FOR CASH– NET OF ISSUANCE EXPENSES
|
37,359,230 | 37,359 | 7,870,422 | 7,907,781 | ||||||||||||||||
SHARES
ISSUED FOR SERVICES
|
418,025 | 418 | 214,442 | 214,860 | ||||||||||||||||
CONTRIBUTIONS
TO PAID IN CAPITAL
|
18,991 | 18,991 | ||||||||||||||||||
RECEIPTS
ON ACCOUNT OF SHARES AND
WARRANTS
|
6,061 | 6,061 | ||||||||||||||||||
SHARES
ISSUED FOR CONVERSION OF CONVERTIBLE NOTE
|
550,000 | 550 | 274,450 | 275,000 | ||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO EMPLOYEES AND
DIRECTORS
|
2,605,796 | 2,605,796 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO
CONSULTANTS
|
203,982 | 203,982 | ||||||||||||||||||
DISCOUNT
ON CONVERTIBLE NOTE RELATED TO BENEFICIAL CONVERSION
FEATURE
|
108,000 | 108,000 | ||||||||||||||||||
COMPREHENSIVE
LOSS
|
(16 | ) | (16 | ) | ||||||||||||||||
IMPUTED
INTEREST
|
12,217 | 12,217 | ||||||||||||||||||
NET
LOSS
|
(7,248,188 | ) | (7,248,188 | ) | ||||||||||||||||
BALANCE
AS OF AUGUST 31, 2008 (audited)
|
56,252,806 | 56,252 | 11,785,012 | (7,248,204 | ) | 4,593,060 | ||||||||||||||
SHARES
ISSUED FOR SERVICES RENDERED
|
203,904 | 204 | 152,724 | 152,928 | ||||||||||||||||
SHARES
TO BE ISSUED FOR SERVICES RENDERED
|
203,699 | 203,699 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO EMPLOYEES AND
DIRECTORS
|
436,025 | 436,025 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO
CONSULTANTS
|
117,174 | 117,174 | ||||||||||||||||||
IMPUTED
INTEREST
|
3,780 | 3,780 | ||||||||||||||||||
NET
LOSS
|
(2,760,474 | ) | (2,760,474 | ) | ||||||||||||||||
BALANCE
AS OF AUGUST 31, 2009 (audited)
|
56,456,710 | 56,456 | 12,698,414 | (10,008,678 | ) | 2,746,192 | ||||||||||||||
SHARES
ISSUED FOR SERVICES RENDERED IN PREVIOUS PERIOD
|
569,887 | 570 | (570 | ) | -,- | |||||||||||||||
SHARES
TO BE ISSUED FOR SERVICES RENDERED
|
169,500 | 169,500 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO EMPLOYEES AND
DIRECTORS
|
81,316 | 81,316 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO
CONSULTANTS
|
16,661 | 16,661 | ||||||||||||||||||
IMPUTED
INTEREST
|
945 | 945 | ||||||||||||||||||
NET
LOSS
|
(612,793 | ) | (612,793 | ) | ||||||||||||||||
BALANCE
AS OF NOVEMBER 30, 2009 (unaudited)
|
57,026,597 | $ | 57,026 | $ | 12,966,266 | $ | (10,621,471 | ) | $ | 2,401,821 |
Three months ended
|
Period from April
12, 2002 (inception
date) through
|
|||||||||||
November 30
|
November 30,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Unaudited
|
||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
loss
|
$ | (612,793 | ) | $ | (1,188,046 | ) | $ | (10,621,471 | ) | |||
Adjustments
required to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
|
7,989 | 7,497 | 53,931 | |||||||||
Amortization
of debt discount
|
- | - | 108,000 | |||||||||
Exchange
differences on long term deposits
|
(61 | ) | 967 | (1,062 | ) | |||||||
Stock
based compensation
|
97,977 | 101,647 | 3,460,954 | |||||||||
Common
stock issued for services
|
- | - | 367,788 | |||||||||
Common
stock to be issued for services
|
169,500 | - | 373,199 | |||||||||
Impairment
of investment
|
- | - | 434,876 | |||||||||
Imputed
interest
|
945 | 945 | 16,942 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Prepaid
expenses and other current assets
|
122,717 | 104,880 | (318,746 | ) | ||||||||
Restricted
cash
|
- | - | (16,000 | ) | ||||||||
Accounts
payable and accrued expenses
|
42,988 | (100,872 | ) | 364,332 | ||||||||
Provision
for uncertain tax position
|
- | - | 147,063 | |||||||||
Total
net cash used in operating activities
|
(170,738 | ) | (1,072,982 | ) | (5,630,194 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of property and equipment
|
- | (1,469 | ) | (121,303 | ) | |||||||
Acquisition
of short-term investments
|
(400,000 | ) | - | (4,128,000 | ) | |||||||
Proceeds
from sale of Short term investments
|
- | 1,000,000 | 2,728,000 | |||||||||
Lease
deposits
|
- | (1,919 | ) | (11,160 | ) | |||||||
Total
net cash used in investing activities
|
(400,000 | ) | 996,612 | (1,532,463 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Proceeds
from sales of common stocks and warrants
- net of issuance expenses
|
- | - | 7,961,481 | |||||||||
Receipts
on account of shares issuances
|
6,061 | |||||||||||
Proceeds
from convertible notes
|
- | - | 275,000 | |||||||||
Proceeds
from short term note payable
|
- | - | 120,000 | |||||||||
Payments
of short term note payable
|
- | - | (120,000 | ) | ||||||||
Shareholder
advances
|
- | - | 66,243 | |||||||||
Net
cash provided by financing activities
|
- | - | 8,308,785 | |||||||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
(570,738 | ) | (76,370 | ) | 1,146,128 | |||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
1,716,866 | 2,267,320 | - | |||||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 1,146,128 | $ | 2,190,950 | $ | 1,146,128 | ||||||
Non
cash investing and financing activities:
|
||||||||||||
Shares
issued for offering costs
|
$ | 1,753 | ||||||||||
Contribution
to paid in capital
|
$ | $18,991 | ||||||||||
Discount
on convertible note related to beneficial conversion
feature
|
$ | 108,000 | ||||||||||
Shares
issued for services rendered
|
$ | 152,928 |
a.
