x
Preliminary
Proxy Statement
|
|
|
|
o
Confidential,
for Use of the Commission Only (as permitted by
Rule 14a-6(e)(2))
|
|
|
|
o
Definitive
Proxy Statement
|
|
|
|
o
Definitive
Additional Materials
|
|
|
|
o
Soliciting
Material Under Rule 14a-12
|
|
|
|
o
No
fee required.
|
||
|
|
|
x
Fee
computed on table below per Exchange Act
Rules 14a-6(i)(1) and 0-11.
|
||
|
|
|
|
(1)
|
Title
of each class of securities to which transaction
applies:
|
Common
Stock of Healthcare Acquisition Corp.
|
||
(2)
|
Aggregate
number of securities to which transaction applies:
|
|
Acquisition
of all of the outstanding securities of PharmAthene,
Inc.
|
||
(3)
|
Per
unit price or other underlying value of transaction computed pursuant
to
Exchange Act Rule 0-11 (set forth the amount on which the filing fee
is calculated and state how it was determined):
|
|
N/A
|
||
(4)
|
Proposed
maximum aggregate value of transaction:
|
|
$116,625,000
(including up to a maximum of $10,000,000 in milestone
payments, 12,500,000 shares of HAQ common stock valued at $7.53
per share
based upon the closing price on June 2, 2007 and $12,500,000
in 8%
convertible notes) is being paid in exchange for all outstanding
capital
stock, options, warrants and notes.
|
(5)
|
Total
fee paid:
|
|
12,479.00 | ||
($12,225.00 previously paid) | ||
o | Fee paid previously with preliminary materials. | |
o Check
box if any part of the fee is offset as provided by Exchange
Act
Rule 0-11(a)(2) and identify the filing for which the offsetting
fee was paid previously. Identify the previous filing by registration
statement number, or the Form or Schedule and the date of its
filing.
|
||
(1)
Amount Previously Paid:
|
||
(2)
Form, Schedule or Registration Statement No.:
|
||
(3) Filing Party | ||
(4)
Date Filed:
|
||
Persons
who are to respond to the collection of information contained
in this form
are not required to respond unless the form displays a currently
valid OMB
control number.
|
(i) |
an
aggregate of 12,500,000 shares of HAQ common stock;
|
(ii) |
$12,500,000
in 8% convertible notes issued by HAQ; and
|
(iii)
|
up
to $10,000,000 in milestone payments (if certain conditions are
met).
|
(i) |
an
aggregate of 12,500,000 shares of HAQ common stock;
|
(ii)
|
$12,500,000
in 8% convertible notes issued by HAQ;
and
|
(iii)
|
up
to $10,000,000 in milestone payments (if certain conditions are
met).
|
|
Page
|
|||
SUMMARY
OF THE MATERIAL TERMS OF THE MERGER
|
1
|
|||
QUESTIONS
AND ANSWERS ABOUT THE PROPOSALS
|
3
|
|||
SUMMARY
OF THE PROXY STATEMENT
|
12
|
|||
THE
MERGER PROPOSAL
|
12
|
|||
THE
AGREEMENT AND PLAN OF MERGER
|
12
|
|||
OUR
STOCK OWNERSHIP
|
14
|
|||
DATE,
TIME AND PLACE OF SPECIAL MEETING OF OUR STOCKHOLDERS
|
14
|
|||
RECORD
DATE
|
14
|
|||
QUORUM
AND VOTE REQUIRED
|
14
|
|||
PROXIES
|
14
|
|||
TAX
CONSEQUENCES
|
15
|
|||
ACCOUNTING
TREATMENT
|
15
|
|||
RISK
FACTORS
|
15
|
|||
RELATION
OF PROPOSALS
|
15
|
|||
APPROVAL
OF PHARMATHENE’S STOCKHOLDERS
|
15
|
|||
CONVERSION
RIGHTS
|
15
|
|||
DISSENTER’S
OR APPRAISAL RIGHTS
|
16
|
|||
PROXIES
AND
SOLICITATION COSTS
|
16
|
|||
STOCK
OWNERSHIP
|
17
|
|||
REASONS
FOR THE MERGER
|
18
|
|||
HAQ’S
BOARD OF DIRECTORS’ RECOMMENDATION
|
19
|
|||
INTERESTS
OF HAQ DIRECTORS AND OFFICERS IN THE MERGER
|
20
|
|||
INTERESTS
OF PHARMATHENE DIRECTORS AND OFFICERS IN THE MERGER
|
21
|
|||
INTEREST
OF MAXIM GROUP LLC IN THE MERGER; FEES
|
22
|
|||
INTEREST
OF THE BEAR STEARNS COMPANIES, INC. IN THE MERGER; FEES
|
22
|
|||
CONDITIONS
TO THE CONSUMMATION OF THE MERGER
|
22
|
|||
TERMINATION,
AMENDMENT AND WAIVER
|
23
|
|||
REGULATORY
MATTERS
|
24
|
|||
THE
AMENDMENT PROPOSAL
|
24
|
|||
THE
INCENTIVE PLAN PROPOSAL
|
24
|
|||
THE
ADJOURNMENT PROPOSAL
|
24
|
|||
SELECTED
HISTORICAL FINANCIAL INFORMATION
|
25
|
|||
HEALTHCARE ACQUISITION CORP SELECTED FINANCIAL DATA |
26
|
|||
PRO
FORMA CAPITALIZATION OF COMBINED COMPANY
|
30
|
|||
MARKET
PRICE INFORMATION AND DIVIDEND DATA FOR HAQ SECURITIES
|
31
|
|||
RISK
FACTORS
|
32
|
|||
RISKS
PARTICULAR TO THE MERGER
|
32
|
|||
RISKS
RELATED TO THE BUSINESS OF PHARMATHENE
|
34
|
|||
LEGAL
AND REGULATORY RISKS OF DEVELOPMENT STAGE BIOTECHNOLOGY
COMPANIES
|
38
|
|||
RISKS
RELATING TO HAQ’S BUSINESS
|
42
|
|
||
FORWARD-LOOKING
STATEMENTS
|
49
|
|||
THE
HAQ SPECIAL MEETING OF STOCKHOLDERS
|
51
|
|||
THE
HAQ SPECIAL MEETING
|
51
|
|||
DATE,
TIME AND PLACE
|
51
|
|||
PURPOSE
OF THE SPECIAL MEETING
|
51
|
|||
RECORD
DATE, WHO IS ENTITLED TO VOTE
|
52
|
|||
VOTING
YOUR SHARES
|
52
|
|||
NO
ADDITIONAL MATTERS MAY BE PRESENTED AT THE SPECIAL MEETING
|
52
|
|||
REVOKING
YOUR PROXY
|
53
|
|||
QUORUM;
VOTE REQUIRED
|
53
|
|||
ABSTENTIONS
AND BROKER NON-VOTES
|
53
|
|||
CONVERSION
RIGHTS
|
54
|
|||
DISSENTER
OR APPRAISAL RIGHTS
|
54
|
|||
SOLICITATION
COSTS
|
54
|
|||
STOCK
OWNERSHIP
|
55
|
PROPOSAL 1
- THE MERGER PROPOSAL
|
57
|
|||
GENERAL
DESCRIPTION OF THE MERGER
|
57
|
|||
BACKGROUND
OF THE MERGER
|
57
|
|||
INTERESTS
OF HAQ DIRECTORS AND OFFICERS IN THE MERGER
|
65
|
|||
HAQ’S
REASONS FOR THE MERGER AND RECOMMENDATION OF THE HAQ BOARD
|
66
|
|||
SATISFACTION
OF THE 80% REQUIREMENT
|
71
|
|||
UNITED
STATES FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER
|
71
|
|||
ACCOUNTING
TREATMENT OF THE MERGER
|
72
|
|||
REGULATORY
MATTERS
|
72
|
|||
CONSEQUENCES
IF REQUIRED VOTE MERGER PROPOSAL IS NOT APPROVED
|
72
|
|||
REQUIRED
VOTE
|
73
|
|||
RECOMMENDATION
|
73
|
|||
THE
AGREEMENT AND PLAN OF MERGER
|
74
|
|||
GENERAL
|
74
|
|||
STOCK
CONSIDERATION
|
74
|
|||
8%
CONVERTIBLE NOTES TO BE ISSUED AND NOTE EXCHANGE
|
76
|
|||
MILESTONE
PAYMENTS
|
78
|
|||
EFFECT
OF MERGER ON PHARMATHENE OPTIONS
|
79
|
|||
REPRESENTATIONS
AND WARRANTIES OF THE PARTIES
|
79
|
|||
COVENANTS
AND AGREEMENTS
|
81
|
|||
OPERATIONS
AFTER THE MERGER
|
85
|
|||
CONDITIONS
TO THE COMPLETION OF THE MERGER
|
85
|
|||
MATERIALITY
AND MATERIAL ADVERSE EFFECT
|
86
|
|||
TERMINATION
|
87
|
|||
INDEMNIFICATION
OF CLAIMS AND ESCROW OF SHARES
|
88
|
|||
REPRESENTATIVE
|
88
|
|||
ASSIGNMENT
|
88
|
|||
FURTHER
ASSURANCES
|
88
|
|||
OTHER
AGREEMENTS RELATED TO THE MERGER
|
89
|
|||
REGISTRATION
RIGHTS AGREEMENT
|
89
|
|||
LOCK-UP
AGREEMENTS
|
89
|
|||
EMPLOYMENT
AGREEMENTS
|
89
|
|||
PROPOSAL 2
- THE AMENDMENT PROPOSAL
|
90
|
|||
GENERAL
|
90
|
|||
REQUIRED
VOTE
|
92
|
|||
RECOMMENDATION
|
92
|
|||
PROPOSAL 3
- THE INCENTIVE PLAN PROPOSAL
|
93
|
|||
GENERAL
|
93
|
|||
REQUIRED
VOTE
|
98
|
|||
RECOMMENDATION
|
99
|
|||
PROPOSAL
4 - THE ADJOURNMENT PROPOSAL
|
100
|
|||
GENERAL
|
100
|
|||
REQUIRED
VOTE
|
100
|
|||
RECOMMENDATION
|
100
|
|||
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OF PHARMATHENE
|
101
|
|||
INFORMATION
ABOUT PHARMATHENE
|
111
|
|||
PHARMATHENE EXECUTIVE COMPENSATION |
124
|
|||
INFORMATION
ABOUT HAQ
|
130
|
|||
HAQ’S
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF
OPERATIONS OF HAQ
|
131
|
|||
UNAUDITED
PRO FORMA CONDENSED COMBINED CONSOLIDATED FINANCIAL INFORMATION
AS OF
MARCH 31, 2007
|
134
|
|||
DIRECTORS
AND MANAGEMENT OF HAQ FOLLOWING THE MERGER WITH
PHARMATHENE
|
142
|
|||
CERTAIN
RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
|
149
|
|||
BENEFICIAL
OWNERSHIP OF SECURITIES
|
152
|
|||
PRICE
RANGE OF SECURITIES AND DIVIDENDS
|
157
|
|||
DESCRIPTION
OF SECURITIES
|
158
|
|||
STOCKHOLDER
PROPOSALS
|
160
|
|||
WHERE
YOU CAN FIND MORE INFORMATION
|
160
|
|||
INDEX
TO FINANCIAL STATEMENTS
|
ANNEXES
|
||||
Annex
A - Agreement and Plan of Merger
|
||||
Annex
B - Form of Amendment to the Amended and Restated Certificate of
Incorporation
|
||||
Annex
C - Form of 2007 Long-Term Incentive Plan
|
|
•
|
Pursuant
to a Merger Agreement, HAQ will acquire all of the outstanding
securities
held by the stockholders of PharmAthene (other than those securities
being
cancelled) and PharmAthene will become a wholly-owned subsidiary
of HAQ.
For more information about the Merger, see the section entitled
“The
Merger Proposal” beginning on page 57 and the Merger Agreement that is
attached as Annex A to this proxy statement.
|
|
•
|
At
the Special Meeting of stockholders to be held on July 26, 2007,
you will
be asked, among other things, to approve the Merger. For more information
about the Special Meeting, see the section entitled “The HAQ Special
Meeting of Stockholders” beginning on page 51.
|
|
•
|
We
are a special purpose acquisition company organized under the laws
of
Delaware on April 25, 2005. We were formed to effect an acquisition,
merger, capital stock exchange, asset acquisition or other similar
business combination with an operating business in the healthcare
industry. For more information about us, see the section entitled
“Information About HAQ” beginning on page 130.
|
|
||
|
•
|
PharmAthene
is a privately-held Delaware company engaged in the biodefense
industry,
specifically the discovery and development of novel human therapeutics
and
prophylactics for the treatment and prevention of
morbidity and mortality from exposure to biological and chemical
weapons.
For more information about PharmAthene, see the sections entitled
“Unaudited Pro Forma Condensed Combined Financial Statements,”
“Information About PharmAthene,” and “Management’s Discussion and Analysis
of Financial Condition and Results of Operations of PharmAthene” beginning
on pages 134, 111, and 101, respectively. Also see PharmAthene’s financial
statements beginning on page F-2.
|
|
•
|
At
the closing of the Merger, stockholders, optionholders, warrantholders
and
noteholders of PharmAthene will receive an aggregate of 12,500,000
shares
of HAQ common stock, subject to possible adjustment as set forth
in the
Merger Agreement, $12,500,000 in 8% convertible notes issued by HAQ;
and
up to $10,000,000 in milestone payments (if certain conditions are
met).
The total merger consideration has an aggregate value of $116,625,000
(based upon the closing price of HAQ common stock on June 2, 2007
of $
7.53 per share and if the maximum milestone payments are achieved and
paid). For more information about the merger consideration, see the
section entitled “The Agreement and Plan of Merger” beginning on
page 74.
|
|
•
|
At
the closing, the
stockholders (including option holders and warrant holders of PharmAthene)
will place 1,375,000 shares of HAQ common stock to be issued in
the Merger
into escrow which shares will be the sole and exclusive source
for
satisfying any indemnification claims. The indemnification obligations
are
subject to the limitation that we incur damages of at least $500,000
prior
to making any claim. Further, the ability to be indemnified is
subject to
a limitation of the shares held in escrow. For more information
about
indemnification, see the section entitled“The
Agreement and Plan Merger — Indemnification of Claims and Escrow of
Shares” beginning on page 88.
|
•
|
At
the closing, all series of preferred stock of PharmAthene will
be
surrendered for conversion into shares of HAQ common stock, and
the
preferred stock will be cancelled. Additionally, a total of 16,118,359
warrants held by the holders of the PharmAthene preferred stock
will be
cancelled, as well as all related agreements previously entered
into by
the holders of the preferred stock and PharmAthene.
|
|
•
|
At
the effective time of the Merger, the 22,108,669 shares of PharmAthene
common stock (representing 12,483,472 issued and outstanding shares
of
common stock and 9,625,197 shares of common stock underlying existing
common stock options and common stock warrants) will convert into
approximately 1,100,422 shares of HAQ common stock, or a 20.08
to 1
exchange ratio; the 16,442,000 issued and outstanding shares of
PharmAthene Series A Convertible Preferred Stock will convert into
approximately 1,870,700 shares of HAQ common stock, or a 8.79 to
1
exchange ratio; the 30,448,147 issued and outstanding shares of
PharmAthene Series B Convertible Preferred Stock will convert into
approximately 5,498,500 shares of HAQ common stock, or a 5.54 to
1
exchange ratio; the 17,976,586 shares of PharmAthene Series C Convertible
Preferred Stock (representing 17,538,133 issued and outstanding
shares of
Series C Convertible Preferred Stock and 438,457 shares of Series
C
convertible Preferred Stock underlying Warrants) will convert into
approximately 4,030,300 shares of HAQ common stock, or a 4.46 to
1
exchange ratio. For more information about the stock consideration
with
respect to the Merger Proposal, see the section entitled “Stock
Consideration” beginning on
page 74.
|
|
•
|
After
we complete the Merger with PharmAthene, officers of PharmAthene
will
continue as before the Merger. Our Board will be reconstituted,
and will
be comprised of seven persons, only two of whom will be continuing
Board
members of HAQ. For more information about management, see the
section
entitled “Directors and Management of HAQ Following the Merger with
PharmAthene” on page 142.
|
|
•
|
Our
management and Board considered various factors in determining
to enter
into a business combination with PharmAthene and to approve the
Merger
Agreement. Although the Board of Directors of HAQ did not obtain
a
fairness opinion or report with respect to the valuation of PharmAthene
or
its value from an independent third party, and did not determine a
specific value for PharmAthene, the Board believes that the terms
of the
Merger are fair and in the best interests of the stockholders. Prior
to the commencement of formal negotiations, the HAQ Board determined
a range of values for PharmAthene of between $101.4 million and
$168.8
million. The Board based its determination upon various factors as
described in the enclosed Proxy Statement including the Board’s
independent analysis of PharmAthene’s business, technology and future
prospects, PharmAthene’s management and historical investments in
PharmAthene by third parties. See the section entitled “HAQ’s Reasons for
the Merger and Recommendation of the HAQ Board” beginning on page 66.
|
|
||
|
•
|
The
Merger with PharmAthene involves numerous risks. For more information
about these risks, see the section entitled “Risk Factors” beginning on
page 32.
|
· |
PharmAthene
will be a wholly-owned subsidiary of HAQ;
|
· |
the
stockholders of PharmAthene will receive shares of HAQ common stock;
|
· |
the
option and warrant holders of PharmAthene will receive options and
warrants to purchase shares of HAQ common stock in exchange for their
equity interests in PharmAthene;
|
· |
the
holders of the 8% convertible notes of PharmAthene will exchange
their
notes (principal and interest) for $12,500,000 of 8% convertible
notes
issued by HAQ;
|
· |
at
the closing, all series of preferred stock of PharmAthene will be
surrendered for conversion into shares of HAQ Common Stock, and the
preferred stock will be cancelled. Additionally, a total of 16,118,359
warrants held by the holders of the PharmAthene preferred stock will
be
terminated, as well as all related agreements previously entered
into by
the holders of the preferred stock and PharmAthene;
|
· |
the
Board of HAQ will be restructured and reconstituted to provide that
the
Board will be comprised of seven persons, and the holders of the
8% notes
to be issued to the PharmAthene note holders will have the right
to
appoint up to three directors.
|
· |
an
aggregate of 12,500,000 shares of HAQ common stock, subject to possible
adjustment;
|
· |
$12,500,000
of 8% convertible notes will be issued by HAQ; and
|
· |
up
to $10,000,000 in milestone payments may be paid (if certain conditions
are met).
|
· |
an
aggregate of 12,500,000 shares of HAQ common stock;
|
· |
$12,500,000
in 8% convertible notes issued by HAQ; and
|
· |
up
to $10,000,000 in milestone payments (if certain conditions are met).
|
· |
HAQ’s
stockholders have approved and adopted the Merger Agreement and the
transactions contemplated thereby;
|
· |
holders
of no more than 19.99% of the shares of the common stock issued in
HAQ's
IPO vote against the Merger Proposal and demand conversion of their
shares
into cash;
|
· |
at
the closing, all series of preferred stock of PharmAthene are surrendered
for conversion, all warrants held by the holders of the PharmAthene
preferred stock are cancelled, as well as all related agreements
previously entered into by the holders of the preferred stock and
PharmAthene are terminated;
|
· |
all
of the noteholders of PharmAthene surrender their notes for exchange
into
the new 8% convertible notes of
HAQ;
|
· |
all
registration rights, security agreements and any other agreement
related
to the preferred stock and notes of PharmAthene entered into by the
holders of the preferred stock and /or note holders are terminated;
and
|
· |
the
other conditions specified in the Merger Agreement have been satisfied
or
waived.
|
Name
and Address of Beneficial
Owner (1)
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
|||||
John
Pappajohn (2)(3)
|
1,123,960
|
9.53
|
%
|
||||
Derace
L. Schaffer, M.D. (2)(4)
|
1,123,960
|
9.53
|
%
|
||||
Matthew
P. Kinley (2)(5)
|
561,980
|
4.79
|
%
|
||||
Edward
B. Berger (6)
|
34,500
|
*
|
|||||
Wayne
A. Schellhammer
|
22,500
|
*
|
|||||
Sapling,
LLC (7)
|
697,715
|
6.0
|
%
|
||||
Fir
Tree Recovery Master Fund, LP (7)
|
325,115
|
2.88
|
%
|
||||
QVT
Financial LP (8)
|
619,400
|
5.3
|
%
|
||||
Andrew
M. Weiss, PhD (9)
|
617,825
|
5.3
|
%
|
||||
All
directors and executive officers as a group (5) persons
|
2,866,900
|
24.35
|
%
|
Total
Shares
|
Share
Limit Per Day
|
||||||
John
Pappajohn
|
100,000
shares
|
10,000
shares
|
|||||
Derace
Schaffer
|
100,000
shares
|
10,000
shares
|
|||||
Matt
Kinley
|
50,000
shares
|
5,000
shares
|
· |
the
involvement of certain of the stockholders and noteholders of PharmAthene,
whom HAQ believes represent strong long term investors with experience
in
venture transactions and growth companies and their willingness
to
continue to be involved, as reflected in the agreement to accept
notes and
common stock as part of the Merger
Consideration;
|
· |
the
experience of PharmAthene’s management, including David P. Wright,
PharmAthene’s Chief Executive Officer, in building and operating
PharmAthene’s business;
|
· |
PharmAthene’s
existing products, and the award by U.S. government agencies of contracts
related to such products;
|
· |
PharmAthene’s
business strategy;
|
· |
PharmAthene’s
financial results, including potential for revenue growth and operating
margins.
|
· |
PharmAthene’s
competitive position;
|
· |
the
industry dynamics, including barriers to
entry;
|
· |
the
regulatory environment for
PharmAthene;
|
· |
acquisition
opportunities in the industry;
|
· |
the
valuation of comparable companies;
|
· |
the
experience of HAQ’s management, in particular, Mr. Pappajohn and Dr.
