x
|
Quarterly Report Pursuant to
Section 13 or 15(d) of the Securities Exchange Act of
1934
|
o
|
Transition Report Pursuant to
Section 13 or 15(d) of the Securities Exchange Act of
1934
|
Delaware
|
87-0419387
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Large
accelerated filer o
|
Accelerated
filer o
|
|
Non-accelerated
filer o
|
(Do
not check if smaller reporting company)
|
Smaller
reporting company x
|
Page
|
||
PART
I
|
FINANCIAL
INFORMATION
|
3
|
Item
1.
|
Financial
Statements
|
3
|
Unaudited
Condensed Consolidated Statements of Operations for the three and nine
months ended June 30, 2010 and 2009
|
3
|
|
Condensed
Consolidated Balance Sheets as of June 30, 2010 (unaudited) and September
30, 2009
|
4
|
|
Unaudited
Condensed Consolidated Statements of Cash Flows for the nine months ended
June 30, 2010 and 2009
|
5
|
|
Unaudited
Condensed Consolidated Statements of Stockholders’ Equity (Deficit) for
the nine months ended June 30, 2010 and 2009
|
6
|
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
7
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
24
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
40
|
Item
4.
|
Controls
and Procedures
|
41
|
PART
II
|
OTHER
INFORMATION
|
42
|
Item
1.
|
Legal
Proceedings
|
42
|
Item
1A.
|
Risk
Factors
|
42
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
43
|
Item
6.
|
Exhibits
|
44
|
For the three months ended
June 30,
|
For the nine months ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
REVENUES
|
||||||||||||||||
Laboratory
Information Services
|
$
|
39,900
|
$
|
26,700
|
$
|
96,700
|
$
|
86,300
|
||||||||
Clinical
Services
|
119,300
|
133,700
|
384,300
|
441,900
|
||||||||||||
159,200
|
160,400
|
481,000
|
528,200
|
|||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Cost
of laboratory services revenues
|
32,800
|
30,700
|
101,900
|
99,800
|
||||||||||||
Research
and development
|
302,400
|
480,800
|
843,600
|
1,628,500
|
||||||||||||
Sales
and marketing
|
201,600
|
161,300
|
603,800
|
708,100
|
||||||||||||
General
and administrative
|
1,081,700
|
867,500
|
3,639,900
|
2,360,100
|
||||||||||||
Total
operating expenses
|
1,618,500
|
1,540,300
|
5,189,200
|
4,796,500
|
||||||||||||
OPERATING
LOSS
|
(1,459,300
|
)
|
(1,379,900
|
)
|
(4,708,200
|
)
|
(4,268,300
|
)
|
||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Interest
income (expense), net
|
(40,900
|
)
|
(126,300
|
)
|
(42,600
|
)
|
(129,900
|
)
|
||||||||
Financing
premium (expense), net
|
-
|
(90,000
|
)
|
-
|
(90,000
|
)
|
||||||||||
Total
other income
|
(40,900
|
)
|
(216,300
|
)
|
(42,600
|
)
|
(219,900
|
)
|
||||||||
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(1,500,200
|
)
|
(1,596,200
|
)
|
(4,750,800
|
)
|
(4,488,200
|
)
|
||||||||
Income
taxes
|
-
|
4,300
|
2,400
|
7,200
|
||||||||||||
NET
LOSS
|
$
|
(1,500,200
|
)
|
$
|
(1,600,500
|
)
|
$
|
(4,753,200
|
)
|
$
|
(4,495,400
|
)
|
||||
NET
LOSS PER SHARE:
|
||||||||||||||||
Basic
|
$
|
(0.03
|
)
|
$
|
(0.06
|
)
|
$
|
(0.09
|
)
|
$
|
(0.18
|
)
|
||||
Diluted
|
$
|
(0.03
|
)
|
$
|
(0.06
|
)
|
$
|
(0.09
|
)
|
$
|
(0.18
|
)
|
||||
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
||||||||||||||||
Basic