|
General:
|
|
Oramed
Pharmaceuticals, Inc. (the “Company”) was incorporated on April 12, 2002,
under the laws of the State of Nevada. From incorporation until March 3,
2006, the Company was an exploration stage company engaged in the
acquisition and exploration of mineral properties. On February 17, 2006,
the Company entered into an agreement with Hadasit Medical Services and
Development Ltd (the “First Agreement”) to acquire the provisional patent
related to orally ingestible insulin pill to be used for the treatment of
individuals with diabetes. The Company has been in the development stage
since its formation and has not yet realized any revenues from its planned
operations.
|
|
On
May 14, 2007, the Company incorporated a wholly-owned subsidiary in
Israel, Oramed Ltd., which is engaged in research and development. Unless
the context indicates otherwise, the term “Group” refers to Oramed
Pharmaceuticals Inc. and its Israeli subsidiary, Oramed Ltd (the
“Subsidiary”).
|
|
The
group is engaged in research and development in the biotechnology field
and is considered a development stage company in accordance with ASC Topic
915 (formerly FAS 7) “Development Stage
Entities”.
|
|
The
accompanying unaudited interim consolidated financial statements as of
November 30, 2009 and for the three months then ended, have been prepared
in accordance with accounting principles generally accepted in the United
States relating to the preparation of financial statements for interim
periods. Accordingly, they do not include all the information and
footnotes required for annual financial statements. In the opinion of
management, all adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been included. Operating
results for the three months ended November 30, 2009, are not necessarily
indicative of the results that may be expected for the year ending August
31, 2010.
|
|
Going
concern considerations
|
|
b.
|
Newly
issued and recently adopted Accounting
Pronouncements
|
|
1.
|
In
April 2009, the Financial Accounting Standards Board (“FASB”) issued ASC
Topic 825 “Financial Instruments” (formerly FSP No. FAS 107-1
and APB 28-1, “Interim Disclosures about Fair Value of Financial
Instruments.” ASC 825 requires companies to disclose in interim
financial statements the fair value of financial instruments within the
scope of ASC Topic 820 “Fair Value Measurements and Disclosures” (formerly
FASB Statement No. 107, Disclosures about Fair Value of Financial
Instruments). However, companies are not required to provide in
interim periods the disclosures about the concentration of credit risk of
all financial instruments that are currently required in annual financial
statements. The fair-value information disclosed in the
footnotes must be presented together with the related carrying amount,
making it clear whether the fair value and carrying amount represent
assets or liabilities and how the carrying amount relates to what is
reported in the balance sheet.
|
|
ASC
825 also requires that companies disclose the method or methods and
significant assumptions used to estimate the fair value of financial
instruments and a discussion of changes, if any, in the method or methods
and significant assumptions during the period. The ASC shall be
applied prospectively and is effective for interim and annual periods
ending after June 15, 2009. To the extent relevant, the
Company adopted the disclosure requirements of this pronouncement for the
quarter ended November 30, 2009, in conjunction with the adoption of ASC
Topic 820 (formerly FSP FAS 157-4), ASC Topic 320 (formerly FSP
FAS 115-2) and ASC Topic 958 (formerly
FAS 124-2). The adoption of the new disclosure
requirements did not have a material impact on the Company’s financial
statements.
|
|
2.
|
In
May 2009, the FASB issued ASC Topic 855 “Subsequent Events”
(formerly SFAS No. 165, Subsequent Events). ASC 855 sets forth
the period after the balance sheet date during which management of a
reporting entity should evaluate events or transactions that may occur for
potential recognition or disclosure in the financial statements, the
circumstances under which an entity should recognize events or
transactions occurring after the balance sheet date in its financial
statements, and the disclosures that an entity should make about events or
transactions that occurred after the balance sheet date. ASC 855 is
effective for interim or annual periods ending after June 15, 2009 and
will be applied prospectively. The Company adopted the
provisions of ASC 855 for the quarter ended November 30,
2009. The adoption of ASC 855 did not have a material impact on
the Company’s condensed financial condition, results of operations or cash
flows.
|
|
3.
|
In
June 2009, the FASB issued Accounting Standards Update (“ASU”) No. 2009-1,
“Topic 105 — Generally
Accepted Accounting Principles” which amended ASC 105 “The “FASB
Accounting Standards Codification” and the Hierarchy of Generally Accepted
Accounting Principles (formerly SFAS No. 168 “The FASB Accounting
Standards Codification and the Hierarchy of Generally Accepted Accounting
Principles – A Replacement of FASB Statement No. 162”). ASU 2009-1
establishes the FASB Accounting Standards CodificationTM (Codification)
as the single source of authoritative U.S. generally accepted accounting
principles (U.S. GAAP) recognized by the FASB to be applied by
nongovernmental entities. Rules and interpretive releases of the SEC under
authority of federal securities laws are also sources of authoritative
U.S. GAAP for SEC registrants.
|
|
ASU
2009-1 and the Codification are effective for financial statements issued
for interim and annual periods ending after September 15, 2009. The
Codification supersedes all existing non-SEC accounting and reporting
standards. All other nongrandfathered non-SEC accounting literature not
included in the Codification will become nonauthoritative. Following ASU
2009-1, the FASB will not issue new standards in the form of Statements,
FASB Staff Positions, or Emerging Issues Task Force Abstracts. Instead,
the FASB will issue Accounting Standards Updates, which will serve only
to: (a) update the Codification; (b) provide background information about
the guidance; and (c) provide the bases for conclusions on the change(s)
in the Codification. The adoption of ASU 2009-1did not have a material
impact on the Company’s financial
statements.
|
|
c.
|
Under
the terms of the First Agreement with Hadasit (note 1a(1) above), the
Company retained Hadasit to provide consulting and clinical trial
services. As remuneration for the services provided under the agreement,
Hadasit is entitled to $200,000. The primary researcher for Hadasit is Dr.
