International Stem Cell Corporation and Subsidiaries (A Development Stage Company) Condensed Consolidated Statements of Financial Condition |
| | | | | | | | | | |
| | | | June 30,
2011 | | | | | | December 31,
2010
(Restated)(1) |
| | | | (Unaudited) | | | | | | |
Assets | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 3,581,933 | | | | | | | $ | 5,782,027 | |
Accounts receivable | | | | | 341,666 | | | | | | | | 738,506 | |
Inventory | | | | | 1,329,433 | | | | | | | | 856,083 | |
Prepaid expenses and other current assets | | | | | 290,196 | | | | | | | | 228,338 | |
| | | | | | | | | | |
Total current assets | | | | | 5,543,228 | | | | | | | | 7,604,954 | |
Property and equipment, net | | | | | 1,495,916 | | | | | | | | 1,295,328 | |
Patent licenses, net | | | | | 1,056,562 | | | | | | | | 986,714 | |
Deposits and other assets | | | | | 16,279 | | | | | | | | 39,812 | |
| | | | | | | | | | |
Total assets | | | | $ | 8,111,985 | | | | | | | $ | 9,926,808 | |
| | | | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | | | |
Accounts payable | | | | $ | 1,032,531 | | | | | | | $ | 582,824 | |
Accrued expenses | | | | | 855,315 | | | | | | | | 545,781 | |
Deferred revenue | | | | | 137,834 | | | | | | | | 759,667 | |
Advances | | | | | 250,000 | | | | | | | | 250,000 | |
Warrants to purchase common stock | | | | | 1,027,171 | | | | | | | | 2,399,605 | |
| | | | | | | | | | |
Total current liabilities | | | | | 3,302,851 | | | | | | | | 4,537,877 | |
| | | | | | | | | | |
| | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | |
| | | | | | | | | | |
Stockholders' Equity | | | | | | | | | | |
Common stock, $.001 par value, 200,000,000 shares authorized, 76,599,928 shares and 74,771,107 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively | | | | | 76,600 | | | | | | | | 74,771 | |
Convertible preferred stock, $.001 par value, 20,000,000 shares authorized, 2,800,043 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively | | | | | 2,800 | | | | | | | | 2,800 | |
Subscription receivable on common stock | | | | | - | | | | | | | | (4,875 | ) |
Additional paid-in capital | | | | | 59,780,363 | | | | | | | | 56,170,006 | |
Deficit accumulated during the development stage | | | | | (55,050,629 | ) | | | | | | | (50,853,771 | ) |
| | | | | | | | | | |
Total stockholders' equity | | | | | 4,809,134 | | | | | | | | 5,388,931 | |
| | | | | | | | | | |
Total liabilities and stockholders' equity | | | | $ | 8,111,985 | | | | | | | $ | 9,926,808 | |
| | | | | | | | | | |
| | | (1) | | | The Company restated its financial statements for the year ended December 31, 2010, and the quarter ended March 31, 2011. |
| | | | | | |
| | | | | | |
| | | | | | | | | | | |
International Stem Cell Corporation and Subsidiaries (A Development Stage Company) Condensed Consolidated Statements of Operations (Unaudited) |
| | | | | | | | | | | |
| | | Three Months Ended
June 30, | | | | Six Months Ended
June 30, | | | | Inception
(August 2001)
through
June 30,
2011
(Restated)(1) |
| | | 2011 | | | | 2010
(Restated)(1) | | | | 2011
(Restated)(1) | | | | 2010
(Restated)(1) | | | |
Revenues | | | | | | | | | | | | | | | | | | | |
Product sales | | | $ | 1,114,309 | | | | | $ | 441,118 | | | | | $ | 2,629,225 | | | | | $ | 713,744 | | | | | $ | 5,728,390 | |
Royalties and license | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 135,000 | |
| | | | | | | | | | | | | | | | | | | |
Total revenue | | | $ | 1,114,309 | | | | | $ | 441,118 | | | | | $ | 2,629,225 | | | | | $ | 713,744 | | | | | $ | 5,863,390 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Development expenses | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | 362,131 | | | | | | 214,330 | | | | | | 791,125 | | | | | | 360,706 | | | | | | 2,506,597 | |