Schaffer, in building consolidating and investing in similar businesses
in
the U.S. including relationships HAQ could introduce to PharmAthene
to
potentially enhance its growth; and
|
· |
the
agreement by the stockholders of PharmAthene to accept merger
consideration that was tied to the future growth of the business
of
PharmAthene, in that the convertible notes were negotiated to be
convertible at a premium to the existing market price of HAQ’s common
stock (the notes are convertible at $10.00 per share and the per
share
market price of HAQ’s Common Stock on January 18, 2007 was $7.45) and the
milestone payments are only payable upon attainment of actual revenue
targets and that the structure also preserved cash for the future
growth
of the company.
|
Common
Shares (a)
|
Warrants
(b)
|
||||||||||||||||||||||||
Owned
|
Amount
Paid
|
Current
Value
|
|
Unrealized
Profit
|
|
Owned
|
Amount
Paid
|
Current
Value
|
|
Unrealized
Profit
|
|||||||||||||||
John
Pappajohn
|
882,000
|
9,800
|
6,641,460
|
6,631,660
|
141,960
|
154,414
|
184,548
|
30,134
|
|||||||||||||||||
Derace
L. Schaffer, M.D.
|
882,000
|
9,800
|
6,641,460
|
6,631,660
|
141,960
|
154,414
|
184,548
|
30,134
|
|||||||||||||||||
Matthew
P. Kinley
|
441,000
|
4,900
|
3,320,730
|
3,315,830
|
70,980
|
77,242
|
92,274
|
15,032
|
|||||||||||||||||
Edward
B. Berger
|
22,500
|
250
|
169,425
|
169,175
|
12,000
|
12,917
|
15,600
|
2,683
|
|||||||||||||||||
Wayne
A. Schellhammer
|
22,500
|
250
|
169,425
|
169,175
|
-
|
(a)
|
The
purchase price per share for these common shares was $0.0111 per
share.
Pursuant to escrow agreements signed by these stockholders, these
shares
may not be sold or pledged until July 28, 2008. Additionally, these
shares
are currently not registered, although after the release from escrow,
these stockholders may demand that HAQ use its best efforts to
register
the resale of such shares. Does not include an aggregate of 250,000
shares
of HAQ common stock that were purchased in open market transactions
effected in accordance with Rule 10b5-1 Plans and are not subject
to the
aforementioned lock up agreement. These shares were purchased at a
price of not less than $7.54 per share.
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
(b)
|
These
warrants were purchased pursuant to the guidelines set forth in
SEC Rule
10b5-1 in connection with a Rule 10b5-1 Plan.
|
Three
Months Ended March 31,
|
|||||||
|
2007
|
2006
|
|||||
Revenues
|
$
|
2,968,759
|
$
|
186,442
|
|||
Research
and Development
|
3,061,059
|
1,750,580
|
|||||
General
and Administrative
|
2,510,370
|
1,519,601
|
|||||
Operating
Loss
|
(2,749,803
|
)
|
(3,220,075
|
)
|
|||
Net
Loss attributable to common stockholders
|
$
|
(4,660,617
|
)
|
$
|
(5,130,584
|
)
|
|
Net
Loss per share:
|
|||||||
Basic
and Diluted
|
$
|
(0.37
|
)
|
$
|
(0.47
|
)
|
|
Weighted
Average Shares
|
|||||||
Outstanding
basic and diluted
|
12,483,819
|
10,942,906
|
|||||
Total
Assets
|
$
|
23,062,352
|
$
|
12,931,056
|
|||
Cash
and cash equivalents
|
11,910,718
|
3,833,759
|
|||||
Total
Liabilities
|
27,693,958
|
3,593,221
|
|||||
Total
Stockholders deficit
|
(74,432,848
|
)
|
(53,269,673
|
)
|
|||
Net
cash used in operating activities
|
$
|
(1,975,466
|
)
|
$
|
(2,871,462
|
)
|
Fiscal
Year Ended December 31,
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Revenues
|
$
|
1,663,306
|
$
|
1,098,400
|
$
|
1,037,979
|
||||
Research
and Development
|
7,140,337
|
6,351,157
|
7,843,863
|
|||||||
General
and Administrative
|
8,572,963
|
5,009,267
|
3,327,571
|
|||||||
Acquired
in process Research and Development
|
—
|
12,812,000
|
—
|
|||||||
Operating
Loss
|
(14,533,640
|
)
|
(23,734,591
|
)
|
(10,158,653
|
)
|
||||
Net
Loss attributable to common stockholders
|
$
|
(21,723,058
|
)
|
$
|
(29,163,455
|
)
|
$
|
(12,441,644
|
)
|
|
Net
Loss per share:
|
||||||||||
Basic
and Diluted
|
$
|
(1.90
|
)
|
$
|
(2.70
|
)
|
$
|
(1.16
|
)
|
|
Weighted
Average Shares
|
||||||||||
Outstanding
basic and diluted
|
11,407,890
|
10,817,949
|
10,740,000
|
|||||||
Total
Assets
|
$
|
14,767,504
|
$
|
16,280,234
|
$
|
24,016,883
|
||||
Cash
and cash equivalents
|
5,112,212
|
7,938,116
|
21,662,117
|
|||||||
Total
Liabilities
|
16,617,596
|
3,514,292
|
1,639,689
|
|||||||
Total
Stockholders deficit
|
(69,787,803
|
)
|
(48,582,098
|
)
|
(19,899,650
|
)
|
||||
Net
cash used in operating activities
|
$
|
(13,530,005
|
)
|
$
|
(9,990,864
|
)
|
$
|
(12,833,092
|
)
|
BALANCE
SHEETS
|
|||||||
December
31, 2006
|
December
31, 2005
|
||||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
675,305
|
$
|
1,398,181
|
|||
Cash
held in trust
|
70,887,371
|
68,636,069
|
|||||
Prepaid
expense
|
54,115
|
52,500
|
|||||
Deferred
legal fees
|
121,953
|
-
|
|||||
Total
current assets
|
71,738,744
|
70,086,750
|
|||||
Total
assets
|
$
|
71,738,744
|
$
|
70,086,750
|
|||
Liabilities
and stockholders' equity
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable
|
$
|
160,514
|
$
|
6,996
|
|||
Accrued
expenses
|
90,996
|
98,996
|
|||||
State
income tax payable
|
139,034
|
48,000
|
|||||
Capital
based taxes payable
|
64,072
|
115,000
|
|||||
Deferred
revenue
|
591,579
|
141,543
|
|||||
Total
current liabilities
|
1,046,195
|
410,535
|
|||||
Common
stock, subject to possible redemption
|
|||||||
1,879,060
shares, at conversion value
|
13,578,807
|
13,578,807
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, $.0001 par value, 1,000,000 shares authorized; none
|
|||||||
issued
and outstanding
|
-
|
-
|
|||||
Common
stock, $.0001 par value, 100,000,000 shares authorized;
|
|||||||
11,650,000
shares issued and outstanding (which includes 1,879,060
|
|||||||
subject
to possible conversion)
|
1,165
|
1,165
|
|||||
Common
stock warrants (9,400,000 outstanding)
|
-
|
-
|
|||||
Additional
paid-in capital
|
55,818,948
|
55,818,948
|
|||||
Equity
accumulated during the development stage
|
1,293,629
|
277,295
|
|||||
Total
stockholders' equity
|
57,113,742
|
56,097,408
|
|||||
Total
liabilities and stockholders' equity
|
$
|
71,738,744
|
$
|
70,086,750
|
March
31, 2007
|
December
31, 2006
|
||||||
Assets
|
(audited)
|
||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
467,388
|
$
|
675,305
|
|||
Cash
held in Trust Fund
|
71,486,888
|
70,887,371
|
|||||
Prepaid
expense
|
48,396
|
54,115
|
|||||
Deferred
merger fees
|
372,570
|
121,953
|
|||||
Total
current assets
|
72,375,242
|
71,738,744
|
|||||
Total
assets
|
$
|
72,375,242
|
$
|
71,738,744
|
|||
Liabilities
and stockholders' equity
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable
|
$
|
354,654
|
$
|
160,514
|
|||
Accrued
expenses
|
83,496
|
90,996
|
|||||
State
income tax payable
|
160,000
|
139,034
|
|||||
Capital
based taxes payable
|
32,136
|
64,072
|
|||||
Deferred
revenue
|
711,422
|
591,579
|
|||||
Total
current liabilities
|
1,341,708
|
1,046,195
|
|||||
Common
stock, subject to possible redemption
|
|||||||
1,879,060
shares, at conversion value
|
13,578,807
|
13,578,807
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, $.0001 par value, 1,000,000 shares
|
|||||||
authorized;
none issued and outstanding
|
-
|
-
|
|||||
Common
stock, $.0001 par value, 100,000,000 shares
|
|||||||
authorized;
11,650,000 shares issued and outstanding
|
|||||||
(which
includes 1,879,060 subject to possible conversion)
|
1,165
|
1,165
|
|||||
Common
stock warrants (9,400,000 outstanding)
|
-
|
-
|
|||||
Paid-in
capital in excess of par
|
55,818,948
|
55,818,948
|
|||||
Equity
accumulated during the development stage
|
1,634,614
|
1,293,629
|
|||||
Total
stockholders' equity
|
57,454,727
|
57,113,742
|
|||||
Total
liabilities and stockholders' equity
|
$
|
72,375,242
|
$
|
71,738,744
|
STATEMENTS
OF OPERATIONS
|
||||||||||
For
the Year Ended December 31, 2006
|
For
the Period from April 25, 2005 (inception) to December 31,
2005
|
For
the Period from April 25, 2005 (inception) to December 31,
2006
|
||||||||
Revenues
|
||||||||||
Interest
income
|
$
|
46,446
|
$
|
19,548
|
$
|
65,994
|
||||
Interest
and dividend income from Trust Fund
|
1,801,266
|
566,526
|
2,367,792
|
|||||||
Total
revenues
|
1,847,712
|
586,074
|
2,433,786
|
|||||||
Costs
and expenses
|
||||||||||
Capital
based taxes
|
153,285
|
115,000
|
268,285
|
|||||||
Management
fees
|
90,000
|
37,986
|
127,986
|
|||||||
Insurance
|
95,815
|
37,500
|
133,315
|
|||||||
Legal
fees
|
156,391
|
31,036
|
187,427
|
|||||||
Travel
|
100,719
|
27,741
|
128,460
|
|||||||
General
and administrative
|
48,168
|
9,016
|
57,184
|
|||||||
Formation
costs
|
-
|
2,500
|
2,500
|
|||||||
Total
expenses
|
644,378
|
260,779
|
905,157
|
|||||||
Income
before taxes
|
1,203,334
|
325,295
|
1,528,629
|
|||||||
Provision
for income taxes
|
187,000
|
48,000
|
235,000
|
|||||||
Net
income
|
$
|
1,016,334
|
$
|
277,295
|
$
|
1,293,629
|
||||
Basic
earnings per share
|
$
|
0.09
|
$
|
0.04
|
||||||
Diluted
earnings per share
|
$
|
0.07
|
$
|
0.03
|
||||||
Weighted
average basic shares outstanding
|
11,650,000
|
7,869,200
|
||||||||
Weighted
average diluted shares outstanding
|
13,634,353
|
8,323,201
|
For
the Three Months Ended March 31, 2007
|
For
the Three Months Ended March 31, 2006
|
For
the Period from April 25, 2005 (inception) to March 31,
2007
|
||||||||
Revenues
|
||||||||||
Interest
income
|
$
|
6,641
|
$
|
14,310
|
$
|
72,635
|
||||
Interest
and dividend income from Trust Fund
|
479,674
|
390,713
|
2,847,466
|
|||||||
Total
revenues
|
486,315
|
405,023
|
2,920,101
|
|||||||
Costs
and expenses
|
||||||||||
Capital
based taxes
|
32,136
|
41,168
|
300,421
|
|||||||
Management
fees
|
22,500
|
22,500
|
150,486
|
|||||||
Insurance
|
24,070
|
22,500
|
157,385
|
|||||||
Professional
fees
|
7,625
|
45,820
|
195,052
|
|||||||
Travel
|
17,055
|
19,403
|
145,515
|
|||||||
General
and administrative
|
20,978
|
16,182
|
78,162
|
|||||||
Formation
costs
|
-
|
-
|
2,500
|
|||||||
Total
expenses
|
124,364
|
167,573
|
1,029,521
|
|||||||
Income
before taxes
|
361,951
|
237,450
|
1,890,580
|
|||||||
Provision
for income taxes
|
20,966
|
33,000
|
255,966
|
|||||||
Net
income
|
$
|
340,985
|
$
|
204,450
|
$
|
1,634,614
|
||||
Basic
earnings per share
|
$
|
0.03
|
$
|
0.02
|
||||||
Diluted
earnings per share
|
$
|
0.02
|
$
|
0.01
|
||||||
Weighted
average basic shares outstanding
|
11,650,000
|
11,650,000
|
||||||||
Weighted
average diluted shares outstanding
|
13,667,801
|
13,725,325
|
||||||||
After
Merger
with
|
|||||||||||||
PharmAthene,
Inc. Actual
(unaudited)
|
As
Adjusted
(unaudited)
|
Minimum
Stockholder
Approval
|
|
Maximum
Stockholder
Approval
|
|||||||||
Minority
Interest - Series C convertible redeemable preferred stock of PHTN
Canada,
par value $0.001 per share; unlimited shares authorized
|
$
|
2,624,605
|
$
|
2,624,605
|
|||||||||
Series
A convertible redeemable preferred stock, par value $0.001 per
share;
authorized 16,442,000 shares
|
$
|
19,545,314
|
$
|
19,545,314
|
|||||||||
Series
B convertible redeemable preferred stock, par value $0.001 per
share;
authorized 30,448,147 shares
|
$
|
32,543,119
|
$
|
32,543,119
|
|||||||||
Series
C convertible redeemable preferred stock, par value $0.001 per
share;
authorized 22,799,574 shares
|
$
|
14,956,947
|
$
|
14,956,947
|
|||||||||
Stockholder’s
Equity
|
|||||||||||||
Preferred
stock $0.0001 par value; authorized 1,000,000; none issued and
outstanding
|
$ | $ | $ | ||||||||||
Common
stock - $0.0001 par value; authorized 100,000,000 shares; 11,650,000
shares issued and outstanding (which includes 1,879,060 subject
to
possible conversion)
|
$
|
1,165
|
$
|
2,179
|
$
|
2,367
|
|||||||
Common
stock, par value $0.0001 per share; authorized 147,089,104 shares,
12,483,472 shares issued and outstanding
|
$
|
12,485
|
$
|
12,485
|
|||||||||
Additional
paid-in capital
|
55,818,948
|
72,298,324
|
72,298,324
|
||||||||||
Accumulated
other comprehensive loss
|
118,772
|
118,772
|
118,772
|
118,772
|
|||||||||
Retained
Earnings (Accumulated Deficit)
|
(74,432,848
|
)
|
(72,798,234
|
)
|
(20,655,080
|
)
|
(6,126,062
|
)
|
|||||
Total
stockholders’ equity
|
$
|
(74,301,591
|
)
|
$
|
(16,846,864
|
)
|
51,764,195
|
66,293,401
|
|||||
Total
capitalization
|
$
|
(4,631,606
|
)
|
$
|
52,828,121
|
51,764,195
|
66,293,401
|
Common Stock | Warrants | Units | |||||||||||||||||
Quarter Ended
|
High | Low | High | Low | High | Low | |||||||||||||
2007
|
$
|
8.00
|
$
|
7.28
|
$
|
1.60
|
$
|
.85
|
N/A
|
N/A
|
|||||||||
March
31, 2007
|
|||||||||||||||||||
2006
|
|||||||||||||||||||
December
31, 2006
|
$
|
7.40
|
$
|
7.04
|
$
|
1.35
|
$
|
0.78
|
N/A
|
N/A
|
|||||||||
September 30,
2006
|
$
|
8.05
|
$
|
7.12
|
$
|
2.00
|
$
|
1.01
|
N/A
|
N/A
|
|||||||||
June
30, 2006
|
$
|
8.45
|
$
|
7.50
|
$
|
2.40
|
$
|
1.524
|
N/A
|
N/A
|
|||||||||
March 31,
2006
|
$
|
9.08
|
$
|
6.96
|
$
|
2.52
|
$
|
1.40
|
N/A
|
N/A
|
|||||||||
2005
|
|||||||||||||||||||
December 31,
2005
|
$
|
7.20
|
$
|
6.75
|
$
|
1.75
|
$
|
0.985
|
N/A
|
N/A
|
|||||||||
September 30,
2005
|
$
|
N/A
|
N/A
|
N/A
|
N/A
|
$
|
8.25
|
$
|
8.00
|
•
|
the
market price of HAQ’s common stock may decline to the extent that the
current market price of its common stock reflects a market assumption
that
the Merger will be
consummated;
|
•
|
certain
costs related to the Merger, such as legal and accounting fees,
must be
paid even if the Merger is not completed;
and
|
•
|
charges
will be made against earnings for transaction-related expenses,
which
could be higher than
expected.
|
· |
discuss
future expectations;
|
· |
contain
projections of future results of operations or financial condition;
and
|
· |
state
other “forward-looking”'
information.
|
· |
changing
interpretations of generally accepted accounting
principles;
|
· |
outcomes
of government reviews, inquiries, investigations and related
litigation;
|
· |
potential
products that appear promising to PharmAthene or its collaborators
cannot
be shown to be efficacious or safe in subsequent pre-clinical or
clinical
trials;
|
· |
PharmAthene
or its collaborators will not obtain appropriate or necessary governmental
approvals to market these or other potential
products;
|
· |
PharmAthene
may not be able to obtain anticipated funding for its development
projects
or other needed funding;
|
· |
PharmAthene
may not be able to secure funding from anticipated government contracts
and grants;
|
· |
PharmAthene
may not be able to secure or enforce adequate legal protection, including
patent protection, for its
products;
|
· |
continued
compliance with government
regulations;
|
· |
legislation
or regulatory environments, requirements or changes adversely affecting
the businesses in which PharmAthene is
engaged;
|
· |
statements
about industry trends;
|
· |
general
economic conditions; and
|
· |
geopolitical
events and regulatory changes.