Miriam Kidron, a director and officer of the Company. The funds paid to
Hadasit under the agreement are deposited by Hadasit into a research fund
managed by Dr. Kidron. Pursuant to the general policy of Hadasit with
respect to its research funds, Dr. Kidron receives from Hadasit a
management fee in the rate of 10% of all the funds deposited into this
research fund.
|
|
d.
|
During
January and April 2008 the Company entered into agreements with OnQ
consulting, a clinical research organization (CRO) located in
Johannesburg, South Africa, to conduct Phase 1B and 2B clinical trials on
its oral insulin capsules. The total cost estimated for the studies is
$229,681 of which $107,599 was paid through November 30,
2009.
|
|
e.
|
As
to a Clinical Trial Manufacturing Agreement with Swiss Caps AG, see note
3a and 5a.
|
|
f.
|
On
April 22, 2009, the subsidiary entered into a consulting service agreement
with ADRES
Advanced Regulatory Services Ltd. (“ADRES”) pursuant to which ADRES will
provide consulting services relating to quality assurance and regulatory
processes and procedures in order to assist the subsidiary in submission
of a U.S. IND according to FDA regulations. In consideration for the
services provided under the agreement, ADRES will be entitled to a total
cash compensation of $211,000, of which the amount $110,000 will be paid
as a monthly fixed fee of $10,000 each month for 11 months commencing May
2009, and the remaining $101,000 will be paid based on achievement of
certain milestones. $80,000 of the total amount was paid through November
30, 2009.
|
|
g.
|
Grants
from the Chief Scientist Office
("OCS")
|
|
a.
|
On
October 30, 2006 the Company entered into a Clinical Trial Manufacturing
Agreement with Swiss Caps AG (“Swiss”), pursuant to
which Swiss would manufacture and deliver the oral insulin capsule
developed by the Company. In consideration for the services being provided
to the Company by Swiss, the Company agreed to pay a certain predetermined
amounts which are to be paid in common stocks of the Company, the number
of stocks to be issued is based on the invoice received from Swiss, and
the stock market price 10 days after the invoice was issued. The Company
accounted the transaction with Swiss according to FASB ASC 480
"Distinguishing Liabilities from Equity" (formerly FAS
150).
|
|
b.
|
On
November 23, 2009, 100,000 options were granted to a consultant, at an
exercise price of $0.76 per share (higher than the traded market price on
the date of grant), the options vest in three equal annual installments
commencing November 23, 2010 and expire on November 23,
2014.
|
|
c.
|
On
November 23, 2009, 36,000 options were granted to an employee of our
Subsidiary, at an exercise price of $0.46 per share (equivalent to the
traded market price on the date of grant), the options vest in three equal
annual installments commencing November 23, 2010 and expire on November
23, 2019.
|
a.
|
On
December 29, 2009, the Company issued 328,110 shares of its common stock
to Swiss as remuneration for the services provided, in the amount of
$167,310.
|
b.
|
On
December 29, 2009, the Company issued 100,000 shares of its common stock
to a third party as remuneration for services that will be rendered
commencing December 15, 2009 for a period of six
months.
|
Kesselman
& Kesselman
|
|
Tel
Aviv, Israel
|
|
November
25, 2009
|
August 31
|
||||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 1,716,866 | $ | 2,267,320 | ||||
Short
term investments (Note 2)
|
1,000,000 | 2,728,000 | ||||||
Restricted
cash (Note 1n)
|
16,000 | |||||||
Accounts
receivable - other
|
36,939 | 38,822 | ||||||
Prepaid
expenses
|
4,119 | 363,752 | ||||||
Grants
receivable from the Chief Scientist
|
400,405 | |||||||
Total
current assets
|
3,174,329 | 5,397,894 | ||||||
LONG TERM DEPOSITS (Note
6b)
|
12,161 | 10,824 | ||||||
PROPERTY AND EQUIPMENT, NET
(Note 4)
|
75,361 | 98,296 | ||||||
Total
assets
|
$ | 3,261,851 | $ | 5,507,014 | ||||
Liabilities
and stockholders' equity
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses (note 9)
|
$ | 321,344 | $ | 736,052 | ||||
Account
payable with former shareholder
|
47,252 | 47,252 | ||||||
Total
current liabilities
|
368,596 | 783,304 | ||||||
PROVISION
FOR UNCERTAIN TAX POSITION (Note 12f)
|
147,063 | 130,650 | ||||||
COMMITMENTS (Note
6)
|
||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||
Common
stock, $ 0.001 par value (200,000,000 authorized shares; 56,456,710 and
56,252,806 shares issued and outstanding as of August 31, 2009 and 2008,
respectively)
|
56,456 | 56,252 | ||||||
Additional
paid-in capital
|
12,698,414 | 11,785,012 | ||||||
Deficit
accumulated during the development stage
|
(10,008,678 | ) | (7,248,204 | ) | ||||
Total
stockholders' equity
|
2,746,192 | 4,593,060 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 3,261,851 | $ | 5,507,014 |
Period
|
||||||||||||
from April
|
||||||||||||
12, 2002 | ||||||||||||
(inception)
|
||||||||||||
Year ended
|
through
|
|||||||||||
August 31
|
August 31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
RESEARCH AND DEVELOPMENT
EXPENSES, NET (Note 10)
|
$ | 1,522,188 | $ | 1,210,494 | $ | 5,144,859 | ||||||
IMPAIRMENT
OF INVESTMENT
|
434,876 | |||||||||||
GENERAL AND ADMINISTRATIVE
EXPENSES (note 11)
|
1,261,930 | 1,469,517 | 4,257,551 | |||||||||
OPERATING
LOSS
|
2,784,118 | 2,680,011 | 9,837,286 | |||||||||
FINANCIAL
INCOME
|
(38,602 | ) | (83,185 | ) | (136,108 | ) | ||||||
FINANCIAL
EXPENSE
|
17,555 | 10,281 | 147,933 | |||||||||
LOSS
BEFORE TAXES ON INCOME
|
2,763,071 | 2,607,107 | 9,849,111 | |||||||||
TAXES ON INCOME (note
12)
|
(2,597 | ) | 162,164 | 159,567 | ||||||||
NET
LOSS FOR THE PERIOD
|
$ | 2,760,474 | $ | 2,769,271 | $ | 10,008,678 | ||||||
BASIC
AND DILUTED LOSS PER COMMON SHARE
|
$ | (0.05 | ) | $ | (0.06 | ) | ||||||
WEIGHTED
AVERAGE NUMBER OF COMMON STOCK USED IN COMPUTING BASIC AND DILUTED LOSS
PER COMMON STOCK
|
56,645,820 | 48,604,889 |
Deficit
|
||||||||||||||||||||
accumulated
|
||||||||||||||||||||