|
56,023,921
|
25,782,277
|
51,028,185
|
25,460,457
|
||||||||||||
Diluted
|
56,023,921
|
25,782,277
|
51,028,185
|
25,460,457
|
June 30,
2010
|
September 30,
2009
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$
|
35,100
|
$
|
988,100
|
||||
Accounts receivable (net
of allowance for doubtful accounts of $11,100 (unaudited)
as of June 30, 2010 and $11,200 as
of September 30, 2009)
|
56,300
|
61,700
|
||||||
Prepaid
and other
|
105,600
|
89,500
|
||||||
Total current assets
|
197,000
|
1,139,300
|
||||||
Furniture
and Fittings
|
19,200
|
17,500
|
||||||
Other
Assets
|
18,700
|
4,100
|
||||||
TOTAL
ASSETS
|
$
|
234,900
|
$
|
1,160,900
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable (including amounts due to related parties of $25,600 (unaudited) as
of June 30, 2010 and $7,000 as of September 30,
2009)
|
$
|
1,116,300
|
$
|
1,285,600
|
||||
Accrued
liabilities
|
325,700
|
261,400
|
||||||
Deferred compensation
(including $92,000 (unaudited) and $81,200 to related parties as
of June 30, 2010 and September 30, 2009
respectively)
|
237,600
|
220,100
|
||||||
Accrued
patient costs
|
144,000
|
305,500
|
||||||
Accrued
consulting fees (including $18,000 (unaudited) and $18,000 to related
parties as of June 30, 2010 and September 30, 2009
respectively)
|
75,000
|
72,100
|
||||||
Accrued
Interest
|
1,800
|
-
|
||||||
Secured
convertible promissory note, net of discount of $187,500
|
62,500
|
-
|
||||||
Current
portion of long-term debt
|
51,000
|
95,900
|
||||||
Total
current liabilities
|
2,013,900
|
2,240,600
|
||||||
LONG
–TERM LIABILITIES
|
||||||||
Note
payable to officer
|
-
|
24,800
|
||||||
Capital
lease
|
4,000
|
5,600
|
||||||
Total
long term liabilities
|
4,000
|
30,400
|
||||||
TOTAL
LIABILITIES
|
2,017,900
|
2,271,000
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
Stockholders’
equity (deficit):
|
||||||||
Common stock, $0.001 par value;
authorized, 750,000,000 shares,
issued and, 56,023,921 and 41,781,129 shares outstanding as of
June 30, 2010 and September 30, 2009 respectively
|
56,000
|
41,800
|
||||||
Additional
paid-in capital
|
28,110,100
|
24,044,000
|
||||||
Accumulated
deficit
|
(29,949,100
|
)
|
(25,195,900
|
)
|
||||
Total
stockholders’ equity (deficit)
|
(1,783,000
|
)
|
(1,110,100
|
)
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
234,900
|
$
|
1,160,900
|
For the nine months ended
June 30,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$
|
(4,753,200
|
)
|
$
|
(4,495,400
|
)
|
||
Adjustments
to reconcile net loss to
net
cash used in operating activities:
|
||||||||
Depreciation
and Amortization
|
7,200
|
6,700
|
||||||
Amortization
of note discount
|
37,500
|
107,500
|
||||||
Stock-based
compensation
|
859,900
|
644,200
|
||||||
Write-off
of doubtful accounts
|
13,400
|
22,700
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(8,000
|
)
|
(27,300
|
)
|
||||
Prepaids
and other current assets
|
(16,100
|
)
|
(12,000
|
)
|
||||
Accounts
payable
|
(169,300
|
)
|
437,200
|
|||||
Accrued
liabilities
|
69,000
|
112,700
|
||||||
Deferred
compensation
|
17,500
|
(48,800
|
)
|
|||||
Accrued
patient costs
|
(161,500
|
)
|
126,700
|
|||||
Security
deposits on leases
|