|
· |
the
Merger Proposal-
the
proposed merger with PharmAthene, Inc. (the “Merger”), a Delaware
corporation, pursuant to the Agreement and Plan of Merger, dated
as of
January 19, 2007, by and among HAQ, Merger Sub and PharmAthene,
and the
transactions contemplated thereby, whereby PharmAthene will become
a
wholly-owned subsidiary of HAQ (“Proposal 1” or the “Merger
Proposal”) and the stockholders, optionholders, warrantholders and
noteholders of PharmAthene shall receive
consideration having an aggregate value of $116,625,000 comprised of
the following consideration (having an aggregate value of
$116,625,000 assuming the maximum milestone payments are
achieved and paid and assuming a price of $7.53 per share based
on the
closing price of HAQ common stock on June 2, 2007):
|
§ an aggregate of 12,500,000 shares of HAQ common stock; |
§ $12,500,000 in 8% convertible notes issued by HAQ; and |
§ up to $10,000,000 in milestone payments (if certain conditions are met); |
· |
the
Amendment Proposal - a proposal to amend HAQ's amended and restated
certificate of incorporation effective concurrently with the Merger,
to: (i) change HAQ's name from “Healthcare Acquisition Corp.” to
“PharmAthene, Inc.”, (ii) remove certain provisions containing procedural
and approval requirements applicable to HAQ prior to the consummation
of
the business combination that will no longer be operative after the
consummation of the Merger and (iii) grant to holders of
convertible promissory notes the right to designate three members to
the Board of Directors of HAQ for so long as at least 30% of the
original
face value of such notes remain outstanding (“Proposal 2” or the
“Amendment Proposal”);
|
· |
the
Incentive Plan Proposal -
a
proposal to approve and adopt
the 2007 Long-Term Incentive Plan (the “Incentive Plan”') pursuant to
which HAQ will reserve 3,500,000 shares of common stock for issuance
pursuant to the Incentive Plan (“Proposal 3” or the “Incentive Plan
Proposal”);
|
· |
the
Adjournment Proposal - to
consider and vote upon a proposal to adjourn the Special Meeting
to a
later date or dates, if necessary, to permit further solicitation
and vote
of proxies in the event that, based upon the tabulated vote at the
time of
the Special Meeting, HAQ would not have been authorized to consummate
the
Merger - we refer to this proposal as the adjournment proposal. (“Proposal
4” or the “Adjournment Proposal”);
and
|
· |
such
other business as may properly come before the Special Meeting or
any
adjournment or postponement
thereof.
|
· |
has
unanimously determined that the Merger Proposal, the Amendment Proposal
and the Incentive Plan Proposal are fair to, and in the best interests
of,
HAQ and its stockholders;
|
· |
has
determined that the consideration to be paid by HAQ in connection
with the
Merger is fair to our current stockholders from a financial point
of view
and the fair market value of PharmAthene is equal to or greater
than 80%
of the fair market value of the net assets of
HAQ;
|
· |
has
unanimously approved and declared it advisable to approve the Merger,
the
Certificate of Incorporation Amendment, the Incentive Plan and the
Adjournment Proposals; and
|
· |
unanimously
recommends that the holders of HAQ common stock vote “FOR” the Merger
Proposal, “FOR” the Amendment Proposal, “FOR” the Incentive Plan Proposal
and “FOR” the Adjournment Proposal.
|
Name
and Address of Beneficial
Owner (1)
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
|||||
John
Pappajohn (2)(3)
|
1,123,960
|
9.53
|
%
|
||||
Derace
L. Schaffer, M.D. (2)(4)
|
1,123,960
|
9.53
|
%
|
||||
Matthew
P. Kinley (2)(5)
|
561,980
|
4.79
|
%
|
||||
Edward
B. Berger (6)
|
34,500
|
*
|
|||||
Wayne
A. Schellhammer
|
22,500
|
*
|
|||||
Sapling,
LLC (7)
|
697,715
|
6.0
|
%
|
||||
Fir
Tree Recovery Master Fund, LP (7)
|
325,115
|
2.88
|
%
|
||||
QVT
Financial LP (8)
|
619,400
|
5.3
|
%
|
||||
Andrew
M. Weiss, PhD (9)
|
617,825
|
5.3
|
%
|
||||
All
directors and executive officers as a group (5) persons
|
2,866,900
|
24.35
|
%
|
Total
Shares
|
Share
Limit Per Day
|
||||||
John
Pappajohn
|
100,000
shares
|
10,000
shares
|
|||||
Derace
Schaffer
|
100,000
shares
|
10,000
shares
|
|||||
Matt
Kinley
|
50,000
shares
|
5,000
shares
|
§ |
an
aggregate of 12,500,000 shares of HAQ common stock, subject to adjustments
as described below;
|
§ |
$12,500,000
in 8% convertible notes issued by HAQ;
and
|
§ |
up
to $10,000,000 in milestone payments (if certain conditions are
met);
|
· |
financial
condition and results of
operations;
|
· |
growth
potential;
|
· |
experience
and skill of management and availability of additional personnel;
|
· |
capital
requirements;
|
· |
competitive
position;
|
· |
barriers
to entry into other industries;
|
· |
stage
of development of the products, processes or
services;
|
· |
degree
of current or potential market acceptance of the products,
processes or services;
|
· |
proprietary
features and degree of intellectual property or other
protection of the products, processes or
services;
|
· |
regulatory
environment of the industry; and
|
· |
costs
associated with effecting the business
combination.
|
Healthcare
Acqusition Corp
|
||||||||||||||||||||||
Peer
Group Company Analysis and Revenue Multiple
Analysis
|
||||||||||||||||||||||
10/20/2006
|
10/20/2006
|
Shares
|
|||||||||||||||||||||||||||||||||
Ticker
|
Share
|
Oustanding
|
Market
|
Enterprise
|
Revenue,
in millions (2)
|
TEV
(3) / Revenue Multiple
|
||||||||||||||||||||||||||||
Company
|
Symbol
|
Price
|
(in
millions) (1)
|
Capitalization
|
Debt
|
Cash
|
Value
|
2008
|
2009
|
2008
|
2009
|
|||||||||||||||||||||||
BioCryst
(1)
|
BCRX
|
$
|
11.93
|
29.2
|
$
|
348.5
|
-
|
$
|
54.7
|
$
|
293.8
|
$
|
35.0
|
$
|
50.0
|
8.4
|
5.9
|
|||||||||||||||||
AVI
Biopharma (1)
|
AVII
|
$
|
4.37
|
53.0
|
231.4
|
-
|
44.5
|
186.9
|
20.0
|
20.0
|
9.3
|
9.3
|
||||||||||||||||||||||
SIGA
(1)
|
SIGA
|
$
|
3.92
|
29.0
|
113.7
|
$
|
3.1
|
3.0
|
113.8
|
7.0
|
15.0
|
16.3
|
7.6
|
|||||||||||||||||||||
CanGene
(Toronto) (4)
|
CNJ.to
|
$
|
8.19
|
65.8
|
538.7
|
32.5
|
7.7
|
563.5
|
115.0
|
150.0
|
4.9
|
3.8
|
||||||||||||||||||||||
Emergent
Bio Solutions (5)
|
EBS
|
$
|
33.25
|
7.8
|
258.8
|
34.5
|
20.0
|
273.3
|
180.0
|
225.0
|
1.5
|
1.2
|
||||||||||||||||||||||
|
High
|
$
|
563.5
|
16.3
|
9.3
|
|||||||||||||||||||||||||||||
|
|
Average
|
|
$
|
286.3
|
8.1
|
5.6
|
|||||||||||||||||||||||||||
|
Median
|
|
$
|
273.3
|
8.4
|
5.9
|
||||||||||||||||||||||||||||
|
Low
|
$
|
113.8
|
1.5
|
1.2
|
Notes:
|
||||||||||||||||||||||
(1)
Information derived from company 10Q's and publicly filed
documents at
June 30, 2006.
|
||||||||||||||||||||||
(2)
Revenue projections derived from equity research analyst
reports.
|
||||||||||||||||||||||
(3)
TEV = Total Enterprise Value and is defined as market capitalization
plus
cash, minus debt.
|
||||||||||||||||||||||
(4)
Cangene information derived from Annual Report dated July
31,
2006.
|
||||||||||||||||||||||
(5)
Derived from registration statement filed by Emergent Biosolutions.
Assumes a pre-money value of approximately $258.8 million.
Analysis
assumes an initial public offering discount of 25%. Information
derived
from public documents and Maxim Equity Research. (Does not
reflect a stock
split completed by Emergent Bio prior to its
offering.)
|
Healthcare
Acqusition Corp
|
|||||||||||||||||||||||||||||||
Valuation
Sensitivity Analysis and Peer Group Company
Multiples
|
|||||||||||||||||||||||||||||||
10/20/2006
|
Share
|
Shares
|
Market
|
Enterprise
|
Discounted
Projected Product Revenue (2)
|
TEV
(3) / Revenue Multiple
|
||||||||||||||||||||||||||
Sensitivity
Analysis
|
Price
|
Outstanding
|
Capitalization
|
Debt
(1)
|
Cash
|
Value
|
2008
|
2009
|
2008
|
2009
|
|||||||||||||||||||||
HAQ
(4)
|
$
|
10.00
|
23.7
|
$
|
236.5
|
$
|
37.6
|
$
|
75.0
|
$
|
199.1
|
$
|
33.8
|
$
|
84.4
|
5.9
|
2.4
|
||||||||||||||
$
|
9.00
|
23.7
|
212.9
|
28.2
|
75.0
|
166.1
|
33.8
|
84.4
|
4.9
|
2.0
|
|||||||||||||||||||||
$
|
8.50
|
23.7
|
201.0
|
23.5
|
75.0
|
149.5
|
33.8
|
84.4
|
4.4
|
1.8
|
|||||||||||||||||||||
$
|
8.00
|
23.7
|
189.2
|
18.8
|
75.0
|
133.0
|
33.8
|
84.4
|
3.9
|
1.6
|
|||||||||||||||||||||
$
|
7.50
|
23.7
|
177.4
|
14.1
|
75.0
|
116.5
|
33.8
|
84.4
|
3.5
|
1.4
|
|
Peer
Group Company Summary
|
High
|
$
|
563.5
|
16.3
|
9.3
|
|||||||||||||||||||||||||
|
Average
|
$
|
286.3
|
8.1
|
5.6
|
||||||||||||||||||||||||||
|
Median
|
$
|
273.3
|
8.4
|
5.9
|
||||||||||||||||||||||||||
|
Low
|
$
|
113.8
|
1.5
|
1.2
|
||||||||||||||||||||||||||
Notes:
|
|||||||||||||||||||||||||||||||
(1)
Debt calculated as "in the money" warrant value (share
price minus the
strike price ($6.00) times number of warrants outstanding
(9.4
million)).
|
|||||||||||||||||||||||||||||||
(2)
PharmAthene projected product revenue is $67.5 million
and $168.8 million
for the fiscal years ending December 31, 2008 and 2009,
respectively.
The projections presented ($33.8 million and $84.4 million for
2008 and 2009, respectively) have been discounted by 50%
from PharmAthene
management's projected revenues.
|
|||||||||||||||||||||||||||||||
(3)
TEV = Total Enterprise Value is defined as market capitalization
plus
cash, minus debt.
|
|||||||||||||||||||||||||||||||
(4)
Assumes HAQ and PharmAthene on a pro forma basis for the
purposes of this
analysis.
|
· the
Merger is not consummated on or before August 3, 2007;
or
|
||
|
|
|
· any
permanent injunction or other order of a court or other competent
authority preventing the consummation of the Merger shall have become
final and nonappealable; or
|
||
· if
during any 15-day trading period following the execution of the Merger
Agreement and before its consummation, the average trading price
of the
publicly-traded warrants of HAQ is below $0.20 per
warrant.
|
|
·
|
With
the March 2005 Nexia Acquisition, PharmAthene was assigned the
rights to
receive the fixed price grant with the U.S. Army Medical Research
and
Material Command Center to fund preclinical studies for the Protexia®
compound. This grant was awarded for approximately $2.7 million
for the
period from April 2003 through September 2006.
|
|
|
|
|
·
|
In
September 2006, the DoD U.S. Army Space and Missile Command awarded
PharmAthene a multi-year contract for advanced development of
PharmAthene’s broad spectrum chemical nerve agent prophylaxis and therapy,
Protexia®. The contract for advanced development and procurement of an
initial 90,000 doses of Protexia® is for approximately $35 million. If all
options and extensions of this contract are exercised, the contract
could
amount to up to $213 million in revenues.
|
·
|
In
October 2006, the National Institutes of Health (NIH) Countermeasures
Against Chemical Threats, (Counter ACT) Research Network awarded
a $1.7
million grant to support continued development of PharmAthene’s broad
spectrum chemical nerve agent therapy, Protexia®. Counter ACT’s program
goal is to develop novel therapeutic agents for use in a mass civilian
terrorist attack.
|
Three
months ended March, 31
|
|||||||
|
2007
|
2006
|
|||||
Valortim™
|
$
|
477,040
|
$
|
521,680
|
|||
Protexia®
|
2,141,869
|
1,228,900
|
|||||
Internal
research and development
|
442,150
|
--
|
|||||
Total
R&D expenses
|
$
|
3,061,059
|
$
|
1,750,580
|
Contractual
Obligations(1)
|
Total
|
Less
than
1
Year
|
1-3
Years
|
3-5
Years
|
More
than
5
years
|
|||||||||||
Operating
facility leases
|
$
|
4,340,700
|
$
|
498,159
|
$
|
1,169,052
|
$
|
1,277,494
|
$
|
1,395,995
|
||||||
Tenant
improvements
|
474,406
|
474,406
|
—
|
—
|
—
|
|||||||||||
Medarex
Inc. collaboration agreement (2)
|
230,927
|
230,927
|
—
|
—
|
—
|
|||||||||||
Research
and development agreements
|
7,164,157
|
4,277,251
|
2,886,906
|
|||||||||||||
Notes
payable, including interest
|
24,700,340
|
15,801,427
|
8,898,913
|
—
|
—
|
|||||||||||
Total
contractual obligations
|
$
|
36,910,530
|
$
|
21,282,170
|
$
|
12,954,871
|
$
|
1,277,494
|
$
|
1,395,995
|
(1)
|
This
table does not include any royalty payments of future sales of
products
subject to license agreements PharmAthene have entered into in
relation to
its in-licensed technology, as the timing and likelihood of such
payments
are not known. Additionally, the table does not include obligations
to
taxing authorities due to the uncertainty surrounding the ultimate
settlement of amounts and timing of these
obligations.
|
(2)
|
In
November 2004, PharmAthene entered into a collaboration agreement
with
Medarex, Inc. under which the companies plan to develop and commercialize
MDX-1303, a fully monoclonal antibody, for use against human anthrax
infection. In December 2004, PharmAthene paid a $2.0 million deposit
to
Medarex to be used for potential future development activities
on
MDX-1303. At March 31, 2007, approximately $0.2 million of this
deposit
remains with current estimates forecasting depletion of this deposit
by
the second quarter of fiscal year 2007. The contractual obligations
table
includes PharmAthene's estimated obligation for funding development
activities under this collaboration agreement subsequent to depleting
the
original deposit.
|
§
|
U.S.
Civilian
|
§
|
Military
|
§
|
Non-U.S.
Markets
|
Patent/Patent
Application
|
Patent
Number/Application Number
|
County
of Issue/Filing
|
|
Issue
Date/File Date
|
Expiration
Date
|
||||||||
Direct
Gene Transfer Into the Ruminant Mammary Gland
|
5,780,009
|
U.S.
|
Issued
July 14, 1998
|
July
14, 2015
|
|||||||||
Method
for Development of Transgenic Goats
|
5,907,080
|
U.S.
|
Issued
May 25, 1999
|
November
30, 2015
|
|||||||||
Method
for Development of Transgenic Goats
|
0871357
|
Netherlands,
Great Britain, France, Germany, Spain
|
May
2, 2003
|
November
27, 2016
|
|||||||||
Production
of Butyrylcholinesterase in Transgenic Animals
|
10/326,892
|
U.S.
|
Filed
December 20, 2002
|
December
20, 2022
|
|||||||||
Production
of Butyrylcholinesterase in Transgenic Animals
|
051024531
|
Hong
Kong
|
March
22, 2005
|
March
22, 2025
|
|||||||||
Production
of Butyrylcholinesterase in Transgenic Animals
|
027883958
|
Spain
|
December
19, 2002
|
December
19, 2022
|
|||||||||
Pulmonary
Delivery of Enzymatic Medical Countermeasures
|
11/195,041
|
U.S.
|
Filed
August 2, 2005
|
August
2, 2025
|
|||||||||
Long
Half-Life Recombinant Butyrylcholinesterase
|
60/835,827
|
U.S.
|
Filed
August 4, 2006
|
August
4, 2007
|
|
||||||||
Embryonic
Stem Cell Lines and Transgenic Animals Derived From Them
|
60/841,126
|
U.S.
|
Filed
August 30, 2006
|
August
30, 2007
|
|
||||||||
Production
of HAS-Linked Butyrylcholiesterase
|
11/401,390
|
U.S.
|
Filed
April 10, 2006
|
December
20, 2022
|
Name
|
Position
|
Principal
Occupation
|
||
David
P. Wright
|
President,
Chief Executive Officer and Director
|
President,
Chief Executive Officer and Director
|
||
Christopher
C. Camut
|
Chief
Financial Officer, Treasurer and Vice President
|
Chief
Financial Officer
|
||
Solomon
Langermann, Ph.D.
|
Vice
President, Chief Scientific Officer
|
Vice
President, Chief Scientific Officer
|
Valerie
Riddle, MD
|
Vice
President, Medical Director
|
Vice
President, Medical Director
|
||
Eric
I. Richman
|
Senior
Vice President, Business Development and Strategic
Planning
|
Senior
Vice President, Business Development and Strategic
Planning
|
||
Francesca
Cook
|
Vice
President, Policy and Government Affairs
|
Vice
President, Policy and Government Affairs
|
||
Joel
McCleary
|
Chairman
of the Board
|
Chairman
of the Board, Private Investor
|
||
James
Cavanaugh, Ph.D.
|
Director
|
Managing
Director of HealthCare Ventures LLC
|
||
Elizabeth
Czerepak
|
Director
|
Member,
Bear Stearns Health Innoventures Management LLC
|
||
Ansbert
Gadicke, MD
|
Director
|
General
Partner of MPM Capital, L.P.
|
||
John
Gill
|
Director
|
President
and Chief Executive Officer and Director of TetraLogic
Pharmaceuticals
|
||
John
Mekalanos, Ph.D.
|
Director
|
Professor
and Chairman of the Department of Microbiology and Molecular Genetics,
Harvard Medical School
|
||
Steven
St. Peter, MD
|
Director
|
General
Partner of MPM Capital, L.P.
|
||
Mrs.
William McCormick Blair, Jr.
|
Advisor
to the Scientific Advisory Board
|
Vice
President and Director Emeritus of The Albert and Marcy Lasker
Foundation
|
||
Stephen
Calderwood, MD
|
Member
Scientific Advisory Board
|
Chief,
Division of Infectious Diseases, and Professor of Medicine (Microbiology
and Molecular Genetics) at Harvard Medical School
|
||
John
Collier, Ph.D.
|
Member
Scientific Advisory Board
|
Professor
of Microbiology and Molecular Genetics at Harvard Medical
School
|
||
R.
Gordon Douglas, MD
|
Member
Scientific Advisory Board
|
Consultant
to the Vaccine Research Center at the National Institute of
Health
|
||
Stephen
Lory, Ph.D.
|
Member
Scientific Advisory Board
|
Professor
of Microbiology and Molecular Genetics at Harvard Medical
School
|
||
Jerald
C. Sadoff, MD
|
Member
Scientific Advisory Board
|
President
and Chief Executive Officer of the Aeras Global TB Vaccine
Foundation
|
||
John
A.T. Young, Ph.D
|
Member
Scientific Advisory Board
|
Professor,
The Salk Institute for Biological Studies in LaJolla,
CA
|
· |
Competitive
Compensation: The
Committee believes in positioning executive compensation at levels
that
are competitive with other similar biotechnology companies in
order to
attract and retain exceptional leadership talent needed to achieve
success
in a small life sciences company such as
PharmAthene.
|
· |
Performance-based
pay: The
Committee advocates executive compensation programs that balance
annual
and long-term corporate objectives. These programs are structured
to
specifically measure the achievement of individual and corporate
goals and
operational objectives, with the intent of fostering shareholder
value in
the short and long term. Both individual and corporate level
performance
affect an executive’s total compensation, including any increase to
salary, and all annual awards, including cash bonuses and ongoing
equity
grants.
|
· |
Ownership: The
Committee believes that using compensation to build an ownership
culture
effectively aligns the interest of management and our shareholders.