Additional
|
during the
|
Total
|
||||||||||||||||||
Common Stock
|
paid-in
|
development
|
stockholders'
|
|||||||||||||||||
Shares
|
$
|
capital
|
stage
|
equity
|
||||||||||||||||
BALANCE AS OF APRIL 12,
2002 (inception)
|
34,828,200 | $ | 34,828 | $ | 18,872 | $ | 53,700 | |||||||||||||
CHANGES DURING THE PERIOD FROM
APRIL 12, 2002 THROUGH AUGUST 31, 2007
(audited):
|
||||||||||||||||||||
SHARES
CANCELLED
|
(19,800,000 | ) | (19,800 | ) | 19,800 | - | ||||||||||||||
SHARES
ISSUED FOR INVESTMENT IN ISTI-NJ
|
1,144,410 | 1,144 | 433,732 | 434,876 | ||||||||||||||||
SHARES
ISSUED FOR OFFERING COSTS
|
1,752,941 | 1,753 | (1,753 | ) | - | |||||||||||||||
SHARES
ISSUED FOR CASH
|
27,181,228 | 27,181 | 2,095,800 | 2,122,981 | ||||||||||||||||
SHARES
ISSUED FOR SERVICES
|
125,000 | 125 | 98,625 | 98,750 | ||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO EMPLOYEES AND
DIRECTORS
|
1,968,547 | 1,968,547 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO
CONSULTANTS
|
177,782 | 177,782 | ||||||||||||||||||
DISCOUNT
ON CONVERTIBLE NOTE RELATED TO BENEFICIAL CONVERSION
FEATURE
|
108,000 | 108,000 | ||||||||||||||||||
CONTRIBUTIONS
TO PAID IN CAPITAL
|
18,991 | 18,991 | ||||||||||||||||||
COMPREHENSIVE
LOSS:
|
||||||||||||||||||||
NET
LOSS
|
(4,478,917 | ) | (4,478,917 | ) | ||||||||||||||||
OTHER
COMPREHENSIVE LOSS
|
(16 | ) | (16 | ) | ||||||||||||||||
IMPUTED
INTEREST
|
8,437 | 8,437 | ||||||||||||||||||
BALANCE
AS OF AUGUST 31, 2007
|
45,231,779 | 45,231 | 4,946,833 | (4,478,933 | ) | 513,131 | ||||||||||||||
RECEIPTS
ON ACCOUNT OF SHARES AND WARRANTS
|
6,061 | 6,061 | ||||||||||||||||||
SHARES
ISSUED FOR CONVERSION OF CONVERTIBLE NOTE
|
550,000 | 550 | 274,450 | 275,000 | ||||||||||||||||
SHARES
AND WARRANTS ISSUED FOR CASH – NET OF ISSUANCE EXPENSES
|
10,178,002 | 10,178 | 5,774,622 | 5,784,800 | ||||||||||||||||
SHARES
ISSUED FOR SERVICES
|
293,025 | 293 | 115,817 | 116,110 | ||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO EMPLOYEES AND
DIRECTORS
|
459,467 | 459,467 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO
CONSULTANTS
|
203,982 | 203,982 | ||||||||||||||||||
IMPUTED
INTEREST
|
3,780 | 3,780 | ||||||||||||||||||
NET
LOSS
|
(2,769,271 | ) | (2,769,271 | ) | ||||||||||||||||
BALANCE
AS OF AUGUST 31, 2008
|
56,252,806 | 56,252 | 11,785,012 | (7,248,204 | ) | 4,593,060 | ||||||||||||||
SHARES
ISSUED FOR SERVICES RENDERED
|
203,904 | 204 | 152,724 | 152,928 | ||||||||||||||||
SHARES
TO BE ISSUED FOR SERVICES RENDERED
|
203,699 | 203,699 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO EMPLOYEES AND
DIRECTORS
|
436,025 | 436,025 | ||||||||||||||||||
STOCK
BASED COMPENSATION RELATED TO OPTIONS GRANTED TO
CONSULTANTS
|
117,174 | 117,174 | ||||||||||||||||||
IMPUTED
INTEREST
|
3,780 | 3,780 | ||||||||||||||||||
NET
LOSS
|
(2,760,474 | ) | (2,760,474 | ) | ||||||||||||||||
BALANCE
AS OF AUGUST 31, 2009
|
56,456,710 | $ | 56,456 | $ | 12,698,414 | $ | (10,008,678 | ) | $ | 2,746,192 |
Period from April
12, 2002
(inception date)
through
|
||||||||||||
Year ended August 31
|
August 31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
loss
|
$ | (2,760,474 | ) | $ | (2,769,271 | ) | $ | (10,008,678 | ) | |||
Adjustments
required to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
and amortization
|
30,488 | 15,454 | 45,942 | |||||||||
Amortization
of debt discount
|
108,000 | |||||||||||
Exchange
differences on long term deposits
|
641 | (1,642 | ) | (1,001 | ) | |||||||
Stock
based compensation
|
553,199 | 663,449 | 3,362,977 | |||||||||
Common
stock issued for services
|
152,928 | 116,110 | 367,788 | |||||||||
Common
stock to be issued for services
|
203,699 | 203,699 | ||||||||||
Impairment
of investment
|
434,876 | |||||||||||
Imputed
interest
|
3,780 | 3,780 | 15,997 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Prepaid
expenses and other current assets
|
(38,889 | ) | (390,668 | ) | (441,463 | ) | ||||||
Restricted
cash
|
(16,000 | ) | (16,000 | ) | ||||||||
Accounts
payable and accrued expenses
|
(414,708 | ) | 395,180 | 321,344 | ||||||||
Provision
for uncertain tax position
|
16,413 | 130,650 | 147,063 | |||||||||
Total
net cash used in operating activities
|
(2,268,923 | ) | (1,836,958 | ) | (5,459,456 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of property and equipment
|
(7,553 | ) | (112,014 | ) | (121,303 | ) | ||||||
Short
term investments
|
(1,000,000 | ) | (2,728,000 | ) | (3,728,000 | ) | ||||||
Proceeds
from sale of short term investments
|
2,728,000 | 2,728,000 | ||||||||||
Lease
deposits, net
|
(1,978 | ) | (3,738 | ) | (11,160 | ) | ||||||
Total
net cash provided by (used in) investing activities
|
1,718,469 | (2,843,752 | ) | (1,132,463 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Proceeds
from sales of common stocks and warrants - net of issuance
expenses
|
5,029,801 | 7,961,481 | ||||||||||
Receipts
on account of shares issuances
|
6,061 | |||||||||||
Proceeds
from convertible notes
|
275,000 | |||||||||||
Proceeds
from short term note payable
|
120,000 | |||||||||||
Payments
of short term note payable
|
(120,000 | ) | ||||||||||
Shareholder
advances
|
66,243 | |||||||||||
Net
cash provided by financing activities
|
5,029,801 | 8,308,785 | ||||||||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
(550,454 | ) | 349,091 | (550,454 | ) | |||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
2,267,320 | 1,918,229 | ||||||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 1,716,866 | $ | 2,267,320 | $ | 1,716,866 | ||||||
Non
cash investing and financing activities:
|
||||||||||||
Receipts
on account of shares issuance - reclassified from liability to
shareholder's equity
|
$ | 6,061 | ||||||||||
Stock
issued for receipts on account of shares issuance and convertible
notes
|
$ | 1,030,000 | ||||||||||
Discount
on convertible note related to beneficial conversion
feature
|
$ | 108,000 | ||||||||||
Shares
issued for offering costs
|
$ | 1,753 | ||||||||||
Contribution
to paid in capital
|
$ | 18,991 |
|
a.
