-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, SpcxFKescWb8FOq+MNknX7r9ll04M/22luIfxdkYKnH4PBQhvaiQygIDFMtrZADe tYdpWA+ET0yWd+ZIg4yrQA== 0001144204-07-059292.txt : 20071108 0001144204-07-059292.hdr.sgml : 20071108 20071108161608 ACCESSION NUMBER: 0001144204-07-059292 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20071108 ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20071108 DATE AS OF CHANGE: 20071108 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AURIGA LABORATORIES, INC. CENTRAL INDEX KEY: 0001072313 STANDARD INDUSTRIAL CLASSIFICATION: PHARMACEUTICAL PREPARATIONS [2834] IRS NUMBER: 841334687 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-26013 FILM NUMBER: 071226004 BUSINESS ADDRESS: STREET 1: 10635 SANTA MONICA BLVD STREET 2: SUITE 120 CITY: LOS ANGELES STATE: CA ZIP: 90025 BUSINESS PHONE: 3104613607 MAIL ADDRESS: STREET 1: 10635 SANTA MONICA BLVD STREET 2: SUITE 120 CITY: LOS ANGELES STATE: CA ZIP: 90025 FORMER COMPANY: FORMER CONFORMED NAME: MULTI LINK TELECOMMUNICATIONS INC DATE OF NAME CHANGE: 19990219 8-K 1 v092967_8k.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


Form 8-K

Current Report
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934


Date of Report (Date of earliest event reported):
 
November 8, 2007


Auriga Laboratories, Inc.
(Exact name of registrant as specified in its charter)


Delaware
(State or other
jurisdiction of incorporation)
 
000-26013
(Commission
File Number)
 
84-1334687
(I.R.S. Employer
Identification No.)
 
10635 Santa Monica Boulevard,
Suite 120
Los Angeles, California 90025
(Address of principal executive offices) (zip code)
         
         
(310) 461-3600
(Registrant’s telephone number, including area code)
         
         
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

 

Item 7.01 Regulation FD Disclosure.
 
On November 8, 2007, we issued a press release announcing our third fiscal quarter business highlights and earnings for the period ended September 30, 2007, a copy of which is furnished with this Current Report as Exhibit 99.1.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits
 
(d)
Exhibits
   
Exhibit No.
 
Description
     
99.1
 
Press release dated November 8, 2007 issued by Auriga Laboratories, Inc., announcing third quarter business highlights and earnings information.

2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


Dated: November 8, 2007
 
Auriga Laboratories, Inc.
 
a Delaware corporation
 
 
 
By: Philip S. Pesin
Its: Chief Executive Officer

3

EX-99.1 2 v092967_ex99-1.htm
Auriga Laboratories Reports Third Quarter 2007 Financial Results
 
LOS ANGELES -- Auriga Laboratories, Inc. (OTCBB: ARGA), a specialty pharmaceutical company building the first nationwide, commission-only pharmaceutical sales force, reported its financial results for the third quarter ended September 30, 2007.

-  
Business highlights
o  
Launched Xyralid™ LP Lotion
o  
Launched Xyralid™ Cream
o  
Restructured sales force alignment from one to six teams
o  
Launched on-line training program for new sales reps
o  
Grew sales force by 99 covered territories to 327 out of 2200
o  
Restructured management team to facilitate achievement of 2008 company objectives
o  
Terminated hair growth product license to focus on core competencies
-  
Financial highlights
o  
Gross prescription demand (a) totaled $1.6 million for the quarter ended September 30, 2007, compared to $1.2 million for the quarter ended September 30, 2006.
o  
Gross prescription demand totaled $6.1 million for the nine months ended September 30, 2007, compared to $2.5 million for the nine months ended September 30, 2006.
o  
Net revenue totaled $0.3 million for the quarter and $12.0 million year-to-date
o  
Gross profit was a negative ($0.8) million for the quarter and $7.8 million year-to-date
o  
Net loss totaled ($8.1) million for the quarter and ($10.3) million year-to-date
o  
EPS was a loss of ($0.18) for the quarter and ($0.24) year-to-date.
o  
Cash and cash equivalents were $1.5 million at September 30, 2007
o  
Increased return reserves from $1.1 million to $3.4 million primarily due to FDA actions relating to DESI products
o  
Focused on balance sheet improvements
-  
The Company provides revenue and EPS guidance for the remainder of 2007 and 2008
o  
Full-year 2007 net revenue is expected to be approximately $12.5 million, an increase of approximately 100% over 2006
o  
Gross revenue guidance for full-year 2007 reduced to $25 million
o  
2008 net revenue is expected to be in the range of $21 to $24 million
o  
2008 gross prescription demand is expected to exceed net revenue by up to 10% 
o  
2008 diluted EPS is expected to be approximately $0.01
o  
Company expects 50% territory coverage under new 2200 territory alignment
o  
Emphasis on acquisition and development of ANDA and 505(b)(2) FDA approved products
o  
To achieve corporate objectives and alleviate working capital concerns, the Company plans to raise $7 to $10 million over the next 12 months
o  
Company delays OTC Zinx™ launch plan until Fall 2008
 