To
this end, the Committee may utilize equity based compensation
for the
Chief Executive Officer and our other executive officers, including
performance-contingent stock option grants, to provide incentives
to
enhance shareholder value.
|
· |
Comprehensive
view of compensation: The
Committee views all components of compensation together in making
compensation decisions. These components include base salary,
annual
incentives, and long-term
incentives.
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards ($)
|
Option
Awards ($)
|
Non-Equity
Incentive Plan Compen-sation
($)
|
Nonquali-fied
Deferred Compensa-tion Earnings
($)
|
All
Other Compen-sation
($)
|
Total
($)
|
|||||||||||||||||||
David
P. Wright, President, Chief Executive Officer and Director
|
2006
|
$
|
334,548
|
-
|
n/a
|
$
|
9,392
|
n/a
|
n/a
|
-
|
$
|
343,940
|
||||||||||||||||
Richard
Schoenfeld, Vice President Operations
|
2006
|
$
|
236,933
|
-
|
n/a
|
-
|
n/a
|
n/a
|
$
|
29,370
(a
|
)
|
$
|
266,303
|
|||||||||||||||
Ronald
Kaiser, Vice President and Chief Financial Officer, (resigned
December 4,
2006)
|
2006
|
$
|
256,859
|
-
|
n/a
|
$
|
1,842
|
n/a
|
n/a
|
-
|
$
|
258,701
|
||||||||||||||||
Valerie
Riddle, MD, Vice President, Medical Director
|
2006
|
$
|
233,955
|
-
|
n/a
|
$
|
4,007
|
n/a
|
n/a
|
-
|
$
|
237,962
|
||||||||||||||||
Eric
I. Richman, Senior Vice President, Business Development and Strategic
Planning
|
2006
|
$
|
216,915
|
-
|
n/a
|
$
|
3,826
|
n/a
|
n/a
|
-
|
$
|
220,741
|
||||||||||||||||
Solomon
Langermann, Ph.D., Vice President, Chief Scientific
Officer
|
2006
|
$
|
201,536
|
-
|
n/a
|
$
|
3,390
|
n/a
|
n/a
|
$
|
|
|
$
|
204,926
|
(a) |
Amount
represents reimbursement of home settlement charges resulting
from Mr.
Schoenfeld’s relocation
|
Name
|
Grant
Date
|
Estimated
Future Payouts
Under
Non-Equity Incentive
Plan
Awards
|
Estimated
Future Payouts Under
Equity
Incentive Plan Awards
|
All
Other
Stock
|
All
Other
Option
Awards:
|
|
|||||||||||||||||||||||||
Thresh-
old
($)
|
Target
($)
|
Maxi-
mum
($)
|
Thresh-
old
(#)
|
Target
(#)
|
Maxi-
mum
(#)
|
Awards:
Number
of
Shares
of
Stock
or
Units
(#)
|
Number
of
Securities
Under-lying
Options
(#)
|
Exercise
or Base Price of Option
Awards
($/Sh)
|
|||||||||||||||||||||||
David
P. Wright, President, Chief Executive Officer and Director
|
2/22/2006
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
250,000
|
$
|
0.21
|
||||||||||||||||||||
Richard
Schoenfeld, Vice President Operations
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
-
|
|||||||||||||||||||||||
Ronald
Kaiser, Vice President and Chief Financial Officer, (resigned
December 4,
2006)
|
2/22/2006
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
89,911
|
$
|
0.21
|
||||||||||||||||||||
Valerie
Riddle, MD, Vice President, Medical Director
|
2/22/2006
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
85,554
|
$
|
0.21
|
||||||||||||||||||||
Eric
I. Richman, Senior Vice President, Business Development and Strategic
Planning
|
2/22/2006
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
81,675
|
$
|
0.21
|
||||||||||||||||||||
Solomon
Langermann, Ph.D., Vice President, Chief Scientific
Officer
|
2/22/2006
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
72,370
|
$
|
0.21
|
Option
Awards
|
Stock
Awards - n/a
|
|||||||||||||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
(#)
|
Market
Value
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market
or
Payout
Value
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
($)
|
|||||||||||||||||||
David
P. Wright, President, Chief Executive Officer and Director
|
561,742
508,634
70,313
|
374,495
339,088
130,208
|
n/a
|
$
$
$
|
0.1634
0.21
0.21
|
7/15/2013
1/18/2015
1/01/2016
|
n/a
|
n/a
|
n/a
|
n/a
|
||||||||||||||||||
Richard
Schoenfeld, Vice President Operations
|
125,000
|
375,000
|
n/a
|
$
|
0.21
|
10/17/2015
|
n/a
|
n/a
|
n/a
|
n/a
|
||||||||||||||||||
Ronald
Kaiser, Vice President and Chief Financial Officer, (resigned
December 4,
2006)
|
239,335
|
n/a
|
n/a
|
$
|
0.21
|
3/04/2007
|
n/a
|
n/a
|
n/a
|
n/a
|
||||||||||||||||||
Valerie
Riddle, MD, Vice President, Medical Director
|
86,443
112,458
40,995
|
86,443
41,770
44,559
|
n/a
|
$
$
$
|
0.1634
0.21
0.21
|
10/14/2013
1/15/2015
1/01/2016
|
n/a
|
n/a
|
n/a
|
n/a
|
||||||||||||||||||
Eric
I. Richman, Senior Vice President, Business Development and Strategic
Planning
|
388,995
145,833
39,136
|
129,665
54,167
42,539
|
n/a
|
$
$
$
|
0.1634
0.21
0.21
|
11/15/2013
1/15/2015
1/01/2016
|
n/a
|
n/a
|
n/a
|
n/a
|
||||||||||||||||||
Solomon
Langermann, Ph.D., Vice President, Chief Scientific
Officer
|
129,665
120,801
34,677
|
129,665
44,869
37,693
|
n/a
|
$
$
$
|
0.1634
0.21
0.21
|
2/09/2014
1/15/2015
1/01/2016
|
n/a
|
n/a
|
n/a
|
n/a
|
Option
Awards
|
Stock
Awards
|
||||||||||||
Name
|
Number
of
Shares
Acquired
on
Exercise
(#)
|
Value
Realized
on
Exercise
($)
|
Number
of
Shares
Acquired
on
Vesting
(#)
|
Value
Realized
on
Vesting
($)
|
|||||||||
David
P. Wright, President, Chief Executive Officer and
Director
|
1,015,520
|
(1
|
)
|
n/a
|
n/a
|
||||||||
Richard
Schoenfeld, Vice President Operations
|
-
|
-
|
n/a
|
n/a
|
|||||||||
Ronald
Kaiser, Vice President and Chief Financial Officer, (resigned
December 4,
2006)
|
-
|
-
|
n/a
|
n/a
|
|||||||||
Valerie
Riddle, MD, Vice President, Medical Director
|
172,886
|
(1
|
)
|
n/a
|
n/a
|
||||||||
Eric
I. Richman, Senior Vice President, Business Development and Strategic
Planning
|
-
|
-
|
n/a
|
n/a
|
|||||||||
Solomon
Langermann, Ph.D., Vice President, Chief Scientific
Officer
|
-
|
-
|
n/a
|
n/a
|
(1) |
PharmAthene
is not publicly traded stock and therefore realized value can
not be
determined at this time.
|
Name
|
Fees
Earned
or
Paid
in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||
Joel
McCleary
|
$ |
9,000
|
n/a | — | n/a | n/a | $ | 3,074 |
(a)
|
$ | 12,074 | |||||||||||
John
Gill
|
$ | 9,000 | n/a | — | n/a | n/a | $ | 402 | (a) | $ | 9,402 | |||||||||||
John
Mekalanos, Ph.D.
|
$ | 9,000 | n/a | — | n/a | n/a | $ | 12,500 | (b) | $ | 21,500 | |||||||||||
James
Cavanaugh, Ph.D.
|
— | n/a | — | n/a | n/a | $ | 708 | (a) | $ | 708 | ||||||||||||
Elizabeth
Czerepak
|
— | n/a | — | n/a | n/a | $ | 3,251 | (a) | $ | 3,251 | ||||||||||||
Ansbert Gadicke, MD | — | n/a | — | n/a | n/a | — | — | |||||||||||||||
Steven St. Peter, MD | — | n/a | — | n/a | n/a | $ | 5,057 | (a) | $ | 5,057 |
Historical
PharmAthene
|
Historical
HAQ
|
Pro
Forma
Adjustments
|
Pro
Forma
Combined
|
||||||||||
Cash
and cash equivalents
|
$
|
11,910,718
|
$
|
467,388
|
$
|
(2,000,000
|
)
4c
|
$
|
10,378,106
|
||||
Cash
held in trust
|
—
|
71,486,888
|
(14,529,206
|
)
4g
|
56,957,682
|
||||||||
Accounts
receivable, net
|
2,044,537
|
—
|
—
|
2,044,537
|
|||||||||
Prepaid
expenses
|
614,706
|
48,396
|
—
|
663,102
|
|||||||||
Other
assets
|
104,772
|
—
|
—
|
104,772
|
|||||||||
Total
current assets
|
14,674,733
|
72,002,672
|
(16,529,206
|
)
|
70,148,199
|
||||||||
Property
and equipment, net
|
5,401,930
|
—
|
—
|
5,401,930
|
|||||||||
Patents,
net
|
1,223,549
|
—
|
—
|
1,223,549
|
|||||||||
Other
long term assets
|
188,630
|
—
|
—
|
188,630
|
|||||||||
Deferred
financing costs
|
1,573,510
|
372,570
|
—
|
1,946,080
|
|||||||||
Total
assets
|
$
|
23,062,352
|
$
|
72,375,242
|
$
|
(16,529,206
|
)
|
$
|
78,908,388
|
||||
Current
liabilities:
|
|||||||||||||
Accounts
payable
|
$
|
1,138,735
|
$
|
354,654
|
$
|
—
|
$
|
1,493,389
|
|||||
Accrued
expenses and other current liabilities
|
2,371,390
|
275,632
|
(6,328
|
)
4e,h
|
2,640,694
|
||||||||
Deferred
revenue
|
—
|
711,422
|
711,422
|
||||||||||
Notes
payable
|
13,768,089
|
—
|
731,911
|
4a |
14,500,000
|
||||||||
Total
current liabilities
|
17,278,214
|
1,341,708
|
725,583
|
19,345,505
|
|||||||||
Warrants
to purchase Series C convertible redeemable preferred stock
|
2,617,056
|
—
|
(2,617,056
|
)
4b
|
—
|
||||||||
Long
term debt
|
7,798,688
|
—
|
—
|
7,798,688
|
|||||||||
Total
liabilities
|
27,693,958
|
1,341,708
|
(1,891,473
|
)
|
27,144,193
|
||||||||
Common
stock, subject to possible redemption 1,879,060 shares, at conversion
value
|
—
|
13,578,807
|
(13,578,807
|
)
4g
|
—
|
||||||||
Minority
Interest — Series C convertible redeemable preferred stock of PHTN Canada,
par value $0.001 per share; unlimited shares authorized
|
2,624,605
|
—
|
(2,624,605
|
)
4d
|
—
|
||||||||
Series
A convertible redeemable preferred stock, par value $0.001 per
share;
authorized 16,442,000 shares
|
19,545,314
|
—
|
(19,545,314
|
)
4d
|
—
|
||||||||
Series
B convertible redeemable preferred stock, par value $0.001 per
share;
authorized 30,448,147 shares
|
32,543,119
|
—
|
(32,543,119
|
)
4d
|
—
|
||||||||
Series
C convertible redeemable preferred stock, par value $0.001 per
share;
authorized 22,799,574 shares
|
14,956,947
|
—
|
(14,956,947
|
)
4d
|
—
|
||||||||
Stockholders’
equity:
|
|||||||||||||
Common
stock, par value $0.001 per share; authorized 147,089,104 shares,
12,484,722 issued and outstanding
|
12,485
|
—
|
(12,485
|
)
4d
|
—
|
||||||||
Preferred
stock $0.0001 par value; authorized 1,000,000; none issued and
outstanding
|
—
|
—
|
—
|
—
|
|||||||||
Common
stock - $0.0001 par value; authorized 100,000,000 shares; 11,650,000
shares issued and outstanding (which includes 1,879,060 subject
to
possible conversion)
|
—
|
1,165
|
1,014
|
4d |
2,179
|
||||||||
Additional
paid-in capital
|
—
|
55,818,948
|
16,479,376
|
4f |
72,298,324
|
||||||||
Accumulated
other comprehensive loss
|
118,772
|
—
|
—
|
118,772
|
|||||||||
Retained
Earnings (Accumulated deficit)
|
(74,432,848
|
)
|
1,634,614
|
52,143,154
|
4g |
(20,655,080
|
)
|
||||||
Total
stockholders’ equity
|
(74,301,591
|
)
|
57,454,727
|
68,611,059
|
51,764,195
|
||||||||
Total
liabilities, convertible redeemable preferred stock and stockholders’
deficit
|
$
|
23,062,352
|
$
|
72,375,242
|
$
|
(16,529,206
|
)
|
$
|
78,908,388
|
Historical
PharmAthene
|
Historical
HAQ
|
Pro
Forma
Adjustments
|
Pro
Forma
Combined
|
||||||||||
Cash
and cash equivalents
|
$
|
11,910,718
|
$
|
467,388
|
$
|
(2,000,000
|
)
4c
|
$
|
10,378,106
|
||||
Cash
held in trust
|
—
|
71,486,888
|
—
|
71,486,888
|
|||||||||
Accounts
receivable, net
|
2,044,537
|
—
|
—
|
2,044,537
|
|||||||||
Prepaid
expenses
|
614,706
|
48,396
|
—
|
663,102
|
|||||||||
Other
assets
|
104,772
|
—
|
—
|
104,772
|
|||||||||
Total
current assets
|
14,674,733
|
72,002,672
|
(2,000,000
|
)
|
84,677,405
|
||||||||
Property
and equipment, net
|
5,401,930
|
—
|
—
|
5,401,930
|
|||||||||
Patents,
net
|
1,223,549
|
—
|
—
|
1,223,549
|
|||||||||
Other
long term assets
|
188,630
|
—
|
—
|
188,630
|
|||||||||
Deferred
financing costs
|
1,573,510
|
372,570
|
—
|
1,946,080
|
|||||||||
Total
assets
|
$
|
23,062,352
|
$
|
72,375,242
|
$
|
(2,000,000
|
)
|
$
|
93,437,594
|
||||
Current
liabilities:
|
|||||||||||||
Accounts
payable
|
$
|
1,138,735
|
$
|
354,654
|
$
|
—
|
$
|
1,493,389
|
|||||
Accrued
expenses and other current liabilities
|
2,371,390
|
275,632
|
(6,328
|
)
4e,h
|
2,640,694
|
||||||||
Deferred
revenue
|
—
|
711,422
|
711,422
|
||||||||||
Notes
payable
|
13,768,089
|
—
|
731,911
|
4a |
14,500,000
|
||||||||
Total
current liabilities
|
17,278,214
|
1,341,708
|
725,583
|
19,345,505
|
|||||||||
Warrants
to purchase Series C convertible redeemable preferred stock
|
2,617,056
|
—
|
(2,617,056
|
)
4b
|
—
|
||||||||
Long
term debt
|
7,798,688
|
7,798,688
|
|||||||||||
Total
liabilities
|
27,693,958
|
1,341,708
|
(1,891,473
|
)
|
27,144,193
|
||||||||
Common
stock, subject to possible redemption 1,879,060 shares, at conversion
value
|
—
|
13,578,807
|
(13,578,807
|
)
4g
|
—
|
||||||||
Minority
Interest — Series C convertible redeemable preferred stock of PHTN Canada,
par value $0.001 per share; unlimited shares authorized
|
2,624,605
|
—
|
(2,624,605
|
)
4d
|
—
|
||||||||
Series
A convertible redeemable preferred stock, par value $0.001 per
share;
authorized 16,442,000 shares
|
19,545,314
|
—
|
(19,545,314
|
)
4d
|
—
|
||||||||
Series
B convertible redeemable preferred stock, par value $0.001 per
share;
authorized 30,448,147 shares
|
32,543,119
|
—
|
(32,543,119
|
)
4d
|
—
|
||||||||
Series
C convertible redeemable preferred stock, par value $0.001 per
share;
authorized 22,799,574 shares
|
14,956,947
|
—
|
(14,956,947
|
)
4d
|
—
|
||||||||
Stockholders’
equity:
|
|||||||||||||
Common
stock, par value $0.001 per share; authorized 147,089,104 shares,
12,484,722 issued and outstanding
|
12,485
|
—
|
(12,485
|
)
4d
|
—
|
||||||||
Preferred
stock $0.0001 par value; authorized 1,000,000; none issued and
outstanding
|
—
|
—
|
—
|
—
|
|||||||||
Common
stock - $0.0001 par value; authorized 100,000,000 shares; 11,650,000
shares issued and outstanding (which includes 1,879,060 subject
to
possible conversion)
|
—
|
1,165
|
1,202
|
4d
|
2,367
|
||||||||
Additional
paid-in capital
|
—
|
55,818,948
|
16,479,376
|
4f |
72,298,324
|
||||||||
Accumulated
other comprehensive loss
|
118,772
|
—
|
—
|
118,772
|
|||||||||
Retained
Earnings (Accumulated deficit)
|
(74,432,848
|
)
|
1,634,614
|
66,672,172
|
4g |
(6,126,062
|
)
|
||||||
Total
stockholders’ equity
|
(74,301,591
|
)
|
57,454,727
|
83,140,265
|
66,293,401
|
||||||||
Total
liabilities, convertible redeemable preferred stock and stockholders’
deficit
|
$
|
23,062,352
|
$
|
72,375,242
|
$
|
(2,000,000
|
)
|
$
|
93,437,594
|
Historical
PharmAthene
|
Historical
HAQ
|
Pro
Forma
Adjustments
|
Pro Forma
Combined
|
||||||||||
Revenues:
|
|||||||||||||
Grant
Revenue
|
$
|
2,961,759
|
$
|
—
|
$
|
$
|
2,961,759
|
||||||
Other
Revenue
|
7,000
|
—
|
7,000
|
||||||||||
Total
revenues
|
2,968,759
|
—
|
—
|
2,968,759
|
|||||||||
Costs
and expenses:
|
|||||||||||||
Research
and Development
|
3,061,059
|
—
|
3,061,059
|
||||||||||
General
and Administrative
|
2,510,370
|
124,364
|
2,634,734
|
||||||||||
Depreciation
& Amortization
|
147,133
|
—
|
147,133
|
||||||||||
Total
costs and expenses
|
5,718,562
|
124,364
|
5,842,926
|
||||||||||
Operating
loss
|
(2,749,803
|
)
|
(124,364
|
)
|
(2,874,167
|
)
|
|||||||
Other
income (expense):
|
|||||||||||||
Interest
Income
|
55,616
|
486,315
|
541,931
|
||||||||||
Change
in market value of derivative instruments
|
7,626
|
—
|
(7,626
|
)
4j
|
—
|
||||||||
Interest
Expense
|
(241,781
|
)
|
—
|
(14,638
|
)
4e
|
(256,419
|
)
|
||||||
Total
other income (loss)
|
(178,539
|
)
|
486,315
|
(22,264)
|
)
|
285,512
|
|||||||
Income
(loss) before taxes
|
(2,928,342
|
)
|
361,951
|
(22,264
|
)
|
(2,588,655
|
)
|
||||||
Provision
for taxes
|
—
|
(20,966
|
)
|
20,966
|
4h |
—
|
|||||||
Net
income (loss)
|
(2,928,342
|
)
|
340,985
|
(1,298
|
)
|
(2,588,655
|
)
|
||||||
Accretion
of redeemable convertible preferred stock to redemptive
value
|
(1,732,275
|
)
|
—
|
1,732,275
|
4i |
—
|
|||||||
Net
income (loss) attributable to common stockholders
|
$
|
(4,660,617
|
)
|
$
|
340,985
|
$
|
1,730,977
|
$
|
(2,588,655
|
)
|
|||
Weighted
average shares outstanding
|
12,483,819
|
11,650,000
|
12,017,200
|
4d |
23,667,200
|
* | |||||||
Net
income (loss) per share
|
$
|
(0.37
|
)
|
$
|
0.03
|
$
|
(0.11
|
)*
|
*
With minimum approval, pro forma weighted average shares outstanding
would
be 21,348,850 resulting in a pro forma net loss per share of
($0.12).