|
General:
|
|
b.
|
Accounting
principles
|
|
The
consolidated financial statements have been prepared in accordance with
generally accepted accounting principles in the United States of America
(“U.S.
GAAP”).
|
|
c.
|
Use
of estimates in the preparation of financial
statements
|
|
d.
|
Functional
currency
|
|
e.
|
Principles
of consolidation
|
|
f.
|
Property
and equipment
|
%
|
||||
Computers
and peripheral equipment
|
33
|
|||
Office
furniture and equipment
|
15-33
|
|
g.
|
Income
taxes
|
1.
|
Deferred
taxes
|
2.
|
Uncertainty
in income tax
|
|
h.
|
Research
and development
|
|
i.
|
Cash
equivalents
|
|
j.
|
Comprehensive
loss
|
|
The
Company has no other comprehensive loss components other than net loss for
the fiscal years of 2008 and 2009.
|
|
k.
|
Loss
per share
|
|
l.
|
Impairment
in value of long-lived assets
|
|
m.
|
Stock
based compensation
|
|
n.
|
Fair
value measurement:
|
|
Level
1:
|
Quoted
prices (unadjusted) in active markets that are accessible at the
measurement date for assets or liabilities. The fair value hierarchy gives
the highest priority to Level 1
inputs.
|
|
Level
2:
|
Observable
prices that are based on inputs not quoted on active markets, but
corroborated by market data.
|
|
Level
3:
|
Unobservable
inputs are used when little or no market data is available. The fair value
hierarchy gives the lowest priority to Level 3
inputs.
|
o.
|
Concentration
of credit risks
|
|
p.
|
Newly
issued and recently adopted accounting
pronouncements:
|
1.
|
In
May 2009, the FASB issued SFAS No. 165, “Subsequent Events” (“SFAS 165”).
SFAS 165 sets forth the period after the balance sheet date during which
management of a reporting entity should evaluate events or transactions
that may occur for potential recognition or disclosure in the financial
statements, the circumstances under which an entity should recognize
events or transactions occurring after the balance sheet date in its
financial statements, and the disclosures that an entity should make about
events or transactions that occurred after the balance sheet date. SFAS
165 will be effective for interim or annual periods ending after June 15,
2009 and will be applied prospectively. The Company adopted the provisions
of FAS 165. The adoption of SFAS No. 165 did not have a material impact on
the Company’s condensed financial condition, results of operations or cash
flows.
|
2.
|
In
June 2009, the FASB issued SFAS No. 168 “The FASB Accounting Standards
Codification and the Hierarchy of Generally Accepted Accounting Principles
— A Replacement of FASB Statement No. 162” (“SFAS 168”). Statement 168
establishes the FASB Accounting Standards CodificationTM (Codification) as
the single source of authoritative U.S. generally accepted accounting
principles (U.S. GAAP) recognized by the FASB to be applied by
nongovernmental entities. Rules and interpretive releases of the SEC under
authority of federal securities laws are also sources of authoritative
U.S. GAAP for SEC registrants. SFAS 168 and the Codification are effective
for financial statements issued for interim and annual periods ending
after September 15, 2009. When effective, the Codification will supersede
all existing non-SEC accounting and reporting standards. All other
nongrandfathered non-SEC accounting literature not included in the
Codification will become nonauthoritative. Following SFAS 168, the FASB
will not issue new standards in the form of Statements, FASB Staff
Positions, or Emerging Issues Task Force Abstracts. Instead, the FASB will
issue Accounting Standards Updates, which will serve only to: (a) update
the Codification; (b) provide background information about the guidance;
and (c) provide the bases for conclusions on the change(s) in the
Codification. The Company does not expect that the adoption of SFAS 168 to
have a material impact on the Company’s financial
statements.
|
|
q.
|
Reclassifications
|
August 31
|
||||||||
2009
|
2008
|
|||||||
Cost:
|
||||||||
Leasehold
improvements
|
$ | 76,029 | $ | 76,029 | ||||
Office
furniture and equipment
|
19,941 | 17,684 | ||||||
Computers
and peripheral equipment
|
25,333 | 20,037 | ||||||
121,303 | 113,750 | |||||||
Less
- accumulated depreciation and amortization
|
45,942 | 15,454 | ||||||
$ | 75,361 | $ | 98,296 |
b.
|
Depreciation
expense totaled $30,488 and $15,454 in the years ended August
31, 2009 and 2008,
respectively.
|
a.
|
Under
the terms of the First Agreement with Hadasit (note 1a above), the Company
retained Hadasit to provide consulting and clinical trial services. As
remuneration for the services provided under the agreement, Hadasit is
entitled to $200,000. The primary researcher for Hadasit is Dr. Miriam
Kidron, a director and officer of the Company. The funds paid to Hadasit
under the agreement are deposited by Hadasit into a research fund managed
by Dr. Kidron. Pursuant to the general policy of Hadasit with respect to
its research funds, Dr. Kidron receives from Hadasit a management fee in
the rate of 10% of all the funds deposited into this research
fund.
|
b.
|
The
Subsidiary has entered into operating lease agreements for vehicles used
by its employees for a period of 3
years.