(14,600
|
)
|
-
|
|||||
Net
cash used in operating activities
|
(4,118,200
|
)
|
(3,125,800
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Acquisition
of office furniture
|
(8,900
|
)
|
(2,000
|
)
|
||||
Net
cash used in investing activities
|
(8,900
|
)
|
(2,000
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Cash
from Secured Convertible notes
|
250,000
|
1,700,000
|
||||||
Repayment
of note
|
(69,800
|
)
|
(114,400
|
)
|
||||
Repayment
of lease
|
(1,500
|
)
|
(1,400
|
)
|
||||
Funds
pending exercise of options
|
-
|
280,500
|
||||||
Cash
from exercise of warrants
|
-
|
14,400
|
||||||
Proceeds
from sale of common stock, net of offering costs
|
2,995,400
|
-
|
||||||
Net
cash provided by financing activities
|
3,174,100
|
1,879,100
|
||||||
Net
decrease in cash
|
(953,000
|
)
|
(1,248,700
|
)
|
||||
Cash,
beginning of period
|
988,100
|
1,997,000
|
||||||
Cash,
end of period
|
$
|
35,100
|
$
|
748,300
|
||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash paid
during the period for:
|
||||||||
Interest
|
$
|
8,200
|
$
|
61,500
|
||||
Income
taxes
|
$
|
2,400
|
$
|
7,200
|
For
the nine months ended June 30, 2010
|
Common
Stock
|
Additional
Paid-in
|
Accumulated
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
BALANCE
- September 30, 2009
|
41,781,129
|
$
|
41,800
|
$
|
24,044,000
|
$
|
(25,195,900
|
)
|
$
|
(1,110,100
|
)
|
|||||||||
Stock-
based compensation
|
-
|
-
|
859,900
|
-
|
859,900
|
|||||||||||||||
Issuance
of stock in connection with the Maxim PIPE net of offering costs of
$540,600
|
11,786,666
|
11,800
|
2,983,600
|
-
|
2,995,400
|
|||||||||||||||
Warrants
issued in association with the Maxim PIPE
|
-
|
-
|
7,615,100
|
-
|
7,615,100
|
|||||||||||||||
Offering
cost pertaining to the Maxim PIPE
|
-
|
-
|
(7,615,100
|
)
|
-
|
(7,615,100
|
)
|
|||||||||||||
Value
of warrants surrendered for cashless exercise
|
-
|
-
|
(415,800
|
)
|
-
|
(415,800
|
)
|
|||||||||||||
Stock
issued for cashless exercise
|
2,456,126
|
2,400
|
413,400
|
-
|
415,800
|
|||||||||||||||
Beneficial
conversion feature
-
Secured convertible promissory note
|
-
|
-
|
225,000
|
-
|
225,000
|
|||||||||||||||
Net
loss for the nine months ended June 30, 2010
|
-
|
-
|
-
|
(4,753,200
|
)
|
(4,753,200
|
)
|
|||||||||||||
Balance
at June 30, 2010
|
56,023,921
|
$
|
56,000
|
$
|
28,110,100
|
$
|
(29,949,100
|
)
|
$
|
(1,783,000
|
)
|
For the
nine months ended June 30, 2009
|
Common
Stock
|
Additional
Paid-in
|
Accumulated
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
BALANCE
- September 30, 2008
|
25,299,547
|
$
|
25,300
|
$
|
17,701,300
|
$
|
(16,673,700
|
)
|
$
|
1,052,900
|
||||||||||
Exercise
of $0.01 warrants in June, 2009
|
1,448,189
|
1,400
|
13,000
|
-
|
14,400
|
|||||||||||||||
Issuance
of 3,433,333 warrants associated with bridge financings valued
at
|
-
|
-
|
1,058,000
|
-
|
1,058,000
|
|||||||||||||||
Stock-
based compensation
|
-
|
-
|
644,200
|
-
|
644,200
|
|||||||||||||||
Net
loss for the nine months ended June 30, 2009
|
-
|
-
|
-
|
(4,495,400
|
)
|
(4,495,400
|
)
|
|||||||||||||
Balance
at June 30, 2009
|
26,747,736
|
$
|
26,700
|
$
|
19,416,500
|
$
|
(21,169,100
|
)
|
$
|
(1,725,900
|
)
|
1.