|
Historical
PharmAthene
|
Historical
HAQ
|
Pro
Forma
Adjustments
|
Pro Forma
Combined
|
||||||||||
Revenues:
|
|||||||||||||
Grant
Revenue
|
$
|
1,641,822
|
$
|
—
|
$
|
$
|
$1,641,822
|
||||||
Other
Revenue
|
21,484
|
—
|
21,484
|
||||||||||
Total
revenues
|
1,663,306
|
—
|
—
|
1,663,306
|
|||||||||
Costs
and expenses:
|
|||||||||||||
Research
and Development
|
7,140,337
|
—
|
7,140,337
|
||||||||||
General
and Administrative
|
8,572,963
|
644,378
|
9,217,341
|
||||||||||
Depreciation
& Amortization
|
483,646
|
—
|
483,646
|
||||||||||
Acquired
In-Process Research & Development
|
—
|
—
|
—
|
||||||||||
Total
costs and expenses
|
16,196,946
|
644,378
|
—
|
16,841,324
|
|||||||||
Operating
loss
|
(14,533,640
|
)
|
(644,378
|
)
|
(15,178,018
|
)
|
|||||||
Other
income (expense):
|
|||||||||||||
Interest
Income
|
289,606
|
1,847,712
|
2,137,318
|
||||||||||
Change
in market value of derivative instruments
|
(350,405
|
)
|
—
|
350,405
|
4j |
—
|
|||||||
Interest
Expense
|
(538,948
|
)
|
—
|
(461,322
|
)
4e
|
(1,000,270
|
)
|
||||||
Total
other income (loss)
|
(599,747
|
)
|
1,847,712
|
(110,917
|
)
|
1,137,048
|
|||||||
Income
(loss) before taxes
|
(15,133,387
|
)
|
1,203,334
|
(110,917
|
)
|
(14,040,970
|
)
|
||||||
Provision
for taxes
|
—
|
(187,000
|
)
|
187,000
|
4h |
—
|
|||||||
Net
income (loss)
|
(15,133,387
|
)
|
1,016,334
|
76,083
|
(14,040,970
|
)
|
|||||||
Accretion
of redeemable convertible preferred stock to redemptive
value
|
(6,589,671
|
)
|
—
|
6,589,671
|
4i |
—
|
|||||||
Net
income (loss) attributable to common stockholders
|
$
|
(21,723,058
|
)
|
$
|
1,016,334
|
$
|
6,665,754
|
$
|
(14,040,970
|
)
|
|||
Weighted
average shares outstanding
|
22,640,432
|
11,650,000
|
12,017,200
|
4d |
23,667,200
|
* | |||||||
Net
income (loss) per share
|
$
|
(0.96
|
)
|
$
|
0.09
|
$
|
(0.59
|
)*
|
*
With minimum approval, pro forma weighted average shares outstanding
would
be 21,348,850 resulting in a pro forma net loss per share of
($0.66).
|
(1) |
Description
of Transactions and Basis of Pro Forma
Presentation
|
(2) |
Preliminary
Merger Purchase Price
|
(3) |
Preliminary
Merger Purchase Allocation
|
Initial
Fair
Value
|
||||
Tangible
assets acquired
|
$
|
72,375,242
|
||
Liabilities
assumed
|
(1,341,708
|
)
|
||
Net
assets acquired
|
$
|
71,033,534
|
(a) To
record the conversion of the PharmAthene $11.8 million 8% convertible
notes to the newly issued HAQ $12.5 million in 8% convertible notes
with a
24 month maturity
|
(b) To
record the cancellation of PharmAthene warrants convertible into
Series C
convertible redeemable preferred
stock
|
(c) To
record merger-related transaction fees of approximately $2.0
million
|
(d) To
record the exchange of PharmAthene classes of equity for HAQ common
stock
(See Note 1) and to record issuance of shares to
HAQ
|
Shares
|
PharmAthene
shares prior to merger
|
HAQ
Common Stock
|
|||||
PharmAthene
common stock
|
12,484,722
shares
|
626,200
shares
|
|||||
PharmAthene
Preferred stock
|
61,836,626
shares
|
10,805,286
shares
|
|||||
Series
C Exchangeable stock
|
2,591,654
shares
|
585,714
shares
|
|||||
Total
|
76,913,002
shares
|
12,017,200
shares
|
For
the three
months
ended
March
31, 2007
|
For
the twelve
months
ended
December
31, 2006
|
||||||
HAQ
weighted average shares outstanding
|
11,650,000 | 11,650,000 | |||||
Issuance
of shares in exchange for PharmAthene preferred and common
stock
|
12,017,200 | 12,017,200 | |||||
Total
weighted average shares outstanding
|
23,667,200 | 23,667,200 |
(e) To
record interest expense on the $12.5 million 8% convertible notes
payable
assuming a 24 month maturity and additional $14,638 for the three
months
ended March 31, 2007 and $461,323 for the twelve months ended December
31,
2006, respectively
|
(f) Pro
forma adjustments to additional paid in capital are an aggregate
of the
following
|
To transfer HAQ paid in capital to retained earnings
|
$ | (55,818,948 |
)
|
|
To record the cancellation of derivative instruments
|
2,617,056 | |||
To record the exchange of PharmAthene preferred and common stock
for HAQ
common stock
|
69,681,268 | |||
|
||||
|
$
|
16,479,376
|
||
|
||||
(g) Pro
forma adjustments to accumulated deficit are an aggregate of the
following
|
||||
To record the transfer of HAQ capital to retained earnings
|
$ | 55,818,948 | ||
To record the transfer of redeemable common stock to retained
earnings
|
13,578,807 | |||
To record transaction costs
|
(2,000,000
|
)
|
||
To record additional debt placement with the issuance of $12.5
million 8%
convertible notes
|
(731,911 |
)
|
||
To record additional debt interest
|
(14,638 |
)
|
||
To record elimination of HAQ historic tax provision
|
20,966 | |||
Adjustment
if maximum stockholder approval (no conversions)
|
$ | 66,672,172 | ||
To
record purchase of common stock of stockholders not in favor of
the
Merger, assumes a $7.48 purchase price, and includes interest income
earned
|
(14,529,018
|
)
|
||
Adjustment
if minimum stockholder approval (maximum conversions)
|
$
|
52,143,154
|
(h) To
record the elimination of historical HAQ tax provision of $20,966
and
$187,000 for the three months ended March 31, 2007 and the twelve
months
ended December 31, 2006, respectively
|
(i)
To record the elimination of historical PharmAthene accretion of
redeemable convertible preferred stock
|
(j)
To record elimination of historical PharmAthene change in market
value of
derivative instruments
|
Name
|
Age
|
Position
|
|||
John
Pappajohn
|
78
|
Chairman
of the Board
|
|||
David
P. Wright
|
58
|
Chief
Executive Officer, Director
|
|||
James
H. Cavanaugh, Ph.D.
|
69
|
Director
|
|||
Elizabeth
Czerepak
|
51
|
Director
|
|||
Steven
St. Peter, M.D.
|
40
|
Director
|
|||
Joel
McCleary
|
58
|
Director
|
|||
Derace
L. Shaffer, M.D.
|
59
|
Director
|
Name | Number of Shares | Relationship to Us | ||
John Pappajohn | 600,000 | Chairman and Secretary | ||
Derace L. Schaffer, M.D. | 600,000 | Vice-Chairman and CEO | ||
Matthew P. Kinley | 300,000 | President, Treasurer and director |
Total
Shares
|
Share
Limit Per Day
|
||||||
John
Pappajohn
|
100,000
shares
|
10,000
shares
|
|||||
Derace
Schaffer
|
100,000
shares
|
10,000
shares
|
|||||
Matt
Kinley
|
50,000
shares
|
5,000
shares
|
Name
and Address of Beneficial
Owner (1)
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
|||||
John
Pappajohn (2)(3)
|
1,123,960
|
9.53
|
%
|
||||
Derace
L. Schaffer, M.D. (2)(4)
|
1,123,960
|
9.53
|
%
|
||||
Matthew
P. Kinley (2)(5)
|
561,980
|
4.79
|
%
|
||||
Edward
B. Berger (6)
|
34,500
|
*
|
|||||
Wayne
A. Schellhammer
|
22,500
|
*
|
|||||
Sapling,
LLC (7)
|
697,715
|
6.0
|
%
|
||||
Fir
Tree Recovery Master Fund, LP (7)
|
325,115
|
2.88
|
%
|
||||
QVT
Financial LP (8)
|
619,400
|
5.3
|
%
|
||||
Andrew
M. Weiss, PhD (9)
|
617,825
|
5.3
|
%
|
||||
All
directors and executive officers as a group (5) persons
|
2,866,900
|
24.35
|
%
|
Total
Shares
|
Share
Limit Per Day
|
||||||
John
Pappajohn
|
100,000
shares
|
10,000
shares
|
|||||
Derace
Schaffer
|
100,000
shares
|
10,000
shares
|
|||||
Matt
Kinley
|
50,000
shares
|
5,000
shares
|
|
|
|
|
·
|
the
current ownership of the entities and individuals identified above
remains
unchanged;
|
|
|
|
|
·
|
the
capital structure of HAQ remains as prior to the Merger such that
only the
pre-Merger number of shares of 11,650,000 shares of common stock
remains
outstanding and has not increased as a result of any HAQ warrant
exercises; and
|
·
|
the
columns reflecting the beneficial ownership after consummation
of the
Merger assume the issuance of all 11,922,634 shares of HAQ common
stock
but no exercise of the options and warrants to purchase 577,366
shares of
HAQ common stock, issued in the Merger and no conversion of any
8%
convertible notes issued in the Merger by HAQ.
|
Beneficial
Ownership Of
Healthcare
Acquisition Corp. Common Stock
On
June 6, 2007
|
Beneficial
Ownership Of
Healthcare
Acquisition Corp. Common Stock After Consummation of the
Merger
|
||||||||||||
Name
and Address of Beneficial
Owner (1)
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
|||||||||
John
Pappajohn (2)(3)
|
1,123,960
|
9.53
|
%
|
1,123,960
|
4.73
|
%
|
|||||||
Derace
L. Schaffer, M.D. (2)(4)
|
1,123,960
|
9.53
|
%
|
1,123,960
|
4.73
|
%
|
|||||||
Matthew
P. Kinley(2) (5)
|
561,980
|
4.79
|
%
|
561,980
|
2.37
|
%
|
|||||||
Edward
Berger (6)
|
34,500
|
2.95
|
%
|
34,500
|
*
|
||||||||
Wayne
A. Schellhammer
|
22,500
|
*
|
22,500
|
*
|
|||||||||
Sapling,
LLC (7)
|
697,715
|
6.0
|
%
|
697,715
|
2.9
|
%
|
|||||||
Fir
Tree Recovery Master Fund, LP (7)
|
325,115
|
2.88
|
%
|
325,115
|
1.3
|
%
|
|||||||
QVT
Financial LP (8)
|
619,400
|
5.3
|
%
|
619,400
|
|||||||||
Andrew
M. Weiss, PhD (9)
|
617,825
|
5.3
|
%
|
617,825
|
2.62
|
%
|
|||||||
James
H. Cavanaugh, Ph.D (10)
|
-
|
3,157,225
|
13.4
|
%
|
|||||||||
Steven
St. Peter, M.D. (11)
|
-
|
995
|
*
|
||||||||||
Elizabeth
Czerepak (12)
|
-
|
1,358,739
|
5.8
|
%
|
|||||||||
Joel
McCleary (13)
|
-
|
101,415
|
*
|
||||||||||
David
P. Wright (14)
|
-
|
164,242
|
*
|
||||||||||
Funds
affiliated with Bear Stearns Health Innoventures Management, LLC
(15)
|
-
|
1,357,744
|
5.8
|
%
|
|||||||||
Funds
affiliated with MPM Capital L.P. (16)
|
-
|
3,331,851
|
14.1
|
%
|
|||||||||
HealthCare
Ventures VII, L.P. (17)
|
-
|
3,154,736
|
13.4
|
%
|
|||||||||
Nexia Corp. |
-
|
1,673,760
|
7.1
|
%
|
|||||||||
All
current directors and executive officers as a group (5)
persons
|
2,866,900
|
24.6
|
%
|
||||||||||
All
post-merger directors and executive officers as a group (7) persons
|
7,649,516
|
31.10
|
%
|
Total
Shares
|
Share
Limit Per Day
|
||||||
John
Pappajohn
|
100,000
shares
|
10,000
shares
|
|||||
Derace
Schaffer
|
100,000
shares
|
10,000
shares
|
|||||
Matt
Kinley
|
50,000
shares
|
5,000
shares
|
|
|
|
|
·
|
July
28, 2008;
|
|
|
|
|
·
|
HAQ's
liquidation; or
|
|
|
|
|
·
|
the
consummation of a liquidation, merger, stock exchange or other
similar
transaction which results in all of HAQ's stockholders having the
right to
exchange their shares of common stock for cash, securities or other
property.
|
§ |
the
completion of a business combination; or
|
§ |
July 28,
2006.
|
|
|
Page
|
Healthcare
Acquisition Corp.: Financial Statements
|
|
|
Report
of Independent Registered Public Accounting
Firm
|
|
FS-1
|
Balance
Sheets as of December 31, 2006 and December 31, 2005
|
|
FS-2
|
Statements
of Income for the year ended December 31, 2006, for the period
from April
25, 2005 (inception) to December 31, 2005, for the period from
April 25,
2005 (inception) to December 21, 2006
|
|
FS-3
|
Statement of
Stockholders’ Equity for the period from April 25, 2005 (inception) to
December 31, 2005 and the year ended December 31, 2006
|
|
FS-4
|
Statement
of Cash Flows for the year ended December 31, 2006, the period
from April
25, 2005 (inception) to December 31, 2005, and the period from
April 25,
2005 (inception) to December 31, 2006.
|
|
FS-5
|
Notes
to Unaudited Condensed Financial Statements
|
|
FS-6
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
|
FS-16
|
Balance
Sheet as of December 31, 2005
|
|
FS-17
|
Statements
of Operations from April 25, 2005 (inception) to December 31,
2005
|
|
FS-18
|
Statement
of Changes in Stockholders’ Equity from April 25, 2005 (inception) to
December 31, 2005
|
|
FS-19
|
Statement
of Cash Flows from April 25, 2005 (inception) to December 31,
2005
|
|
FS-20
|
Notes
to Financial Statements
|
|
FS-21
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
Audited
Financial Statements
|
|
Balance
Sheets
|
F-2
|
Statements
of Income
|
F-3
|
Statements
of Stockholders' Equity
|
F-4
|
Statements
of Cash Flows
|
F-5
|
Notes
to Financial Statements
|
F-6
to F-13
|
Report
of Independent Auditors
|
F-15
|
Audited
Consolidated Financial Statements
|
|
Consolidated
Balance Sheets
|
F-16
|
Consolidated
Statements of Operations
|
F-17
|
Consolidated
Statements of Convertible Redeemable Preferred Stock
and
Stockholders’ Deficit
|
F-18
|
Consolidated
Statements of Cash Flows
|
F-19
|
Notes
to Consolidated Financial Statements
|
F-20
to F-50
|
Condensed
Consolidated Financial Statements
|
|
|
|
Condensed
Consolidated Balance Sheets
|
F-52
|
Condensed
Consolidated Statements of Operations
|
F-53
|
Condensed
Consolidated Statements of Cash Flows
|
F-54
|
Notes
to Condensed Consolidated Financial Statements
|
F-55
to F-77
|
2006
|
2005
|
||||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
675,305
|
$
|
1,398,181
|
|||
Cash
held in Trust Fund
|
70,887,371
|
68,636,069
|
|||||
Prepaid
expense
|
54,115
|
52,500
|
|||||
Deferred
legal fees
|
121,953
|
-
|
|||||
Total
current assets
|
71,738,744
|
70,086,750
|
|||||
Total
assets
|
$
|
71,738,744
|
$
|
70,086,750
|
|||
Liabilities
and stockholders' equity
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable
|
$
|
160,514
|
$
|
6,996
|
|||
Accrued
expenses
|
90,996
|
98,996
|
|||||
State
income tax payable
|
139,034
|
48,000
|
|||||
Capital
based taxes payable
|
64,072
|
115,000
|
|||||
Deferred
revenue
|
591,579
|
141,543
|
|||||
Total
current liabilities
|
1,046,195
|
410,535
|
|||||
Common
stock, subject to possible redemption
|
|||||||
1,879,060
shares, at conversion value
|
13,578,807
|
13,578,807
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, $.0001 par value, 1,000,000 shares authorized; none
|
|||||||
issued
and outstanding
|
-
|
-
|
|||||
Common
stock, $.0001 par value, 100,000,000 shares authorized;
|
|||||||
11,650,000
shares issued and outstanding (which includes 1,879,060
|
|||||||
subject
to possible conversion)
|
1,165
|
1,165
|
|||||
Common
stock warrants (9,400,000 outstanding)
|
-
|
-
|
|||||
Paid-in
capital in excess of par
|
55,818,948
|
55,818,948
|
|||||
Equity
accumulated during the development stage
|
1,293,629
|
277,295
|
|||||
Total
stockholders' equity
|
57,113,742
|
56,097,408
|
|||||
Total
liabilities and stockholders' equity
|
$
|
71,738,744
|
$
|
70,086,750
|
For
the Year Ended December 31, 2006
|
For
the Period from April 25, 2005 (inception) to December 31,
2005
|
For
the Period from April 25, 2005 (inception) to December 31,
2006
|
||||||||
Revenues
|
||||||||||
Interest
income
|
$
|
46,446
|
$
|
19,548
|
$
|
65,994
|
||||
Interest
and dividend income from Trust Fund
|
1,801,266
|
566,526
|
2,367,792
|
|||||||
Total
revenues
|
1,847,712
|
586,074
|
2,433,786
|
|||||||
Costs
and expenses
|
||||||||||
Capital
based taxes
|
153,285
|
115,000
|
268,285
|
|||||||
Management
fees
|
90,000
|
37,986
|
127,986
|
|||||||
Insurance
|
95,815
|
37,500
|
133,315
|
|||||||
Professional
fees
|
156,391
|
31,036
|
187,427
|
|||||||
Travel
|
100,719
|
27,741
|
128,460
|
|||||||
General
and administrative
|
48,168
|
9,016
|
57,184
|
|||||||
Formation
costs
|
0
|
2,500
|
2,500
|
|||||||
Total
expenses
|
644,378
|
260,779
|
905,157
|
|||||||
Income
before taxes
|
1,203,334
|
325,295
|
1,528,629
|
|||||||
Provision
for income taxes
|
187,000
|
48,000
|
235,000
|
|||||||
Net
income
|
$
|
1,016,334
|
$
|
277,295
|
$
|
1,293,629
|
||||
Basic
earnings per share
|
$
|
0.09
|
$
|
0.04
|
||||||
Diluted
earnings per share
|
$
|
0.07
|
$
|
0.03
|
||||||
Weighted
average basic shares outstanding
|
11,650,000
|
7,869,200
|
||||||||
Weighted
average diluted shares outstanding
|
13,634,353
|
8,323,201
|
Equity
|
|||||||||||||||||||
Accumulated
|
|||||||||||||||||||
Common
|
Common
|
Common
|
Additional
|
During
the
|
|||||||||||||||
Stock
|
Par
|
Stock
|
Paid
in
|
Development
|
Stockholders'
|
||||||||||||||
Shares
|
Amount
|
Warrants
|
Capital
|
Stage
|
Equity
|
||||||||||||||
Common
shares issued to initial
|
|||||||||||||||||||
stockholders
at $.0111 per share
|
2,250,000
|
$
|
150
|
-
|
$
|
24,850
|
$
|
-
|
$
|
25,000
|
|||||||||
Stock
dividend - July 8, 2005
|
-
|
50
|
-
|
(50
|
)
|
-
|
-
|
||||||||||||
Stock
dividend - July 22, 2005
|
-
|
25
|
-
|
(25
|
)
|
-
|
-
|
||||||||||||
Sale
of 9,000,000 units, net of
|
|||||||||||||||||||
underwriters'
discount and offering
|
|||||||||||||||||||
expenses
(includes 1,799,100 shares
|
|||||||||||||||||||
subject
to possible conversion)
|
9,000,000
|
900
|
-
|
66,364,920
|
-
|
66,365,820
|
|||||||||||||
Proceeds
of exercise of underwriters'
|
|||||||||||||||||||
over-allotment
option for 400,000
|
|||||||||||||||||||
units,
net of commissions. (includes
|
|||||||||||||||||||
79,960
shares subject to possible
|
|||||||||||||||||||
conversion).