|
|
c.
|
On
September 19, 2007 the Subsidiary entered into a lease agreement for its
office facilities in Israel. The lease agreement is for a period of 51
months, and will end at December 31, 2011. The monthly lease payment is
2,396 NIS and is linked to the increase in the Israeli consumer price
index, (as of August 31, 2009 the monthly payment in the Company's
functional currency is $629, the future annual lease payment under the
agreement are $7,548).
|
|
d.
|
During
January and April 2008 the Company entered into agreements with OnQ
consulting, a clinical research organization (CRO) located in
Johannesburg, South Africa, to conduct Phase 1B and 2B clinical trials on
its oral insulin capsules. The total cost estimated for the studies is
$229,681 of which $107,599 was paid through August 31,
2009.
|
|
e.
|
As
to a Clinical Trial Manufacturing Agreement with Swiss Caps AG, see note
8a.
|
|
f.
|
On
September 8, 2008, the Company entered into Clinical Research agreement
with ETI Karle Clinical Pvt. Ltd. (“ETI”), pursuant to the agreement ETI
will be conducting clinical trials for the Company in India. In
consideration for the services provided under the agreement, ETI will be
entitled to estimated cash compensation of $227,604, of which $45,038 was
paid though August 31, 2009.
|
|
g.
|
On
April 22, 2009, the subsidiary entered into a consulting service agreement
with ADRES
Advanced Regulatory Services Ltd. (“ADRES”) pursuant to which ADRES will
provide consulting services relating to quality assurance and regulatory
processes and procedures in order to assist the subsidiary in submission
of a U.S. IND according to FDA regulations. In consideration for the
services provided under the agreement, ADRES will be entitled to a total
cash compensation of $211,000, of which the amount $110,000 will be paid
as a monthly fixed fee of $10,000 each month for 11 months commencing May
2009, and the remaining $101,000 will be paid based on achievement of
certain milestones. $50,000 of the total amount was paid though August 31,
2009.
|
|
h.
|
Grants
from the Chief Scientist Office
("OCS")
|
|
a.
|
On
July 14, 2008, the Company entered into a Securities Purchase Agreement
with twenty-nine accredited investors for the sale of 8,524,669 units at a
purchase price of $0.60 per unit for total consideration of $5,114,799.
Each unit consisted of one share of the Company's common stock and one
common stock purchase warrant. Each warrant entitles the holder to
purchase half a share of common stock exercisable for three years at an
exercise price of $0.90 per share. No warrants were exercised throughout
August 31, 2009.
|
|
b.
|
As
to shares issued as part of stock based compensation plan see Note
8.
|
|
c.
|
As
to a Clinical Trial Manufacturing Agreement with Swiss Caps AG, see note
8a.
|
|
a.
|
On
October 30, 2006 the Company entered into a Clinical Trial Manufacturing
Agreement with Swiss Caps AG (“Swiss”), pursuant to
which Swiss would manufacture and deliver the oral insulin capsule
developed by the Company. In consideration for the services being provided
to the Company by Swiss, the Company agreed to pay a certain predetermined
amounts which are to be paid in common stocks of the Company, the number
of stocks to be issued is based on the invoice received from Swiss, and
the stock market price 10 days after the invoice was issued. The Company
accounted the transaction with Swiss according to FAS 150 "Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and
Equity".
|
|
b.
|
On
September 4, 2007, 300,000 options were granted to two outside
consultants, at an exercise price of $0.45 per share (equivalent to the
traded market price on the date of grant), the options vest in twelve
equal monthly installments over the first year and those options expired
on September 4, 2009. On September 4, 2009, these options were
expired.
|
|
c.
|
On
October 30, 2007, 100,000 options were granted to an advisory board
member, at an exercise price of $0.76 per share (over the traded market
price on the date of grant), the options vest in eighteen equal monthly
installments from the date of grant and expire on October 30,
2010.
|
|
d.
|
On
May 7, 2008, an aggregate of 1,728,000 options were granted to Nadav
Kidron, the Company’s President, Chief Executive Officer and director, and
Miriam Kidron, the Company’s Chief Medical and Technology Officer and
director, both are related parties through KNRY Ltd. (see note 13c), at an
exercise price of $0.54 per share (equivalent to the traded market price
on the date of grant), 288,000 of the options vested immediately on the
date of grant and the remainder will vest in twenty equal monthly
installments. These options expire on May 7,
2018.
|
|
e.
|
On
July 17, 2008, 100,000 options were granted to an advisory board member,
at an exercise price of $0.62 per share (equivalent to the traded market
price on the date of grant), the options vest in four equal quarterly
installments commencing on September 17, 2008 and expire on July 17,
2011.
|
|
f.
|
On
October 12, 2008, 828,000 options were granted to an employee of the
subsidiary, at an exercise price of $0.47 per share (equivalent to the
traded market price on the date of grant). The options vest in three equal
annual installments commencing on November 1, 2009 and expire on October
11, 2018. On March 31, 2009 the employee ended his services with the
Company and the options were forfeited before they had vested. The Company
recognized an expense of $71,406 during the six months ended February 28,
2009 and reversed that expense in the three months ended May 31, 2009.
|
|
g.
|
On
October 12, 2008, 56,000 options were granted to an employee of the
subsidiary, at an exercise price of $0.47 per share (equivalent to the
traded market price on the date of grant). The options vest in two equal
annual installments commencing on May 1, 2009 and expire on October 11,
2018.
|
|
h.
|
On
January 11, 2009, an aggregate of 600,000 options were granted to two
Board of Directors members and 150,000 options were granted to an employee
of the subsidiary. All 750,000 options were granted at an
exercise price of $0.43 per share (equivalent to the traded market price
on the date of grant). The options vest in three equal annual installments
commencing on January 1, 2010 and expire on January 10, 2019. On May 31,
2009 such employee left the Company and the options were forfeited before
they had vested. The Company recognized an expense of $4,354 during the
year and reversed that expense.
|
|
i.
|
On
January 11, 2009, an aggregate of 300,000 options were granted to three
Scientific Advisory Board members, at an exercise price of $0.76 per share
(higher than the traded market price on the date of grant) The options
vest in four equal quarterly installments commencing on April 1, 2009 and
expire on January 10, 2019.
|
|
j.