Research and development | | | | 1,128,869 | | | | | | 754,000 | | | | | | 2,132,279 | | | | | | 1,338,069 | | | | | | 15,992,557 | |
Marketing | | | | 345,800 | | | | | | 291,576 | | | | | | 664,006 | | | | | | 424,994 | | | | | | 3,063,155 | |
General and administrative | | | | 2,135,732 | | | | | | 2,033,615 | | | | | | 4,368,470 | | | | | | 3,408,821 | | | | | | 27,692,292 | |
| | | | | | | | | | | | | | | | | | | |
Total development expenses | | | | 3,972,532 | | | | | | 3,293,521 | | | | | | 7,955,880 | | | | | | 5,532,590 | | | | | | 49,254,601 | |
| | | | | | | | | | | | | | | | | | | |
Loss from development activities | | | | (2,858,223 | ) | | | | | (2,852,403 | ) | | | | | (5,326,655 | ) | | | | | (4,818,846 | ) | | | | | (43,391,211 | ) |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | |
Settlement with related company | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (92,613 | ) |
Miscellaneous expense | | | | (12,040 | ) | | | | | (256 | ) | | | | | (11,140 | ) | | | | | (20,649 | ) | | | | | (28,652 | ) |
Dividend income | | | | - | | | | | | 350 | | | | | | - | | | | | | 25,999 | | | | | | 92,875 | |
Interest expense | | | | - | | | | | | (6,805 | ) | | | | | - | | | | | | (14,079 | ) | | | | | (2,225,074 | ) |
Sublease income | | | | 2,450 | | | | | | 2,125 | | | | | | 4,650 | | | | | | 3,525 | | | | | | 303,083 | |
Change in market value of warrants | | | | 478,669 | | | | | | 7,083,365 | | | | | | 1,349,518 | | | | | | (1,347,960 | ) | | | | | (2,380,664 | ) |
| | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | | 469,079 | | | | | | 7,078,779 | | | | | | 1,343,028 | | | | | | (1,353,164 | ) | | | | | (4,331,045 | ) |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | | (2,389,144 | ) | | | | | 4,226,376 | | | | | | (3,983,627 | ) | | | | | (6,172,010 | ) | | | | | (47,722,256 | ) |
Provision for income taxes | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 6,800 | |
| | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | $ | (2,389,144 | ) | | | | $ | 4,226,376 | | | | | $ | (3,983,627 | ) | | | | $ | (6,172,010 | ) | | | | $ | (47,729,056 | ) |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Dividends on preferred stock | | | $ | (107,203 | ) | | | | $ | - | | | | | $ | (213,231 | ) | | | | $ | (1,238,067 | ) | | | | $ | (7,751,380 | ) |
Net income (loss) attributable to common stockholders | | | $ | (2,496,347 | ) | | | | $ | 4,226,376 | | | | | $ | (4,196,858 | ) | | | | $ | (7,410,077 | ) | | | | $ | (55,480,436 | ) |
| | | | | | | | | | | | | | | | | | | |
Basic earnings per common share | | | $ | (0.03 | ) | | | | $ | 0.06 | | | | | $ | (0.06 | ) | | | | $ | (0.11 | ) | | | | |
| | | | | | | | | | | | | | | | | | | |
Diluted earnings per common share | | | $ | (0.03 | ) | | | | $ | 0.04 | | | | | $ | (0.06 | ) | | | | $ | (0.11 | ) | | | | |
| | | | | | | | | | | | | | | | | | | |
Share used in per share calculations: | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding | | | | 76,340,016 | | | | | | 68,676,504 | | | | | | 75,842,071 | | | | | | 64,789,250 | | | | | |
| | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding on a Fully Diluted Basis | | | | 76,340,016 | | | | | | 114,797,830 | | | | | | 75,842,071 | | | | | | 64,789,250 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | (1) | | | The Company restated its financial statements for the year ended December 31, 2010, and the quarter ended March 31, 2011. |
|