|
NATURE OF OPERATIONS AND BASIS
OF PRESENTATION
|
|
·
|
Level 1 inputs
to the valuation methodology are quoted prices (unadjusted) for identical
assets or liabilities in active
markets.
|
|
·
|
Level 2 inputs
to the valuation methodology include quoted prices for similar assets and
liabilities in active markets, and inputs that are observable for the
assets or liability, either directly or indirectly, for substantially the
full term of the financial
instruments.
|
|
·
|
Level 3 inputs
to the valuation methodology are unobservable and significant to the fair
value.
|
2.
|
CONVERTIBLE
DEBT AND EQUITY FINANCING
|
|
(a)
|
the March 30, 2009 SAIL/Brandt
Notes
|
|
(b)
|
the May 14, 2009 SAIL
Note
|
|
(c)
|
the June 12, 2009 Pappajohn
Note
|
3.
|
STOCKHOLDERS’
EQUITY
|
For the three months ended
June 30,
|
||||||||
2010
|
2009
|
|||||||
Cost
of laboratory services revenues
|
$
|
6,600
|
$
|
4,000
|
||||
Research
and development
|
107,000
|
65,200
|
||||||
Sales
and marketing
|
58,700
|
27,000
|
||||||
General
and administrative
|
267,200
|
106,500
|
||||||
Total
|
$
|
439,500
|
$
|
202,700
|
For the nine months ended
June 30,
|
||||||||
2010
|
2009
|
|||||||
Cost
of laboratory services revenues
|
$
|
15,500
|
$
|
12,100
|
||||
Research
and development
|
250,700
|
195,600
|
||||||
Sales
and marketing
|
123,900
|
107,000
|
||||||
General
and administrative
|
469,800
|
329,500
|
||||||
Total
|
$
|
859,900
|
$
|
644,200
|
Number of
Shares
|
Weighted
Average
Exercise
Price
|
|||||||
Outstanding
at September 30, 2009
|
6,662,014
|
$
|
0.76
|
|||||
Granted
|
-
|
$
|
-
|
|||||
Exercised
|
-
|
-
|
||||||
Forfeited
|
(191,041
|
)
|
$
|
1.14
|
||||
Outstanding
at December 31, 2009
|
6,470,973
|
$
|
0.74
|
|||||
Granted
|
8,650,000
|
$
|
0.55
|
|||||
Exercised
|
-
|
-
|
||||||
Forfeited
|
(250,000
|
)
|
0.55
|
|||||
Outstanding
at March 31, 2010
|
14,870,973
|
$
|
0.63
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Forfeited
|
-
|
-
|
||||||
Outstanding
at June 30, 2010
|
14,870,973
|
$
|
0.63
|
|||||
Weighted
average fair value of options granted during:
|
||||||||
Three
months ended June 30, 2010
|
-
|
|||||||
Nine
months ended June 30, 2010
|
$
|
0.55
|
Exercise
Price
|
Number
of Shares
|
Weighted
Average
Contractual
Life
|
Weighted
Average
Exercise
Price
|
||||||
$0.12
|
859,270 |
10
years
|
$ | 0.12 | |||||
$0.132
|
987,805 |
7
years
|
$ | 0.132 | |||||
$0.30
|
135,700 |
10
years
|
$ | 0.30 | |||||
$0.59
|
28,588 |
10
years
|
$ | 0.59 | |||||
$0.80
|
140,000 |
10
years
|
$ | 0.80 | |||||
$0.89
|
968,875 |
10
years
|
$ | 0.89 | |||||
$0.96
|
496,746 |
10
years
|
$ | 0.96 | |||||
$1.09
|
2,513,549 |
10
years
|
$ | 1.09 | |||||
$1.20
|
243,253 |
5
years
|
$ | 1.20 | |||||
$0.51
|
41,187 |
10
years
|
$ | 0.51 | |||||
$0.40
|
56,000 |
10
years
|
$ | 0.40 | |||||
$0.55
|
8,400,000 |
10
years
|
$ | 0.55 | |||||
Total
|
14,870,973 | $ | 0.63 |
Warrants
to Purchase
|
Exercise
Price
|
Issued
in Connection With:
|