|
400,000
|
40
|
-
|
3,007,960
|
-
|
3,008,000
|
|||||||||||||
Proceeds
subject to possible
|
|||||||||||||||||||
conversion
of 1,879,060 shares
|
-
|
-
|
-
|
(13,578,807
|
)
|
-
|
(13,578,807
|
)
|
|||||||||||
Proceeds
from issuance of unit options
|
-
|
-
|
-
|
100
|
-
|
100
|
|||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
277,295
|
277,295
|
|||||||||||||
Balance
at December 31, 2005
|
11,650,000
|
$
|
1,165
|
-
|
$
|
55,818,948
|
$
|
277,295
|
$
|
56,097,408
|
|||||||||
Net
income
|
-
|
-
|
-
|
-
|
1,016,334
|
1,016,334
|
|||||||||||||
Balance
at December 31, 2006
|
11,650,000
|
$
|
1,165
|
-
|
$
|
55,818,948
|
$
|
1,293,629
|
$
|
57,113,742
|
For
the Year Ended December 31, 2006
|
For
the Period from April 25, 2005 (inception) to December 31,
2005
|
For
the Period from April 25, 2005 (inception) to December 31,
2006
|
||||||||
Operating
activities
|
||||||||||
Net
income
|
$
|
1,016,334
|
$
|
277,295
|
$
|
1,293,629
|
||||
Adjustments
to reconcile net income
|
||||||||||
to
net cash provided by operating activities:
|
||||||||||
Increase
in prepaid expenses
|
(1,615
|
)
|
(52,500
|
)
|
(54,115
|
)
|
||||
Increase
in deferred legal fees
|
(121,953
|
)
|
(121,953
|
)
|
||||||
Increase
in accounts payable
|
||||||||||
and
accrued expenses
|
145,518
|
24,996
|
170,514
|
|||||||
Increase
in deferred revenue
|
450,036
|
141,543
|
591,579
|
|||||||
Increase
in income tax payable
|
91,034
|
48,000
|
139,034
|
|||||||
Increase
(decrease) in capital based
|
||||||||||
taxes
payable
|
(50,928
|
)
|
115,000
|
64,072
|
||||||
Net
cash provided by operating activities
|
1,528,426
|
554,334
|
2,082,760
|
|||||||
Investing
activities
|
||||||||||
Increase
in cash held in Trust Fund
|
(2,251,302
|
)
|
(68,636,069
|
)
|
(70,887,371
|
)
|
||||
Financing
activities
|
||||||||||
Gross
proceeds from Initial Public Offering
|
-
|
75,200,000
|
75,200,000
|
|||||||
Proceeds
from issuance of unit option
|
-
|
100
|
100
|
|||||||
Proceeds
from notes payable, stockholders
|
-
|
250,000
|
250,000
|
|||||||
Proceeds
from issuance of common stock
|
-
|
25,000
|
25,000
|
|||||||
Payments
made on notes payable, stockholders
|
-
|
(250,000
|
)
|
(250,000
|
)
|
|||||
Payments
made for costs of initial public offering
|
-
|
(5,745,184
|
)
|
(5,745,184
|
)
|
|||||
Net
cash provided by financing activities
|
-
|
69,479,916
|
69,479,916
|
|||||||
Net
increase (decrease) in cash
|
(722,876
|
)
|
1,398,181
|
675,305
|
||||||
Cash,
beginning of period
|
1,398,181
|
-
|
-
|
|||||||
Cash,
end of period
|
$
|
675,305
|
$
|
1,398,181
|
$
|
675,305
|
||||
Supplemental schedule of non-cash financing activities | ||||||||||
Accrual
of deferred offering costs
|
$
|
-
|
$
|
80,996
|
$
|
80,996
|
1. |
Nature
of Operations and Summary of Significant Accounting Policies
(continued)
|
1. |
Nature
of Operations and Summary of Significant Accounting Policies
(continued)
|
2006
|
2005
|
||||||
Basic | |||||||
Add:
|
11,650,000
|
7,869,200
|
|||||
Shares issuable pursuant to | |||||||
Common
Stock Warrants
|
1,984,353
|
454,001
|
|||||
Diluted
|
13,634,353
|
8,323,201
|
1. |
Nature
of Operations and Summary of Significant Accounting Policies
(continued)
|
1. |
Nature
of Operations and Summary of Significant Accounting Policies
(continued)
|
2. |
Initial
Public Offering
|
3. |
Notes
Payable, Stockholders
|
4. |
Unit
Option
|
5. |
Commitments
and Contingencies
|
· |
the
market price of the underlying shares of common stock is lower
than the
exercise price;
|
· |
the
holder of the Warrants has not confirmed in writing that the
underwriters
solicited the exercise;
|
· |
the
Warrants are held in a discretionary
account;
|
· |
the
Warrants are exercised in an unsolicited transaction;
or
|
· |
the
arrangement to pay the commission is not disclosed in the prospectus
provided to Warrant holders at the time of
exercise.
|
6. |
Preferred
Stock
|
7. |
Common
Stock
|
8. |
Common
Stock Warrants
|
9. |
Summarized
Quarterly Data (unaudited)
|
March
31,
|
June
30,
|
September
30,
|
December
31,
|
||||||||||
2005
|
2005
|
2005
|
2005
|
||||||||||
Total
revenue
|
$
|
-
|
$
|
-
|
$
|
206,261
|
$
|
379,813
|
|||||
Income
(loss) from operations
|
-
|
(2,500
|
)
|
156,476
|
171,319
|
||||||||
Net
income (loss)
|
-
|
(2,500
|
)
|
146,476
|
133,319
|
||||||||
Basic
earnings per share
|
-
|
-
|
.02
|
.01
|
|||||||||
Diluted
earnings per share
|
-
|
-
|
.02
|
.01
|
March
31,
|
June
30,
|
September
30,
|
December
31,
|
||||||||||
2006
|
2006
|
2006
|
2006
|
||||||||||
Total
revenue
|
$
|
405,023
|
$
|
466,048
|
$
|
484,485
|
$
|
492,156
|
|||||
Income
from operations
|
237,450
|
337,894
|
359,141
|
268,849
|
|||||||||
Net
income
|
204,450
|
283,894
|
301,141
|
226,849
|
|||||||||
Basic
earnings per share
|
.02
|
.02
|
.03
|
.02
|
|||||||||
Diluted
earnings per share
|
.01
|
.02
|
.02
|
.02
|
10. |
Subsequent
Event
|
(i)
|
an
aggregate of 12,500,000 shares of the Company’s common stock;
|
|
(ii)
|
$12,500,000
in 8% convertible notes of the Company in exchange for $11,800,000
of
currently-outstanding 8% convertible PharmAthene notes, pursuant
to a Note
Exchange Agreement; and
|
|
(iii)
|
up
to $10,000,000 in milestone payments (if certain conditions are
met).
|
March
31, 2007
|
December
31, 2006
|
||||||
Assets
|
(audited)
|
||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
467,388
|
$
|
675,305
|
|||
Cash
held in Trust Fund
|
71,486,888
|
70,887,371
|
|||||
Prepaid
expense
|
48,396
|
54,115
|
|||||
Deferred
merger fees
|
372,570
|
121,953
|
|||||
Total
current assets
|
72,375,242
|
71,738,744
|
|||||
Total
assets
|
$
|
72,375,242
|
$
|
71,738,744
|
|||
Liabilities
and stockholders' equity
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable
|
$
|
354,654
|
$
|
160,514
|
|||
Accrued
expenses
|
83,496
|
90,996
|
|||||
State
income tax payable
|
160,000
|
139,034
|
|||||
Capital
based taxes payable
|
32,136
|
64,072
|
|||||
Deferred
revenue
|
711,422
|
591,579
|
|||||
Total
current liabilities
|
1,341,708
|
1,046,195
|
|||||
Common
stock, subject to possible redemption
|
|||||||
1,879,060
shares, at conversion value
|
13,578,807
|
13,578,807
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, $.0001 par value, 1,000,000 shares
|
|||||||
authorized;
none issued and outstanding
|
-
|
-
|
|||||
Common
stock, $.0001 par value, 100,000,000 shares
|
|||||||
authorized;
11,650,000 shares issued and outstanding
|
|||||||
(which
includes 1,879,060 subject to possible conversion)
|
1,165
|
1,165
|
|||||
Common
stock warrants (9,400,000 outstanding)
|
-
|
-
|
|||||
Paid-in
capital in excess of par
|
55,818,948
|
55,818,948
|
|||||
Equity
accumulated during the development stage
|
1,634,614
|
1,293,629
|
|||||
Total
stockholders' equity
|
57,454,727
|
57,113,742
|
|||||
Total
liabilities and stockholders' equity
|
$
|
72,375,242
|
$
|
71,738,744
|
For
the Three Months Ended
March
31, 2007
|
For
the Three Months Ended
March
31, 2006
|
For
the Period from April 25, 2005 (inception) to March 31,
2007
|
||||||||
Revenues
|
||||||||||
Interest
income
|
$
|
6,641
|
$
|
14,310
|
$
|
72,635
|
||||
Interest
and dividend income from Trust Fund
|
479,674
|
390,713
|
2,847,466
|
|||||||
Total
revenues
|
486,315
|
405,023
|
2,920,101
|
|||||||
Costs
and expenses
|
||||||||||
Capital
based taxes
|
32,136
|
41,168
|
300,421
|
|||||||
Management
fees
|
22,500
|
22,500
|
150,486
|
|||||||
Insurance
|
24,070
|
22,500
|
157,385
|
|||||||
Professional
fees
|
7,625
|
45,820
|
195,052
|
|||||||
Travel
|
17,055
|
19,403
|
145,515
|
|||||||
General
and administrative
|
20,978
|
16,182
|
78,162
|
|||||||
Formation
costs
|
-
|
-
|
2,500
|
|||||||
Total
expenses
|
124,364
|
167,573
|
1,029,521
|
|||||||
Income
before taxes
|
361,951
|
237,450
|
1,890,580
|
|||||||
Provision
for income taxes
|
20,966
|
33,000
|
255,966
|
|||||||
Net
income
|
$
|
340,985
|
$
|
204,450
|
$
|
1,634,614
|
||||
Basic
earnings per share
|
$
|
0.03
|
$
|
0.02
|
||||||
Diluted
earnings per share
|
$
|
0.02
|
$
|
0.01
|
||||||
Weighted
average basic shares outstanding
|
11,650,000
|
11,650,000
|
||||||||
Weighted
average diluted shares outstanding
|
13,667,801
|
13,725,325
|
Common
Stock
Shares
|
Common
Par
Amount
|
Common
Stock
Warrants
|
Additional
Paid
in
Capital
|
Equity
Accumulated
During
the
Development
Stage
|
Stockholders'
Equity
|
||||||||||||||
Common
shares issued to initial stockholders at $.0111 per share
|
2,250,000
|
$
|
150
|
-
|
$
|
24,850
|
$
|
-
|
$
|
25,000
|
|||||||||
Stock
dividend - July 8, 2005
|
-
|
50
|
-
|
(50
|
)
|
-
|
-
|
||||||||||||
Stock
dividend - July 22, 2005
|
-
|
25
|
-
|
(25
|
)
|
-
|
-
|
||||||||||||
Sale
of 9,000,000 units, net of underwriters' discount and offering
expenses
(includes 1,799,100 shares subject to possible conversion)
|
9,000,000
|
900
|
-
|
66,364,920
|
-
|
66,365,820
|
|||||||||||||
Proceeds
of exercise of underwriters' over-allotment option for
400,000 units, net
of commissions. (includes 79,960 shares subject to possible
conversion).
|
400,000
|
40
|
-
|
3,007,960
|
-
|
3,008,000
|
|||||||||||||
Proceeds
subject to possible conversion of 1,879,060 shares
|
-
|
-
|
-
|
(13,578,807
|
)
|
-
|
(13,578,807
|
)
|
|||||||||||
Proceeds
from issuance of unit options
|
-
|
-
|
-
|
100
|
-
|
100
|
|||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
277,295
|
277,295
|
|||||||||||||
Balance
at December 31, 2005
|
11,650,000
|
$
|
1,165
|
-
|
$
|
55,818,948
|
$
|
277,295
|
$
|
56,097,408
|
|||||||||
Net
income
|
-
|
-
|
-
|
-
|
1,016,334
|
1,016,334
|
|||||||||||||
Balance
at December 31, 2006
|
11,650,000
|
$
|
1,165
|
-
|
$
|
55,818,948
|
$
|
1,293,629
|
$
|
57,113,742
|
|||||||||
Net
income
|
-
|
-
|
-
|
-
|
340,985
|
340,985
|
|||||||||||||
Balance
at March 31, 2007
|
11,650,000
|
$
|
1,165
|
-
|
$
|
55,818,948
|
$
|
1,634,614
|
$
|
57,454,727
|
For
the Three Months Ended
March
31, 2007
|
For
the Three Months Ended
March
31, 2006
|
For
the Period from April 25, 2005 (inception) to March 31,
2007
|
||||||||
Operating
activities
|
||||||||||
Net
income
|
$
|
340,985
|
$
|
204,450
|
$
|
1,634,614
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||
Decrease
(increase) in prepaid expenses
|
5,719
|
2,172
|
(48,396
|
)
|
||||||
Increase
in deferred merger fees
|
(250,617
|
)
|
-
|
(372,570
|
)
|
|||||
Increase
in accounts payable and accrued expenses
|
186,640
|
34,232
|
357,154
|
|||||||
Increase
in deferred revenue
|
119,843
|
97,617
|
711,422
|
|||||||
Increase
in income tax payable
|
20,966
|
33,000
|
160,000
|
|||||||
Increase
(decrease) in capital based taxes payable
|
(31,936
|
)
|
41,293
|
32,136
|
||||||
Net
cash provided by operating activities
|
391,600
|
412,764
|
2,474,360
|
|||||||
Investing
activities
|
||||||||||
Increase
in cash held in Trust Fund
|
(599,517
|
)
|
(488,330
|
)
|
(71,486,888
|
)
|
||||
Financing
activities
|
||||||||||
Gross
proceeds from Initial Public Offering
|
-
|
-
|
75,200,000
|
|||||||
Proceeds
from issuance of unit option
|
-
|
-
|
100
|
|||||||
Proceeds
from notes payable, stockholders
|
-
|
-
|
250,000
|
|||||||
Proceeds
from issuance of common stock
|
-
|
-
|
25,000
|
|||||||
Payments
made on notes payable, stockholders
|
-
|
-
|
(250,000
|
)
|
||||||
Payments
made for costs of initial public offering
|
-
|
-
|
(5,745,184
|
)
|
||||||
Net
cash provided by financing activities
|
-
|
-
|
69,479,916
|
|||||||
Net
increase (decrease) in cash
|
(207,917
|
)
|
(75,566
|
)
|
467,388
|
|||||
Cash,
beginning of period
|
675,305
|
1,398,181
|
-
|
|||||||
Cash,
end of period
|
$
|
467,388
|
$
|
1,322,615
|
$
|
467,388
|
||||
Supplemental
schedule of non-cash financing activities
|
||||||||||
Accrual
of deferred offering costs
|
$
|
-
|
$
|
-
|
$
|
80,996
|
1. |
Basis
of
Presentation
|
2. |
Nature
of Operations and Summary of Significant Accounting
Policies
|
2. |
Nature
of Operations and Summary of Significant Accounting Policies
(continued)
|
2. |
Nature
of Operations and Summary of Significant Accounting Policies
(continued)
|
2. |
Nature
of Operations and Summary of Significant Accounting Policies
(continued)
|
3. |
Agreement
and Plan of Merger
|
(a) |
an
aggregate of 12,500,000 shares of the Company's common
stock;
|
(b) |
$12,500,000
in 8% convertible notes of the Company in exchange for $11,800,000
of
currently-outstanding 8% convertible PharmAthene notes, pursuant
to a Note
Exchange Agreement; and
|
(c) |
Up
to $10,000,000 in milestone payments (if certain conditions
are
met).
|
(a) |
the
amendment to the Company's amended and restarted certificate
of
incorporation to
|
(i) |
change
the Company's name to "PharmAthene,
Inc."
|
(ii)
|
remove
certain provisions containing procedural and approval requirements
currently applicable to the Company that will no longer be
operative after
the consummation of the merger,
and
|
(iii)
|
grant
to holders of convertible promissory notes issued in the
merger the right
to designate three (3) members to the Company's Board of
Directors for so
long as at least thirty percent (30%) of the original face
value of such
notes remain
outstanding.
|
(b) |
the
adoption of a Long-Term Incentive Plan pursuant to which
the Company will
receive 3,500,000 shares of common stock for issuance pursuant,
and
|
(c) |
such
other business as may properly come before the meeting or
any adjournment
or postponement
thereof.
|
· |
the
market price of the underlying shares of common stock is lower
than the
exercise price;
|
· |
the
holder of the Warrants has not confirmed in writing that the
underwriters
solicited the exercise;
|
· |
the
Warrants are held in a discretionary
account;
|
· |
the
Warrants are exercised in an unsolicited transaction;
or
|
· |
the
arrangement to pay the commission is not disclosed in the prospectus
provided to Warrant holders at the time of
exercise.