|
On
June 3, 2009, 400,000 options were granted to an employee of the
subsidiary, at an exercise price of $0.47 per share (equivalent to the
traded market price on the date of grant). The options vest in three equal
annual installments, commencing October 19, 2010, and expire on October
19, 2019.
|
|
k.
|
On
August 20, 2009, 100,000 options were granted to an employee of the
subsidiary, at an exercise price of $0.42 per share (equivalent to the
traded market price on the date of grant). The options vest in three equal
annual installments commencing August 20, 2010, and expire on August 20,
2019.
|
For options granted in
|
||||||||
year ended August 31
|
||||||||
2009
|
2008
|
|||||||
Expected option life (years)
|
1.0-9.8
|
1.0-5.4
|
||||||
Expected
stock price volatility (%)
|
113.1-130.5
|
116.3-118.0
|
||||||
Risk
free interest rate (%)
|
0.7-3.6
|
2.2-3.4
|
||||||
Expected
dividend yield (%)
|
0.0
|
0.0
|
Year ended August 31,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Number
|
average
|
Number
|
average
|
|||||||||||||
of
|
exercise
|
of
|
exercise
|
|||||||||||||
options
|
price
|
options
|
price
|
|||||||||||||
$
|
$
|
|||||||||||||||
Options
outstanding at beginning of
year
|
7,289,360 | 0.29 | 5,561,360 | 0.21 | ||||||||||||
Changes
during the year:
|
||||||||||||||||
Granted
– at market price
|
2,134,000 | 0.45 | 1,728,000 | 0.54 | ||||||||||||
Forfeited
|
(978,000 | ) | 0.46 | |||||||||||||
Options
outstanding at end of
year
|
8,445,360 | 0.31 | 7,289,360 | 0.29 | ||||||||||||
Options
exercisable at end of
year
|
7,001,360 | 6,137,360 | ||||||||||||||
Weighted
average fair value of options granted during the
year
|
$ | 0.45 | $ | 0.45 |
Weighted
|
|||||||||||||||||||
Average
|
Weighted
|
||||||||||||||||||
Range of
|
Remaining
|
average
|
|||||||||||||||||
exercise
|
Number
|
Contractual
|
exercise
|
Aggregate
|
|||||||||||||||
prices
|
outstanding
|
Life
|
price
|
intrinsic value
|
|||||||||||||||
$
|
Years
|
$
|
$
|
||||||||||||||||
0.001
|
3,361,360 | 2.95 | 0.001 | 1,542,864 | |||||||||||||||
0.45
to 0.62
|
4,584,000 | 6.80 | 0.43 | 39,000 | |||||||||||||||
0.76
to 0.90
|
500,000 | 0.23 | 0.76 | - | |||||||||||||||
8,445,360 | 5.12 | 0.29 | 1,581,864 |
Weighted
|
|||||||||||||||||||
Average
|
Weighted
|
||||||||||||||||||
Range of
|
Remaining
|
average
|
|||||||||||||||||
exercise
|
Number
|
Contractual
|
exercise
|
Aggregate
|
|||||||||||||||
prices
|
exercisable
|
Life
|
price
|
intrinsic value
|
|||||||||||||||
$
|
Years
|
$
|
$
|
||||||||||||||||
0.001
|
3,361,360 | 2.95 | 0.001 | 1,542,864 | |||||||||||||||
0.45
to 0.62
|
3,140,000 | 5.57 | 0.49 | 17,000 | |||||||||||||||
0.76
to 0.90
|
500,000 | 0.23 | 0.76 | - | |||||||||||||||
7,001,360 | 4.26 | 0.24 | 1,559,864 |
Year ended August 31
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Number
|
average
|
Number
|
average
|
|||||||||||||
of
|
exercise
|
of
|
exercise
|
|||||||||||||
options
|
price
|
options
|
price
|
|||||||||||||
$
|
$
|
|||||||||||||||
Options
outstanding at beginning of year
|
900,000 | 0.65 | 750,000 | 0.76 | ||||||||||||
Changes
during the year:
|
||||||||||||||||
Granted
– at market price
|
150,000 | 0.71 | ||||||||||||||
Granted
– at an exercise
|
||||||||||||||||
price
above market
|
||||||||||||||||
Price
|
300,000 | 0.76 | 400,000 | 0.53 | ||||||||||||
Expired
|
(400,000 | ) | 0.76 | |||||||||||||
Options
outstanding at end of year
|
1,200,000 | 0.68 | 900,000 | 0.65 | ||||||||||||
Options
exercisable at end of year
|
900,000 | 733,333 |
Weighted
|
||||||||||||||||
Average
|
Weighted
|
|||||||||||||||
Range of
|
Remaining
|
average
|
||||||||||||||
exercise
|
Number
|
Contractual
|
exercise
|
Aggregate
|
||||||||||||
prices
|
outstanding
|
Life
|
price
|
intrinsic value
|
||||||||||||
$
|
Years
|
$
|
$
|
|||||||||||||
0.45
to 0.62
|
400,000 | 0.48 | 0.49 | 3,000 | ||||||||||||
0.76
to 0.90
|
800,000 | 3.85 | 0.77 | - | ||||||||||||
1,200,000 | 2.73 | 0.68 | 3,000 |
Weighted
|
||||||||||||||||
Average
|
Weighted
|
|||||||||||||||
Range of
|
Remaining
|
average
|
||||||||||||||
exercise
|
Number
|
Contractual
|
exercise
|
Aggregate
|
||||||||||||
prices
|
exercisable
|
Life
|
price
|
intrinsic value
|
||||||||||||
$
|
Years
|
$
|
$
|
|||||||||||||
0.45
to 0.62
|
400,000 | 0.48 | 0.49 | 3,000 | ||||||||||||
0.76
to 0.90
|
500,000 | 0.55 | 0.77 | - | ||||||||||||
900,000 | 0.52 | 0.65 | 3,000 |
Year ended
|
||||||||
August 31,
|
||||||||
2009
|
2008
|
|||||||
Service
providers
|
$ | 274,291 | $ | 635,762 | ||||
Tax
provisions
|
12,504 | 31,514 | ||||||
Related
parties
|
28,062 | |||||||
Payroll
and related expenses
|
34,547 | 40,714 | ||||||
$ | 321,344 | $ | 736,052 |
Period from
April
|
||||||||||||
12, 2002
|
||||||||||||
(inception)
|
||||||||||||
Year ended
|
through
|
|||||||||||
August 31,
|
August 31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Clinical
trials
|
$ | 1,304,779 | $ | 538,056 | $ | 2,368,105 | ||||||
Payroll
and consulting fees
|
272,116 | 240,209 | 695,578 | |||||||||
Costs
for registration of patents
|
17,775 | 89,645 | 118,465 | |||||||||
Compensation
costs in respect of warrants granted
to employees, directors and consultants
|
264,861 | 285,336 | 2,216,663 | |||||||||
Other
|
63,062 | 57,248 | 146,453 | |||||||||
Less
– grants from the OCS
|
(400,405 | ) | (400,405 | ) | ||||||||
$ | 1,522,188 | $ | 1,210,494 | $ | 5,144,859 |
Period from
April
|
||||||||||||
12, 2002
|
||||||||||||
(inception)
|
||||||||||||
Year ended
|
through
|
|||||||||||
August 31
|
August 31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Compensation
costs in respect of warrants granted to employees, directors and
consultants
|
$ | 288,338 | $ | 378,113 | $ | 1,146,314 | ||||||
Professional
services
|
240,523 | 391,309 | 1,011,802 | |||||||||
Consulting
fees
|
155,359 | 151,037 | 480,678 | |||||||||
Travel
costs
|
132,531 | 141,862 | 410,704 | |||||||||
Write
off of debt
|
275,000 | |||||||||||
Business
development
|
73,286 | 154,357 | 227,643 | |||||||||
Payroll
and related expenses
|
205,122 | 95,244 | 300,366 | |||||||||
Insurance
|
25,068 | 23,630 | 48,698 | |||||||||
Other
|
141,703 | 133,965 | 356,346 | |||||||||
$ | 1,261,930 | $ | 1,469,517 | $ | 4,257,551 |
a.