||||
100,000
shares
|
$
|
0.25
|
A
$200,000 bridge note with SAIL on May 14, 2009 as described in Note
2
|
|||
3,333,333
shares
|
$
|
0.30
|
A
$1,000,000 bridge note with Pappajohn on June 12, 2009 as described
in Note 2
|
|||
3,404,991
shares
|
$
|
0.30
|
Associated
with the August 26, 2009 private placement transaction of 6,810,002 shares
at $0.30 with 50% warrant coverage as described in Note
2
|
|||
3,023,927
shares
|
$
|
0.30
|
Associated
with the automatic conversion of
|
|||
$1,700,000
of convertible promissory notes and
|
||||||
$20,900
accrued interest upon completion an equity
|
||||||
financing
in excess of $1,500,000 as described in Note
2
|
||||||
274,867
shares
|
$
|
0.33
|
The
placement agent for private placement as described in Note
2
|
5,893,334
shares
|
$
|
0.30
|
Associated
with the second, third and fourth closing of the private placement
transaction of 11,786,667 shares at $0.30 with 50% warrant coverage as
described in Note 2
|
||
1,200,267
shares
|
$
|
0.33
|
Associated
with warrants for the lead and secondary placement agents for private
placement as described in Note 2
|
||
(3,333,333)
shares
|
$
|
0.30
|
These
warrants were surrendered in a net issue exercise and 2,456,126 shares
were issued in lieu of
cash.
|
Three
Months ended June 30, 2010
|
||||||||||||||||
Laboratory
Information
Services
|
Clinic
|
Eliminations
|
Total
|
|||||||||||||
Revenues
|
45,300 | 119,300 | (5,400 | ) | 159,200 | |||||||||||
Operating
expenses:
|
||||||||||||||||
Cost
of revenues
|
32,800 | 5,400 | (5,400 | ) | 32,800 | |||||||||||
Research
and development
|
302,400 | - | 302,400 | |||||||||||||
Sales
and marketing
|
187,500 | 14,100 | - | 201,600 | ||||||||||||
General
and administrative
|
899,600 | 182,100 | - | 1,081,700 | ||||||||||||
Total
operating expenses
|
1,422,300 | 201,600 | (5,400 | ) | 1,618,500 | |||||||||||
Income
(Loss) from operations
|
(1,377,000 | ) | (82,300 | ) | - | (1,459,300 | ) |
Three
Months ended June 30, 2009
|
||||||||||||||||
Laboratory
Information
Services
|
Clinic
|
Eliminations
|
Total
|
|||||||||||||
Revenues
|
$ | 32,000 | $ | 133,700 | $ | (5,300 | ) | $ | 160,400 | |||||||
Operating
expenses:
|
||||||||||||||||
Cost
of revenues
|
30,700 | 5,300 | (5,300 | ) | 30,700 | |||||||||||
Research
and development
|
480,800 | - | - | 480,800 | ||||||||||||
Sales
and marketing
|
159,600 | 1,700 | - | 161,300 | ||||||||||||
General
and administrative
|
683,100 | 184,400 | - | 867,500 | ||||||||||||
Total
operating expenses
|
$ | 1,354,200 | $ | 191,400 | $ | (5,300 | ) | $ | 1,540,300 | |||||||
Income
(Loss) from operations
|
$ | (1,322,200 | ) | $ | (57,700 | ) | $ | - | $ | (1,379,900 | ) |
Nine
Months ended June 30, 2010
|
||||||||||||||||
Laboratory
Information
Services
|
Clinic
|
Eliminations
|
Total
|
|||||||||||||
Revenues
|
112,100 | 417,600 | (48,700 | ) | 481,000 | |||||||||||
Operating
expenses:
|
||||||||||||||||
Cost
of revenues
|