|
December 31
|
|||||||
2006
|
2005
|
||||||
Assets
|
|
||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
5,112,212
|
$
|
7,938,116
|
|||
Accounts
receivable
|
1,455,538
|
494,652
|
|||||
Prepaid
expenses
|
877,621
|
1,549,711
|
|||||
Other
current assets
|
104,772
|
8,657
|
|||||
Total
current assets
|
7,550,143
|
9,991,136
|
|||||
Property
and equipment, net
|
5,230,212
|
4,906,467
|
|||||
Patents,
net
|
1,246,236
|
1,382,631
|
|||||
Other
long term assets
|
153,336
|
-
|
|||||
Deferred
costs
|
587,577
|
-
|
|||||
Total
assets
|
$
|
14,767,504
|
$
|
16,280,234
|
|||
Liabilities,
convertible redeemable preferred stock, and stockholders’
deficit
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
839,120
|
$
|
783,070
|
|||
Accrued
expenses and other liabilities
|
1,587,017
|
658,257
|
|||||
Notes
payable
|
11,768,089
|
-
|
|||||
Total
current liabilities
|
14,194,226
|
1,441,327
|
|||||
Warrants
to purchase Series C convertible redeemable preferred
stock
|
2,423,370
|
2,072,965
|
|||||
Total
liabilities
|
16,617,596
|
3,514,292
|
|||||
Minority
interest - Series C convertible redeemable preferred stock of
PharmAthene
Canada, Inc., $0.001 par value; unlimited shares authorized;
2,591,654
issued and outstanding; liquidation preference in the aggregate
of
$2,719,178
|
2,545,785
|
2,243,637
|
|||||
Series
A convertible redeemable preferred stock, $0.001 par value; 16,442,000
shares authorized, issued and outstanding; liquidation preference
in the
aggregate of $19,355,388
|
19,130,916
|
17,564,998
|
|||||
Series
B convertible redeemable preferred stock, $0.001 par value; 65,768,001
shares authorized; 30,448,147 issued and outstanding; liquidation
preference in the aggregate of $33,010,797
|
31,780,064
|
28,886,718
|
|||||
Series
C convertible redeemable preferred stock, $0.001 par value; 22,799,574
shares authorized; 14,946,479 issued and outstanding; liquidation
preference in the aggregate of $15,681,930
|
14,480,946
|
12,652,687
|
|||||
Stockholders’
deficit:
|
|||||||
Common
stock, $0.001 par value; 147,089,104 shares authorized; 12,483,472
at
December 31, 2006 and 10,942,906 at December 31, 2005 shares
issued and outstanding
|
12,483
|
10,943
|
|||||
Additional
paid-in capital
|
-
|
-
|
|||||
Accumulated
other comprehensive income
|
63,954
|
115,160
|
|||||
Accumulated
deficit
|
(69,864,240
|
)
|
(48,708,201
|
)
|
|||
Total
stockholders’ deficit
|
(69,787,803
|
)
|
(48,582,098
|
)
|
|||
Total
liabilities, convertible redeemable preferred stock, and stockholders’
deficit
|
$
|
14,767,504
|
$
|
16,280,234
|
Year
ended December 31
|
||||||||||
2006
|
2005
|
2004
|
||||||||
|
||||||||||
Contract
and grant revenue
|
$
|
1,641,822
|
$
|
1,045,751
|
$
|
1,037,979
|
||||
Other
revenue
|
21,484
|
52,649
|
-
|
|||||||
1,663,306
|
1,098,400
|
1,037,979
|
||||||||
Operating
expenses:
|
||||||||||
Research
and development
|
7,140,337
|
6,351,157
|
7,843,863
|
|||||||
General
and administrative
|
8,572,963
|
5,009,267
|
3,327,571
|
|||||||
Acquired
in-process research and development
|
-
|
12,812,000
|
-
|
|||||||
Depreciation
and amortization
|
483,646
|
660,567
|
25,198
|
|||||||
Total
operating expenses
|
16,196,946
|
24,832,991
|
11,196,632
|
|||||||
Loss
from operations
|
(14,533,640
|
)
|
(23,734,591
|
)
|
(10,158,653
|
)
|
||||
Other
income (expense):
|
||||||||||
Interest
income
|
289,606
|
381,840
|
72,374
|
|||||||
Interest
expense
|
(538,948
|
)
|
(988
|
)
|
(32,666
|
)
|
||||
Change
in market value of derivative instruments
|
(350,405
|
)
|
-
|
-
|
||||||
Total
other income (expense)
|
(599,747
|
)
|
380,852
|
39,708
|
||||||
Net
loss
|
(15,133,387
|
)
|
(23,353,739
|
)
|
(10,118,945
|
)
|
||||
Accretion
of redeemable convertible preferred stock
to
redemptive value
|
(6,589,671
|
)
|
(5,809,716
|
)
|
(2,322,699
|
)
|
||||
Net
loss attributable to common shareholders
|
$
|
(21,723,058
|
)
|
$
|
(29,163,455
|
)
|
$
|
(12,441,644
|
)
|
|
Basic
and diluted net loss per share
|
$
|
(1.90
|
)
|
$
|
(2.70
|
)
|
$
|
(1.16
|
)
|
|
Weighted
average shares used in calculation
of
basic and diluted net loss per share
|
11,407,890
|
10,817,949
|
10,740,000
|
Stockholders’
Deficit
|
|||||||||||||||||||||||||||||||||||||
Convertible
Redeemable Preferred Stock
|
Additional
|
Accumulated
Other
|
|||||||||||||||||||||||||||||||||||
Series
A
|
Series
B
|
Series
C
|
Common
Stock
|
Paid-In
|
Comprehensive
|
Accumulated
|
Stockholders’
|
||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Income
|
Deficit
|
Deficit
|
||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||
Balance
as of 12/31/2003
|
13,769,230
|
$
|
15,265,583
|
-
|
$
|
-
|
-
|
$
|
-
|
10,740,000
|
$
|
10,740
|
$
|
-
|
$
|
-
|
$
|
(10,353,122
|
)
|
$
|
(10,342,382
|
)
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(10,118,945
|
)
|
(10,118,945
|
)
|
|||||||||||||||||||||||
Accrual
of Series A dividends
|
-
|
1,229,194
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,229,194
|
)
|
-
|
-
|
(1,229,194
|
)
|
|||||||||||||||||||||||
Accretion
of Series A issuance costs
|
-
|
21,100
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,100
|
)
|
-
|
-
|
(21,100
|
)
|
|||||||||||||||||||||||
Issuance
of Series B convertible redeemable preferred stock and warrants
at
approximately $0.9123 per share, net of issuance costs of
$207,288
|
-
|
-
|
28,803,951
|
24,237,901
|
-
|
-
|
-
|
-
|
1,832,589
|
-
|
-
|
1,832,589
|
|||||||||||||||||||||||||
Conversion
of bridge loan
|
-
|
-
|
1,644,196
|
1,298,254
|
-
|
-
|
-
|
-
|
201,746
|
-
|
-
|
201,746
|
|||||||||||||||||||||||||
Issuance
of Series A Convertible Redeemable Preferred Stock as deemed
dividend
|
2,672,770
|
(436,731
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
436,731
|
-
|
-
|
436,731
|
||||||||||||||||||||||||
Accretion
of Series A deemed dividend
|
-
|
25,869
|
-
|
-
|
-
|
-
|
-
|
-
|
(25,869
|
)
|
-
|
-
|
(25,869
|
)
|
|||||||||||||||||||||||
Accrual
of Series B dividends
|
-
|
-
|
-
|
523,592
|
-
|
-
|
-
|
-
|
(523,592
|
)
|
-
|
-
|
(523,592
|
)
|
|||||||||||||||||||||||
Accretion
of Series B issuance costs
|
-
|
-
|
-
|
10,364
|
-
|
-
|
-
|
-
|
(10,364
|
)
|
-
|
-
|
(10,364
|
)
|
|||||||||||||||||||||||
Accretion
of common stock purchase warrants
|
-
|
-
|
-
|
101,718
|
-
|
-
|
-
|
-
|
(101,718
|
)
|
-
|
-
|
(101,718
|
)
|
|||||||||||||||||||||||
Stock
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,448
|
-
|
-
|
2,448
|
|||||||||||||||||||||||||
Balance
as of 12/31/2004
|
16,442,000
|
16,105,015
|
30,448,147
|
26,171,829
|
-
|
-
|
10,740,000
|
10,740
|
561,677
|
-
|
(20,472,067
|
)
|
(19,899,650
|
)
|
|||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(23,353,739
|
)
|
(23,353,739
|
)
|
|||||||||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
115,160
|
-
|
115,160
|
|||||||||||||||||||||||||
Comprehensive
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(23,238,579
|
)
|
||||||||||||||||||||||||
Exercise
of common stock options
|
-
|
-
|
-
|
-
|
-
|
-
|
202,906
|
203
|
27,067
|
-
|
-
|
27,270
|
|||||||||||||||||||||||||
Accrual
of Series A dividends
|
-
|
1,327,798
|
-
|
-
|
-
|
-
|
-
|
-
|
(927,320
|
)
|
-
|
(400,478
|
)
|
(1,327,798
|
)
|
||||||||||||||||||||||
Accretion
of Series A issuance costs
|
-
|
21,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,100
|
)
|
(21,100
|
)
|
|||||||||||||||||||||||
Accretion
of Series A deemed dividend
|
-
|
111,085
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(111,085
|
)
|
(111,085
|
)
|
|||||||||||||||||||||||
Accrual
of Series B dividends
|
-
|
-
|
-
|
2,263,509
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,263,509
|
)
|
(2,263,509
|
)
|
|||||||||||||||||||||||
Accretion
of Series B issuance costs
|
-
|
-
|
-
|
44,508
|
-
|
-
|
-
|
-
|
-
|
-
|
(44,508
|
)
|
(44,508
|
)
|
|||||||||||||||||||||||
Accretion
of common stock purchase warrants
|
-
|
-
|
-
|
406,872
|
-
|
-
|
-
|
-
|
-
|
-
|
(406,872
|
)
|
(406,872
|
)
|
|||||||||||||||||||||||
Issuance
of Series C convertible redeemable preferred stock and warrants
at
approximately $0.9123 per share, net of issuance costs of
$330,495
|
-
|
-
|
-
|
-
|
14,946,479
|
11,249,869
|
-
|
-
|
335,059
|
-
|
-
|
335,059
|
|||||||||||||||||||||||||
Accrual
of Series C dividends
|
-
|
-
|
-
|
-
|
-
|
884,635
|
-
|
-
|
-
|
-
|
(1,038,027
|
)
|
(1,038,027
|
)
|
|||||||||||||||||||||||
Accretion
of Series C issuance costs
|
-
|
-
|
-
|
-
|
-
|
64,697
|
-
|
-
|
-
|
-
|
(64,697
|
)
|
(64,697
|
)
|
|||||||||||||||||||||||
Accretion
of common stock purchase warrants
|
-
|
-
|
-
|
-
|
-
|
49,774
|
-
|
-
|
-
|
-
|
(58,405
|
)
|
(58,405
|
)
|
|||||||||||||||||||||||
Accretion
of preferred stock purchase warrants
|
-
|
-
|
-
|
-
|
-
|
403,712
|
-
|
-
|
-
|
-
|
(473,714
|
)
|
(473,714
|
)
|
|||||||||||||||||||||||
Stock
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,517
|
-
|
-
|
3,517
|
|||||||||||||||||||||||||
Balance
as of
12/31/2005
|
16,442,000
|
17,564,998
|
30,448,147
|
28,886,718
|
14,946,479
|
12,652,687
|
10,942,906
|
10,943
|
-
|
115,160
|
(48,708,201
|
)
|
(48,582,098
|
)
|
|||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(15,133,387
|
)
|
(15,133,387
|
)
|
|||||||||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(51,206
|
)
|
-
|
(51,206
|
)
|
|||||||||||||||||||||||
Comprehensive
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(15,184,593
|
)
|
||||||||||||||||||||||||
Exercise
of common stock options
|
-
|
-
|
-
|
-
|
-
|
-
|
1,340,566
|
1,341
|
242,450
|
-
|
-
|
243,790
|
|||||||||||||||||||||||||
Exercise
of common stock options
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
200
|
1,800
|
-
|
-
|
2,000
|
|||||||||||||||||||||||||
Accrual
of Series A dividends
|
-
|
1,433,732
|
-
|
-
|
-
|
-
|
-
|
-
|
(567,018
|
)
|
-
|
(866,714
|
)
|
(1,433,732
|
)
|
||||||||||||||||||||||
Accretion
of Series A issuance costs
|
-
|
21,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,100
|
)
|
(21,100
|
)
|
|||||||||||||||||||||||
Accretion
of Series A deemed dividend
|
-
|
111,085
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(111,085
|
)
|
(111,085
|
)
|
|||||||||||||||||||||||
Accrual
of Series B dividends
|
-
|
-
|
-
|
2,445,244
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,445,244
|
)
|
(2,445,244
|
)
|
|||||||||||||||||||||||
Accretion
of Series B issuance costs
|
-
|
-
|
-
|
41,458
|
-
|
-
|
-
|
-
|
-
|
-
|
(41,458
|
)
|
(41,458
|
)
|
|||||||||||||||||||||||
Accretion
of common stock purchase warrants
|
-
|
-
|
-
|
406,644
|
-
|
-
|
-
|
-
|
-
|
-
|
(406,644
|
)
|
(406,644
|
)
|
|||||||||||||||||||||||
Accrual
of Series C dividends
|
-
|
-
|
-
|
-
|
-
|
1,161,622
|
-
|
-
|
-
|
-
|
(1,363,042
|
)
|
(1,363,042
|
)
|
|||||||||||||||||||||||
Accretion
of Series C issuance costs
|
-
|
-
|
-
|
-
|
-
|
95,846
|
-
|
-
|
-
|
-
|
(95,846
|
)
|
(95,846
|
)
|
|||||||||||||||||||||||
Accretion
of common stock purchase warrants
|
-
|
-
|
-
|
-
|
-
|
62,172
|
-
|
-
|
-
|
-
|
(73,144
|
)
|
(73,144
|
)
|
|||||||||||||||||||||||
Accretion
of preferred stock purchase warrants
|
-
|
-
|
-
|
-
|
-
|
508,619
|
-
|
-
|
-
|
-
|
(598,375
|
)
|
(598,375
|
)
|
|||||||||||||||||||||||
Stock
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
322,768
|
-
|
-
|
322,768
|
|||||||||||||||||||||||||
Balance
as of 12/31/2006
|
16,442,000
|
$
|
19,130,916
|
30,448,147
|
$
|
31,780,064
|
14,946,479
|
$
|
14,480,946
|
12,483,472
|
$
|
12,483
|
$
|
-
|
$
|
63,954
|
$
|
(69,864,240
|
)
|
$
|
(69,787,803
|
)
|
Year
ended December 31
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Operating
activities
|
||||||||||
Net
loss
|
$
|
(15,133,387
|
)
|
$
|
(23,353,739
|
)
|
$
|
(10,118,945
|
)
|
|
Adjustments
to reconcile net loss to net cash
used
in operating activities:
|
||||||||||
Write-off
of acquired in-process research and development
|
-
|
12,812,000
|
-
|
|||||||
Change
in market value of derivative instruments
|
350,405
|
-
|
-
|
|||||||
Depreciation
and amortization
|
483,646
|
660,567
|
25,198
|
|||||||
Compensatory
option expense
|
322,768
|
3,517
|
2,448
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Accounts
receivable
|
(960,886
|
)
|
(494,652
|
)
|
355,355
|
|||||
Prepaid
expenses and other current assets
|
575,975
|
979,805
|
(2,037,023
|
)
|
||||||
Other
assets
|
(153,336
|
)
|
-
|
-
|
||||||
Accounts
payable
|
56,050
|
(218,216
|
)
|
(2,076,181
|
)
|
|||||
Accrued
expenses
|
928,760
|
(380,146
|
)
|
1,016,056
|
||||||
Net
cash used in operating activities
|
(13,530,005
|
)
|
(9,990,864
|
)
|
(12,833,092
|
)
|
||||
Investing
activities
|
||||||||||
Purchase
of property and equipment
|
(786,483
|
)
|
(329,594
|
)
|
(46,574
|
)
|
||||
Purchase
of Nexia assets
|
-
|
(12,277,005
|
)
|
-
|
||||||
Net
cash used in investing activities
|
(786,483
|
)
|
(12,606,599
|
)
|
(46,574
|
)
|
||||
Financing
activities
|
||||||||||
Net
proceeds from the issuance of redeemable
preferred
stock
|
-
|
8,858,766
|
26,070,490
|
|||||||
Proceeds
from stock options exercised
|
245,790
|
27,270
|
-
|
|||||||
Proceeds
from issuance of bridge loan
|
11,768,089
|
-
|
1,500,000
|
|||||||
Merger
financing costs
|
(587,577
|
)
|
-
|
-
|
||||||
Net
cash provided by financing activities
|
11,426,302
|
8,886,036
|
27,570,490
|
|||||||
Effects
of exchange rates on cash
|
64,282
|
(12,574
|
)
|
-
|
||||||
(Decrease)
increase in cash and cash equivalents
|
(2,825,904
|
)
|
(13,724,001
|
)
|
14,690,824
|
|||||
Cash
and cash equivalents, at beginning of year
|
7,938,116
|
21,662,117
|
6,971,293
|
|||||||
Cash
and cash equivalents, at end of year
|
$
|
5,112,212
|
$
|
7,938,116
|
$
|
21,662,117
|
||||
Non-cash
financing activities
|
||||||||||
Issuance
of Series C redeemable preferred stock
and
warrants for assets
|
$
|
-
|
$
|
(1,212,622
|
)
|
$
|
-
|
Prepaid
expenses and other current assets
|
$
|
248,000
|
||
Property
and equipment, net
|
5,021,000
|
|||
In-process
research and development
|
12,812,000
|
|||
Acquired
identifiable intangibles
|
1,407,000
|
|||
Accounts
payable
|
(371,000
|
)
|
||
Total
assets acquired
|
$
|
19,117,000
|
Asset
Category
|
Estimated
Useful Life
(
in years)
|
|||
Building
and leasehold improvements
|
4
- 20
|
|||
Laboratory
equipment
|
7
|
|||
Furniture,
farm and office equipment
|
5
- 7
|
|||
Computer
equipment
|
3
|
Year
ended December 31
|
|||||||
2005
|
2004
|
||||||
Net
loss attributable to common shareholders, as reported
|
$
|
(29,163,455
|
)
|
$
|
(12,441,644
|
)
|
|
Deduct:
Total stock-based employee compensation expense
determined
under fair value-based method for all awards
|
(242,340
|
)
|
(81,413
|
)
|
|||
Pro
forma net loss attributable to common shareholders
|
$
|
(29,405,795
|
)
|
$
|
(12,523,057
|
)
|
|
Basic
and diluted net loss per share:
|
|||||||
As
reported
|
(2.70
|
)
|
(1.16
|
)
|
|||
Pro
forma
|
(2.72
|
)
|
(1.17
|
)
|
Year
ended December 31
|
|||||||
2005
|
2004
|
||||||
Weighted
average volatility
|
60.0
|
%
|
60.0
|
%
|
|||
Risk-free
interest rate
|
3.9
|
4.1
|
|||||
Expected
dividend yield
|
-
|
-
|
|||||
Expected
weighted average life, in years
|
8.7
|
7.0
|
Year
ended December 31
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Numerator:
|
||||||||||
Net
loss
|
$
|
(15,133,387
|
)
|
$
|
(23,353,739
|
)
|
$
|
(10,118,945
|
)
|
|
Dividends
on and accretion of convertible
preferred
stock
|
(6,589,671
|
)
|
(5,809,716
|
)
|
(2,322,699
|
)
|
||||
Net
loss available to common stockholders
|
$
|
(21,723,058
|
)
|
$
|
(29,163,455
|
)
|
$
|
(12,441,644
|
)
|
|
Denominator:
|
||||||||||
Weighted-average
shares of common stock
outstanding
- basic and diluted
|
11,407,890
|
10,817,949
|
10,740,000
|
December 31
|
|||||||
2006
|
2005
|
||||||
Land
|
$
|
471,536
|
$
|
471,860
|
|||
Building
and leasehold improvements
|
4,188,746
|
4,014,717
|
|||||
Furniture,
farm and office equipment
|
83,293
|
66,379
|
|||||
Laboratory
equipment
|
797,653
|
576,825
|
|||||
Computer
equipment
|
372,055
|
115,945
|
|||||
5,913,283
|
5,245,726
|
||||||
Less
accumulated depreciation
|
(683,071
|
)
|
(339,259
|
)
|
|||
Property
and equipment, net
|
$
|
5,230,212
|
$
|
4,906,467
|
Shares
|
Weighted-Average
Exercise Price
|
Weighted-Average