|
Corporate
taxation in the U.S.
|
b.
|
Corporate
taxation in Israel:
|
c.
|
Deferred
income taxes:
|
August 31
|
||||||||
2009
|
2008
|
|||||||
In
respect of:
|
||||||||
Net
operating loss carryforward
|
$ | 1,507,587 | $ | 1,194,401 | ||||
Less
- Valuation allowance
|
(1,507,587 | ) | (1,194,401 | ) | ||||
Net
deferred tax assets
|
-,- | -,- |
d.
|
Income
loss before taxes on income and income taxes included in the income
statements:
|
Period from
April
|
||||||||||||
12, 2002
|
||||||||||||
(inception)
|
||||||||||||
Year ended
|
through
|
|||||||||||
August 31
|
August 31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Loss
before taxes on income:
|
||||||||||||
U.S.
|
$ | 248,890 | $ | 2,315,686 | $ | 7,134,126 | ||||||
Outside
U.S.
|
2,514,181 | 291,421 | 2,877,149 | |||||||||
2,763,071 | 2,607,107 | 10,011,275 | ||||||||||
Taxes
on income:
|
||||||||||||
Current:
|
||||||||||||
U.S.
|
16,664 | 39,799 | 56,463 | |||||||||
Outside
U.S.
|
(19,261 | ) | 122,365 | 103,104 | ||||||||
$ | (2,597 | ) | $ | 162,164 | $ | 159,567 |
e.
|
Reconciliation
of the theoretical tax expense to actual tax
expense
|
Period from
April
|
||||||||||||
12, 2002
|
||||||||||||
(inception)
|
||||||||||||
Year ended
|
through
|
|||||||||||
August 31
|
August 31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Loss
before income taxes as reported in the consolidated statement of
operations
|
$ | (2,763,071 | ) | $ | (2,607,107 | ) | $ | (9,849,111 | ) | |||
Computed
“expected” tax benefit
|
(967,075 | ) | (912,487 | ) | (3,447,189 | ) | ||||||
Increase
(decrease) in income taxes resulting from:
|
||||||||||||
Change
in the balance of the valuation
|
||||||||||||
allowance
for deferred tax losses
|
528,143 | 714,048 | 1,722,544 | |||||||||
Disallowable
deductions
|
149,043 | 200,916 | 1,431,509 | |||||||||
Increase
in taxes resulting from
|
||||||||||||
different
tax rates applicable to non
|
||||||||||||
U.S.
subsidiary
|
270,879 | 29,037 | 305,640 | |||||||||
Uncertain
tax position
|
16,413 | 130,650 | 147,063 | |||||||||
Taxes
on income for the reported year
|
$ | (2,597 | ) | $ | 162,164 | $ | 159,667 |
f.
|
Uncertainty
in Income Taxes
|
a.
|
During
the fiscal years of 2008 and 2009 the Company paid to directors $15,000
and $16,000, respectively, for managerial
services.
|
b.
|
As
to the agreements with Hadasit, see note
6a.
|
c.
|
On
July 1, 2008, the subsidiary entered into a consulting agreement with KNRY
Ltd. (“KNRY”), an Israeli company owned by Nadav Kidron, whereby Mr. Nadav
Kidron, through KNRY, will provide services as President and Chief
Executive Officer of both Oramed and the subsidiary (the “Nadav Kidron
Consulting Agreement”). Additionally, on July 1, 2008, the
subsidiary entered into a consulting agreement with KNRY whereby Dr.
Miriam Kidron, through KNRY, will provide services as Chief Medical and
Technology Officer of both Oramed and the subsidiary (the “Miriam Kidron
Consulting Agreement” and together with the Nadav Kidron Consulting
Agreement, the “Consulting Agreements”). The Consulting
Agreements replaced the employment agreements entered into between the
Company and KNRY, dated as of August 1, 2007, pursuant to which Nadav
Kidron and Miriam Kidron, respectively, provide services to Oramed and the
subsidiary.
|
a.
|
On
September 11, 2009, the Company issued 569,887 shares of its common stock
to Swiss as remuneration for the services provided, in the amount of
$203,699.
|
b.
|
On
November 23, 2009, 100,000 options were granted to a consultant of the
subsidiary at an exercise price of $0.76 per share. The options vest in
three equal annual installments commencing on November 23, 2010 and will
expire on November 23, 2014.
|
c.
|
On
November 23, 2009, 36,000 options were granted to an employee of the
subsidiary at an exercise price of $0.46 per share. The options vest in
three equal annual installments commencing on November 23, 2010 and will
expire on November 23,
2019.
|