101,900 | 15,400 | (15,400 | ) | 101,900 | |||||||||||
Research
and development
|
843,600 | - | - | 843,600 | ||||||||||||
Sales
and marketing
|
587,800 | 16,000 | - | 603,800 | ||||||||||||
General
and administrative
|
3,150,900 | 522,300 | (33,300 | ) | 3,639,900 | |||||||||||
Total
operating expenses
|
4,684,200 | 553,700 | (48,700 | ) | 5,189,200 | |||||||||||
Income
(Loss) from operations
|
(4,572,200 | ) | (136,100 | ) | - | (4,708,200 | ) |
Nine
Months ended June 30, 2009
|
||||||||||||||||
Laboratory
Information
Services
|
Clinic
|
Eliminations
|
Total
|
|||||||||||||
Revenues
|
$ | 98,800 | $ | 463,400 | $ | (34,000 | ) | $ | 528,200 | |||||||
Operating
expenses:
|
||||||||||||||||
Cost
of revenues
|
99,800 | 12,500 | (12,500 | ) | 99,800 | |||||||||||
Research
and development
|
1,628,500 | - | - | 1,628,500 | ||||||||||||
Sales
and marketing
|
702,500 | 5,600 | - | 708,100 | ||||||||||||
General
and administrative
|
1,879,800 | 501,800 | (21,500 | ) | 2,360,100 | |||||||||||
Total
operating expenses
|
$ | 4,310,600 | $ | 519,900 | $ | (34,000 | ) | $ | 4,796,500 | |||||||
Income
(Loss) from operations
|
$ | (4,211,800 | ) | $ | (56,500 | ) | $ | - | $ | (4,268,300 | ) |
Laboratory
Information Services
|
Clinic
|
Total
|
||||||||||
Goodwill
|
$ | - | $ | - | $ | - | ||||||
Total
assets
|
$ | 181,200 | $ | 53,700 | $ | 234,900 |
7.
|
EARNINGS
PER SHARE
|
For the Three Months ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Net
loss for computation of basic net loss per share
|
$ | (1,500,200 | ) | $ | (1,600,500 | ) | ||
Net
loss for computation of dilutive net loss per share
|
$ | (1,500,200 | ) | $ | (1,600,500 | ) | ||
Basic
net loss per share
|
$ | (0.03 | ) | $ | (0.06 | ) | ||
Diluted
net loss per share
|
$ | (0.03 | ) | $ | (0.06 | ) | ||
Basic
weighted average shares outstanding
|
56,023,921 | 25,782,277 | ||||||
Dilutive
common equivalent shares
|
- | - | ||||||
Diluted
weighted average common shares
|
56,023,921 | 25,782,277 |
For the Nine Months ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Net
loss for computation of basic net loss per share
|
$ | (4,753,200 | ) | $ | (4,495,400 | ) | ||
Net
loss for computation of dilutive net loss per share
|
$ | (4,753,200 | ) | $ | (4,495,400 | ) | ||
Basic
net loss per share
|
$ | (0.09 | ) | $ | (0.18 | ) | ||
Diluted
net loss per share
|
$ | (0.09 | ) | $ | (0.18 | ) | ||
Basic
weighted average shares outstanding
|
51,028,185 | 25,460,457 | ||||||
Dilutive
common equivalent shares
|
- | - | ||||||
Diluted
weighted average common shares
|
51,028,185 | 25,460,457 |
For the Three Months ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Convertible
Debt
|
150,000 | - | ||||||
Warrants
|
19,297,753 | 7,594,401 | ||||||
Options
|
14,870,973 | 8,869,545 | ||||||
For
the Nine Months ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Convertible
Debt
|
50,000 | - | ||||||
Warrants
|
18,904,516 | 7,131,036 | ||||||
Options
|
9,781,463 | 8,885,551 |
8.