Contractual Term
|
||||||||
Outstanding,
January 1, 2004
|
2,920,296
|
$
|
0.16
|
|||||||
Granted
|
514,330
|
0.17
|
||||||||
Exercised
|
-
|
-
|
||||||||
Outstanding,
December 31, 2004
|
3,434,626
|
$
|
0.16
|
|||||||
Exercisable,
December 31, 2004
|
650,603
|
$
|
0.16
|
|||||||
Outstanding,
January 1, 2005
|
3,434,626
|
$
|
0.16
|
|||||||
Granted
|
5,497,677
|
0.21
|
||||||||
Exercised
|
202,906
|
0.13
|
||||||||
Forfeited
|
743,394
|
0.19
|
||||||||
Outstanding,
December 31, 2005
|
7,986,003
|
$
|
0.19
|
|||||||
Exercisable,
December 31, 2005
|
2,405,369
|
$
|
0.18
|
|||||||
Outstanding,
January 1, 2006
|
7,986,003
|
$
|
0.19
|
7.7
years
|
||||||
Granted
|
1,631,676
|
0.21
|
||||||||
Exercised
|
1,340,566
|
0.18
|
||||||||
Forfeited
|
770,059
|
0.21
|
||||||||
Outstanding,
December 31, 2006
|
7,507,054
|
$
|
0.20
|
8.0
years
|
||||||
Exercisable,
December 31, 2006
|
3,844,376
|
$
|
0.19
|
7.7
years
|
||||||
Vested,
December 31, 2006
|
3,844,376
|
|||||||||
Warrants
for Shares of Common Stock
|
Weighted-Average
Exercise Price
|
Warrants
for Shares of Preferred Stock
|
Weighted-Average
Exercise Price
|
||||||||||
Outstanding
at January 1, 2004
|
263,296
|
$
|
0.01
|
-
|
$
|
-
|
|||||||
Granted
|
15,400,000
|
0.01
|
-
|
-
|
|||||||||
Forfeited
|
(1,540,000
|
)
|
0.01
|
-
|
-
|
||||||||
Outstanding
at December 31, 2004
|
14,123,296
|
0.01
|
-
|
-
|
|||||||||
Granted
|
3,156,918
|
0.01
|
5,261,442
|
0.91
|
|||||||||
Forfeited
|
(6,160,001
|
)
|
0.01
|
-
|
-
|
||||||||
Outstanding
at December 31, 2005
|
11,120,213
|
0.01
|
5,261,442
|
0.91
|
|||||||||
Granted
|
200,000
|
0.01
|
-
|
-
|
|||||||||
Exercised
|
(200,000
|
)
|
0.01
|
-
|
-
|
||||||||
Outstanding
at December 31, 2006
|
11,120,213
|
$
|
0.01
|
5,261,442
|
$
|
0.91
|
December 31
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Statutory
federal tax benefit
|
$
|
(5,059,836
|
)
|
$
|
(7,654,035
|
)
|
$
|
(3,351,673
|
)
|
|
State
income tax, net of federal benefit
|
(465,700
|
)
|
(326,400
|
)
|
(453,900
|
)
|
||||
Other
permanent differences
|
250,100
|
16,700
|
7,300
|
|||||||
Other,
net
|
16,985
|
(96,331
|
)
|
(616
|
)
|
|||||
Increase
in valuation allowance
|
5,258,451
|
8,060,066
|
3,798,889
|
|||||||
|
$ |
-
|
$
|
-
|
$
|
-
|
December 31
|
|||||||
2006
|
2005
|
||||||
Deferred
tax assets:
|
|||||||
Net
operating loss carryforwards
|
$
|
15,183,957
|
$
|
10,188,453
|
|||
Depreciation/amortization
|
3,429,465
|
3,967,637
|
|||||
Research
and development credits
|
1,056,414
|
267,764
|
|||||
Accrued
expenses and other
|
67,149
|
54,680
|
|||||
19,736,985
|
14,478,534
|
||||||
Deferred
tax liabilities:
|
|||||||
Depreciation/amortization
|
-
|
-
|
|||||
|
-
|
-
|
|||||
Gross
deferred tax assets
|
19,736,985
|
14,478,534
|
|||||
Less:
valuation allowance
|
(19,736,985
|
)
|
(14,478,534
|
)
|
|||
Net
deferred tax assets
|
$
|
-
|
$
|
-
|
December 31
|
|||||||
2006
|
2005
|
||||||
Current
deferred tax assets
|
$
|
67,149
|
$
|
322,444
|
|||
Non-current
deferred tax assets
|
19,669,836
|
14,156,090
|
|||||
19,736,985
|
14,478,534
|
||||||
Less:
valuation allowance
|
(19,736,985
|
)
|
(14,478,534
|
)
|
|||
Net
deferred tax assets
|
$
|
-
|
$
|
-
|
2007
|
$
|
309,700
|
||
2008
|
311,300
|
|||
2009
|
320,600
|
|||
2010
|
330,300
|
|||
2011
and thereafter
|
2,400,400
|
|||
$
|
3,672,300
|
Three
months ended
|
|||||||||||||
March 31,
2006
|
June 30,
2006
|
September 30,
2006
|
December 31,
2006
|
||||||||||
|
|||||||||||||
Total
revenue
|
$
|
186,442
|
$
|
-
|
$
|
1,590
|
$
|
1,475,274
|
|||||
Loss
from operations
|
(3,220,075
|
)
|
(2,962,777
|
)
|
(3,430,012
|
)
|
(4,920,777
|
)
|
|||||
Net
loss attributable to common shareholders
|
(5,130,584
|
)
|
(4,583,454
|
)
|
(5,342,692
|
)
|
(6,666,328
|
)
|
|||||
Net
loss attributable to common shareholders
per
share - basic and diluted
|
(0.47
|
)
|
(0.42
|
)
|
(0.48
|
)
|
(0.53
|
)
|
Three
months ended
|
|||||||||||||
March 31,
20051
|
June 30,
2005
|
September 30,
2005
|
December 31,
2005
|
||||||||||
Total
revenue
|
$
|
277,389
|
$
|
440,210
|
$
|
200,061
|
$
|
180,740
|
|||||
Loss
from operations
|
(15,175,457
|
)
|
(2,347,838
|
)
|
(2,398,396
|
)
|
(3,812,900
|
)
|
|||||
Net
loss attributable to common shareholders
|
(16,199,126
|
)
|
(3,805,650
|
)
|
(3,872,130
|
)
|
(5,286,549
|
)
|
|||||
Net
loss attributable to common shareholders per share - basic and
diluted
|
(1.51
|
)
|
(0.35
|
)
|
(0.36
|
)
|
(0.48
|
)
|
March
31,
|
December 31
|
||||||
2007
|
2006
|
||||||
Assets
|
(Unaudited)
|
||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
11,910,718
|
$
|
5,112,212
|
|||
Accounts
receivable
|
2,044,537
|
1,455,538
|
|||||
Prepaid
expenses
|
614,706
|
877,621
|
|||||
Other
current assets
|
104,772
|
104,772
|
|||||
Total
current assets
|
14,674,733
|
7,550,143
|
|||||
Property
and equipment, net
|
5,401,930
|
5,230,212
|
|||||
Patents,
net
|
1,223,549
|
1,246,236
|
|||||
Other
long term assets
|
188,630
|
153,336
|
|||||
Deferred
costs
|
1,573,510
|
587,577
|
|||||
Total
assets
|
$
|
23,062,352
|
$
|
14,767,504
|
|||
Liabilities,
convertible redeemable preferred stock, and stockholders’
deficit
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
1,138,735
|
$
|
839,120
|
|||
Accrued
expenses and other liabilities
|
2,371,390
|
1,587,017
|
|||||
Notes
payable
|
11,768,089
|
11,768,089
|
|||||
Current
portion of long term debt
|
2,000,000
|
-
|
|||||
Total
current liabilities
|
17,278,214
|
14,194,226
|
|||||
Warrants
to purchase Series C convertible redeemable preferred
stock
|
2,617,056
|
2,423,370
|
|||||
Long
term debt
|
7,798,688
|
-
|
|||||
Total
liabilities
|
27,693,958
|
16,617,596
|
|||||
Minority
interest - Series C convertible redeemable preferred stock
of PharmAthene
Canada, Inc., $0.001 par value; unlimited shares authorized;
2,591,654
issued and outstanding; liquidation preference in the aggregate
of
$2,719,178
|
2,624,605
|
2,545,785
|
|||||
Series
A convertible redeemable preferred stock, $0.001 par value;
16,442,000
shares authorized, issued and outstanding; liquidation preference
in the
aggregate of $19,355,388
|
19,545,314
|
19,130,916
|
|||||
Series
B convertible redeemable preferred stock, $0.001 par value;
65,768,001
shares authorized; 30,448,147 issued and outstanding; liquidation
preference in the aggregate of $33,010,797
|
32,543,119
|
31,780,064
|
|||||
Series
C convertible redeemable preferred stock, $0.001 par value;
22,799,574
shares authorized; 14,946,479 issued and outstanding; liquidation
preference in the aggregate of $15,681,930
|
14,956,947
|
14,480,946
|
|||||
Stockholders’
deficit:
|
|||||||
Common
stock, $0.001 par value; 147,089,104 shares authorized; 12,484,722
at
March 31, 2007 and 12,483,472 at December 31, 2006 shares issued
and outstanding
|
12,485
|
12,483
|
|||||
Additional
paid-in capital
|
-
|
-
|
|||||
Accumulated
other comprehensive income
|
118,772
|
63,954
|
|||||
Accumulated
deficit
|
(74,432,848
|
)
|
(69,864,240
|
)
|
|||
Total
stockholders’ deficit
|
(74,301,591
|
)
|
(69,787,803
|
)
|
|||
Total
liabilities, convertible redeemable preferred stock, and stockholders’
deficit
|
$
|
23,062,352
|
$
|
14,767,504
|
Three
Months Ending March 31,
|
|||||||
2007
|
2006
|
||||||
Contract
and grant revenue
|
$
|
2,961,759
|
$
|
178,701
|
|||
Other
revenue
|
7,000
|
7,741
|
|||||
2,968,759
|
186,442
|
||||||
Operating
expenses:
|
|||||||
Research
and development
|
3,061,059
|
1,750,580
|
|||||
General
and administrative
|
2,510,370
|
1,519,601
|
|||||
Depreciation
and amortization
|
147,133
|
136,336
|
|||||
Total
operating expenses
|
5,718,562
|
3,406,517
|
|||||
Loss
from operations
|
(2,749,803
|
)
|
(3,220,075
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
income
|
55,616
|
72,258
|
|||||
Interest
expense
|
(241,781
|
)
|
(61
|
)
|
|||
Change
in market value of derivative instruments
|
7,626
|
(353,835
|
)
|
||||
Total
other income (expense)
|
(178,539
|
)
|
(281,638
|
)
|
|||
Net
loss
|
(2,928,342
|
)
|
(3,501,713
|
)
|
|||
Accretion
of redeemable convertible preferred stock to redemptive
value
|
(1,732,275
|
)
|
(1,628,871
|
)
|
|||
Net
loss attributable to common shareholders
|
$
|
(4,660,617
|
)
|
$
|
(5,130,584
|
)
|
|
Basic
and diluted net loss per share
|
$
|
(0.37
|
)
|
$
|
(0.47
|
)
|
|
Weighted
average shares used in calculation of basic and diluted net
loss per
share
|
12,483,819
|
10,942,906
|
Three
months ended March 31,
|
|||||||
2007
|
2006
|
||||||
Operating
activities
|
|||||||
Net
loss
|
$
|
(2,928,342
|
)
|
$
|
(3,501,713
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Change
in market value of derivative instruments
|
(7,626
|
)
|
353,835
|
||||
Depreciation
and amortization
|
147,133
|
136,336
|
|||||
Compensatory
option expense
|
90,760
|
84,839
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(588,999
|
)
|
(68,037
|
)
|
|||
Prepaid
expenses and other current assets
|
262,915
|
398,184
|
|||||
Other
assets
|
(35,295
|
)
|
-
|
||||
Accounts
payable
|
299,615
|
(115,972
|
)
|
||||
Accrued
expenses
|
784,373
|
(158,934
|
)
|
||||
Net
cash used in operating activities
|
(1,975,466
|
)
|
(2,871,462
|
)
|
|||
Investing
activities
|
|||||||
Purchase
of property and equipment
|
(247,266
|
)
|
(189,054
|
)
|
|||
Issuance
of note receivable
|
-
|
(1,000,000
|
)
|
||||
Net
cash used in investing activities
|
(247,266
|
)
|
(1,189,054
|
)
|
|||
Financing
activities
|
|||||||
Proceeds
from stock options exercised
|
1,249
|
-
|
|||||
Proceeds
from bank loan
|
10,000,000
|
-
|
|||||
Financing
costs
|
(985,933
|
)
|
-
|
||||
Net
cash provided by financing activities
|
9,015,316
|
-
|
|||||
Effects
of exchange rates on cash
|
5,922
|
(43,841
|
)
|
||||
(Decrease)
increase in cash and cash equivalents
|
6,798,506
|
(4,104,357
|
)
|
||||
Cash
and cash equivalents, at beginning of year
|
5,112,212
|
7,938,116
|
|||||
Cash
and cash equivalents, at end of year
|
$
|
11,910,718
|
$
|
3,833,759
|
Asset
Category
|
Estimated
Useful Life
(
in years)
|
|||
Building
and leasehold improvements
|
4
- 20
|
|||
Laboratory
equipment
|
7
|
|||
Furniture,
farm and office equipment
|
5
- 7
|
|||
Computer
equipment
|
3
|
Three
months ended March 31
|
|||||||
2007
|
2006
|
||||||
Weighted
average volatility
|
72.0
|
%
|
72.0
|
%
|
|||
Risk-free
interest rate
|
4.6
|
%
|
4.8
|
%
|
|||
Expected
dividend yield
|
-
|
-
|
|||||
Expected
weighted average life, in years
|
9.8
|
9.7
|
Three
months ended March 31,
|
|||||||
2007
|
2006
|
||||||
Numerator:
|
|||||||
Net
loss
|
$
|
(2,928,342
|
)
|
$
|
(3,501,713
|
)
|
|
Dividends
on and accretion of convertible preferred stock
|
(1,732,275
|
)
|
(1,628,871
|
)
|
|||
Net
loss available to common stockholders
|
$
|
(4,660,617
|
)
|
$
|
(5,130,584
|
)
|
|
Denominator:
|
|||||||
Weighted-average
shares of common stock outstanding - basic and diluted
|
12,483,819
|
10,942,906
|
March
31
|
December 31
|
||||||
2007
|
2006
|
||||||
Land
|
$
|
475,820
|
$
|
471,536
|
|||
Building
and leasehold improvements
|
4,402,055
|
4,188,746
|
|||||
Furniture,
farm and office equipment
|
83,841
|
83,293
|
|||||
Laboratory
equipment
|
809,092
|
797,653
|
|||||
Computer
equipment
|
434,314
|
372,055
|
|||||
6,205,122
|
5,913,283
|
||||||
Less
accumulated depreciation
|
(803,192
|
)
|
(683,071
|
)
|
|||
Property
and equipment, net
|
$
|
5,401,930
|
$
|
5,230,212
|
Shares
|
Weighted-Average
Exercise Price
|
Weighted-Average
Contractual Term
|
||||||||
Outstanding,
January 1, 2005
|
3,434,626
|
$
|
0.16
|
|||||||
Granted
|
5,497,677
|
0.21
|
||||||||
Exercised
|
202,906
|
0.13
|
||||||||
Forfeited
|
743,394
|
0.19
|
||||||||
Outstanding,
December 31, 2005
|
7,986,003
|
$
|
0.19
|
|||||||
Exercisable,
December 31, 2005
|
2,405,369
|
$
|
0.18
|
|||||||
Outstanding,
January 1, 2006
|
7,986,003
|
$
|
0.19
|
|||||||
Granted
|
1,631,676
|
0.21
|
||||||||
Exercised
|
1,340,566
|
0.18
|
||||||||
Forfeited
|
770,059
|
0.21
|
||||||||
Outstanding,
December 31, 2006
|
7,507,054
|
$
|
0.20
|
|||||||
Exercisable,
December 31, 2006
|
3,844,376
|
$
|
0.19
|
|||||||
Outstanding,
January 1, 2007
|
7,507,054
|
$
|
0.20
|
7.7
years
|
||||||
Granted
|
1,849,846
|
0.21
|
||||||||
Exercised
|
1,250
|
0.21
|
||||||||
Forfeited
|
245,085
|
0.21
|
||||||||
Outstanding,
March 31, 2007
|
9,110,565
|
$
|
0.20
|
8.2
years
|
||||||
Exercisable,
March 31, 2007
|
3,921,169
|
$
|
0.19
|
7.5
years
|
||||||
Vested,
March 31, 2007
|
3,921,169
|
Warrants
for Shares of Common Stock
|
Weighted-Average
Exercise Price
|
Warrants
for Shares of Preferred Stock
|
Weighted-Average
Exercise Price
|
||||||||||
Outstanding
at December 31, 2004
|
14,123,296
|
0.01
|
-
|
-
|
|||||||||
Granted
|
3,156,918
|
0.01
|
5,261,442
|
0.91
|
|||||||||
Forfeited
|
(6,160,001
|
)
|
0.01
|
-
|
-
|
||||||||
Outstanding
at December 31, 2005
|
11,120,213
|
0.01
|
5,261,442
|
0.91
|
|||||||||
Granted
|
200,000
|
0.01
|
-
|
-
|
|||||||||
Exercised
|
(200,000
|
)
|
0.01
|
-
|
-
|
||||||||
Outstanding
at December 31, 2006
|
11,120,213
|
$
|
0.01
|
5,261,442
|
$
|
0.91
|
|||||||
Granted
|
-
|
-
|
438,453
|
0.91
|
|||||||||
Exercised
|
-
|
-
|
-
|
-
|
|||||||||
Outstanding
at March 31, 2007
|
11,120,213
|
$
|
0.01
|
5,699,895
|
$
|
0.91
|
2007
|
$
|
314,600
|
||
2008
|
372,700
|
|||
2009
|
383,900
|
|||
2010
|
395,400
|
|||
2011
and thereafter
|
2,874,100
|
|||
$
|
4,340,700
|
|
1.
|
Proposal
1:
to
approve the Merger Proposal- the proposed merger with PharmAthene,
Inc.
(the “Merger”), a Delaware corporation, pursuant to the Agreement and Plan
of Merger, dated as of January 19, 2007, by and among HAQ, Merger
Sub and
PharmAthene, and the transactions contemplated thereby, whereby
PharmAthene will become a wholly-owned subsidiary of HAQ and the
stockholders, optionholders, warrantholders and noteholders of PharmAthene
shall receive the following consideration:
i. an
aggregate of 12,500,000 shares of HAQ common stock;
ii. $12,500,000
in 8% convertible notes issued by HAQ; and
iii. up
to $10,000,000 in milestone payments (if certain conditions are
met).
:
|
Only
if you vote “AGAINST” Proposal 1 and you hold shares of our common stock
issued in our initial public offering, you may exercise your conversion
rights and demand that we convert your shares of common stock into
cash
equal to a pro rata portion of the funds in the trust account by
marking
the “Exercise Conversion Rights” box below. If you exercise your
conversion rights, then you will be exchanging your shares of our
common
stock for cash and you will no longer own these shares. You will
only be
entitled to receive cash for these shares if the Merger is completed
and
you continue to hold these shares until the date the Merger is
completed.
¨ EXERCISE
CONVERSION RIGHTS
|
|
2.
|
Proposal
2:
to
approve the Amendment Proposal - the amendment to HAQ's amended and
restated certificate of incorporation (the “Certificate of Incorporation
Amendment”), to: (i) change HAQ's name from “Healthcare Acquisition
Corp.” to “PharmAthene, Inc.”, (ii) remove certain provisions containing
procedural and approval requirements applicable to HAQ prior to the
consummation of the business combination that will no longer be operative
after the consummation of the Merger and (iii) grant to holders of 8%
convertible notes issued in the Merger the right to designate three
members to the Board of Directors of HAQ for so long as at least
30% of
the original face value of such notes remain outstanding.
|
|
3.
|
Proposal
3:
to
approve the Incentive Plan Proposal- the adoption of the 2007 Long-Term
Incentive Plan pursuant to which HAQ will reserve 3,500,000 shares
of
common stock for issuance pursuant to the Plan.
|
|
4.
|
Proposal
4: to
approve the Adjournment Proposal - to adjourn the special meeting
to a
later date or dates, if necessary, to permit further solicitation
and vote
of proxies in the event that, based upon the tabulated vote at the
time of
the special meeting, HAQ would not have been authorized to consummate
the
acquisition (“Proposal 4” or the “Adjournment
Proposal”).
|
Dated
|
|
|
2007
|
|||||
Signature of Stockholder
|
|
|||||||
Signature of Stockholder (if held jointly)
|
|