|
COMMITMENTS
AND CONTINGENT LIABILITIES
|
|
·
|
our inability to raise
additional funds to support operations and capital
expenditures;
|
|
·
|
our inability to achieve
greater and broader market acceptance of our products and services in
existing and new market
segments;
|
|
·
|
our inability to successfully
compete against existing and future
competitors;
|
|
·
|
our inability to manage and
maintain the growth of our
business;
|
|
·
|
our inability to protect our
intellectual property rights;
and
|
|
·
|
other factors discussed under
the headings “Risk Factors” and “Business” in our Annual Report on Form
10-K and this Quarterly Report on Form
10-Q.
|
Three Months Ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Revenues
|
100
|
%
|
100
|
%
|
||||
Cost
of revenues
|
21
|
19
|
||||||
Gross
profit
|
78
|
81
|
||||||
Research
and development
|
190
|
300
|
||||||
Sales
and marketing
|
127
|
101
|
||||||
General
and administrative expenses
|
679
|
541
|
||||||
Operating
loss
|
(917
|
)
|
(860
|
)
|
||||
Other
income (expense), net
|
(26
|
)
|
(138
|
)
|
||||
Net
income (loss)
|
(942
|
)%
|
(998
|
)%
|
Three Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
Laboratory
Information Service Revenues
|
$
|
39,900
|
$
|
26,700
|
49
|
%
|
||||||
Clinical
Services Revenues
|
119,300
|
133,700
|
(11
|
)%
|
||||||||
Total
Revenues
|
$
|
159,200
|
$
|
160,400
|
(1
|
)%
|
Three Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
Cost
of Laboratory Information Services revenues
|
$
|
32,800
|
$
|
30,700
|
7
|
%
|
||||||
Three Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
Laboratory
Information Services research and development
|
$
|
302,400
|
$
|
480,800
|
(37
|
)%
|
||||||
Three Months Ended June 30, | ||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
Sales
and Marketing
|
||||||||||||
Laboratory
Information Services
|
$
|
187,500
|
$
|
159,600
|
17
|
%
|
||||||
Clinical
Services
|
14,100
|
1,700
|
729
|
%
|
||||||||
Total
Sales and
Marketing
|
$
|
201,600
|
$
|
161,300
|
25
|
%
|
Three Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
General
and administrative
|
|
|
|
|||||||||
Laboratory
Information Services
|
$ | 899,600 | $ | 683,100 | 32 | % | ||||||
Clinical
Services
|
$ | 182,100 | 184,400 | (1 | )% | |||||||
Total
General and administrative
|
$ | 1,081,700 | $ | 867,500 | 25 | % |
Three Months Ended June 30,
|
||||||||||
2010
|
2009
|
Percent
Change
|
||||||||
Laboratory
Information Services (Expense),
net
|
$
|
(40,900
|
)
|
$
|
(216,300
|
)
|
(81
|
)% | ||
Clinical
Services (Expense)
|
-
|
-
|
*
|
|||||||
Total
interest income (expense)
|
$
|
(40,900
|
)
|
$
|
(216,300
|
)
|
(81
|
)% | ||
*
not
meaningful
|
|
Three Months Ended June 30,
|
||||||||||
2010
|
2009
|
Percent
Change
|
||||||||
Laboratory
Information Services net loss
|
$
|
(1,417,900
|
)
|
$
|
(1,541,400
|
)
|
(9
|
)% | ||
Clinical
Services net loss
|
(82,300
|
)
|
(59,100
|
)
|
39
|
% | ||||
Total
Net Loss
|
$
|
(1,500,200
|
)
|
$
|
(1,600,500
|
)
|
(7
|
)% | ||
Nine Months Ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Revenues
|
100
|
%
|
100
|
%
|
||||
Cost
of revenues
|
21
|
19
|
||||||
Gross
profit
|
79
|
81
|
||||||
Research
and development
|
175
|
308
|
||||||
Sales
and marketing
|
126
|
134
|
||||||
General
and administrative expenses
|
757
|
447
|
||||||
Operating
loss
|
(979
|
)
|
(808
|
)
|
||||
Other
income (expense), net
|
(9
|
)
|
(43
|
)
|
||||
Net
income (loss)
|
(988
|
)%
|
(851
|
)%
|
Nine Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
Laboratory
Information Service Revenues
|
$
|
96,700
|
$
|
86,300
|
12
|
%
|
||||||
Clinical
Services
Revenues
|
384,300
|
441,900
|
(13
|
)%
|
||||||||
Total
Revenues
|
$
|
481,000
|
$
|
528,200
|
(9
|
)%
|
Nine Months Ended June 30, | ||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
|
|
|||||||||||
Cost
of Laboratory Information Services revenues
|
$ | 101,900 | $ | 99,800 | 2 | % | ||||||
Nine Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
Laboratory
Information Services research and development
|
$
|
843,600
|
$
|
1,628,500
|
(48)
|
%
|
Nine Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
Sales
and Marketing
|
||||||||||||
Laboratory
Information Services
|
$
|
587,800
|
$
|
702,500
|
(16)
|
%
|
||||||
Clinical
Services
|
16,000
|
5,600
|
186
|
%
|
||||||||
Total
Sales and Marketing
|
$
|
603,800
|
$
|
708,100
|
(15)
|
%
|
Nine Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
General
and administrative
|
||||||||||||
Laboratory
Information Services
|
$
|
3,117,600
|
$
|
1,858,300
|
68
|
%
|
||||||
Clinical
Services
|
$
|
522,300
|
501,800
|
4
|
%
|
|||||||
Total
General and administrative
|
$
|
3,639,900
|
$
|
2,360,100
|
54
|
%
|
Nine Months Ended June 30, | ||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
|
|
|||||||||||
Laboratory
Information Services (Expense), net
|
$ | (42,600 | ) | $ | (219,800 | ) | (81 | )% | ||||
Clinical
Services (Expense)
|
(100 | ) | (100 | ) | 0 | % | ||||||
Total
interest income (expense)
|
$ | (42,700 | ) | $ | (219,900 | ) | (81 | )% |
Nine Months Ended June 30,
|
||||||||||||
2010
|
2009
|
Percent
Change
|
||||||||||
|
|
|||||||||||
Laboratory
Information Services net loss
|
$ | (4,617,000 | ) | $ | (4,435,300 | ) | 4 | % | ||||
Clinical
Services net loss
|
(136,200 | ) | (60,100 | ) | 127 | % | ||||||
Total
Net Loss
|
$ | (4,753,200 | ) | $ | (4,495,400 | ) | 6 | % | ||||
Exhibit
Number
|
Exhibit Title
|
|
10.1
|
Amended
and Restated 2006 Stock Incentive Plan (incorporated by reference to
Appendix A to our Definitive Proxy Statement on Schedule 14A filed on
April 1, 2010).
|
|
10.2
|
Letter
Agreement, dated as of July 25, 2010, between the Company and John
Pappajohn, relating to conversion rights of Bridge
Notes.
|
|
31.1
|
Certification
of Principal Executive Officer pursuant to Securities Exchange Act Rules
13a-14(a) and 15d-14(a) as adopted pursuant to section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Securities Exchange Act Rules
13a-14(a) and 15d-14(a) as adopted pursuant to section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
of Principal Executive Officer and Principal Financial Officer pursuant to
18 U.S.C. Section 1350, as adopted pursuant to section 906 of the
Sarbanes-Oxley Act of
2002.
|
CNS
Response, Inc.
|
||
Date: August 16, 2010 |
/s/ George Carpenter
|
|
By:
|
George
Carpenter
|
|
Its:
|
Chief
Executive Officer
|
|
(Principal
Executive Officer)
|
||
/s/ Paul
Buck__________________________
|
||
By:
|
Paul
Buck
|
|
Its:
|
Chief
Financial Officer
|
|
(Principal
Financial and
|
||
Accounting
Officer)
|