Financial Results:
 
The Company generated third quarter net revenue of $0.3 million, compared to $1.8 million in the same period a year earlier, a decrease of $1.5 million. The decrease was primarily due to a charge to the product returns reserve of $4.9 million, in-part due to a $1.3 million one-time charge relating to certain products affected by the FDA’s recent federal register notices regarding timed-release guaifenesin and hydrocodone, and also the difference between gross prescription demand(a) and gross revenues less sales discounts.


 
A reconciliation of gross revenue to net revenue is included below: 
 
Gross revenue
 
$
6,112,731
 
Less: sales discounts
   
($ 833,007
)
Subtotal
 
$
5,279,724
 
Gross prescription demand (a)
 
$
1,630,095
 
Returns reserve (b)
   
($3,649,629
)
One time reserve for recent FDA DESI actions (c)
   
($1,296,376
)
Total charge to returns reserve
   
($4,946,005
)
Net revenue
 
$
333,719
 
 
Third quarter gross profit (loss) of ($783,000) decreased by $2.0 million as compared to the $1.2 million reported for the same period in 2006. The decrease is primarily related to the aforementioned returns reserve charge of $4.9 million. Operating expenses of $7.0 million increased by $2.5 million as compared to the $4.5 million reported for the quarter ended September 30, 2006. The greatest increase to operating expenses was related to a $1.4 million increase to sales, marketing, and trade expenses, of which $0.2 million is due to increased sales representative commission expense, $0.4 million due to an increase in corporate personnel, $0.2 million for sales force training costs, $0.2 million for the company’s national sales meeting; and $0.2 million of restructuring charges. The net loss for the 2007 third quarter was ($8.1) million, or ($0.18) per share, compared to a net loss of ($3.5) million, or ($0.10) per share in the same period in 2006. The 2007 net loss includes $1.5 million of non-cash share-based compensation costs under SFAS 123(R) and $0.3 million of depreciation and amortization expenses. The third quarter of fiscal 2006 results included $2.4 million of non-cash share-based compensation costs under SFAS 123(R) and $65,000 of depreciation and amortization costs.
 
The Company generated third quarter 2007 gross revenue, a non-GAAP measure, of $6.1 million, compared to $1.9 million in the same period a year earlier, an increase of 219%. First month introductory gross sales of Xyralid™ LP and Cream Kit was $1.8 million and $1.1 million, respectively. As of September 30, 2007 approximately $1.3 million of various product sales were on backorder primarily related to our 4th quarter launch of Zytopic and Coraz.  Gross prescription demand for the three months ended September 30, 2007 were $1.6 million, as compared to $1.2 million for the three months ended September 30, 2006.
 
For the nine months ended September 30, 2007, net revenues increased by 126% to $12.0 million from $5.3 million for the nine months ended September 30, 2006. Gross profit increased to $7.8 million and 65% as a percentage of sales for the nine months ended September 30, 2007 representing an increase of $4.4 million and 2% percentage points as compared to the $3.4 million and 63% as a percentage of sales reported during the year-earlier period. This improvement is primarily related to a favorable shift in the 2007 product mix toward developed products without royalties as well as reduced royalties on both Extendryl and Levall in accordance with their license agreements.
 
Operating Expenses increased by $4.7 million to $16.0 million for the nine months ended September 30, 2007 as compared to $11.3 million reported for the same period in 2006. The increase of $4.7 million is primarily related to a $2.1 million increase in general & administrative expenses, primarily due to increased personnel; a $1.6 million increase in sales, marketing, and trade expense, of which $0.5 million is due to increased sales representative commission expense, $0.7 million is due to increased samples and sample distribution costs; and a $0.9 million increase in research & development expenses, primarily driven by a $0.6 million increase in non-cash stock based compensation expense; and $0.2 million of restructuring charges. Auriga had a net loss for the nine months ended September 30, 2007 of ($10.3) million, or ($0.24) per share compared to a loss of ($10.3) million or ($0.30) loss per share in the first nine months of 2006.
 
2

 
For the nine months ended September 30, 2007, the Company generated gross revenue, a non-GAAP measure, of $22.2 million compared to $5.7 million for the nine months ended September 30, 2006, an increase of 292%.  Gross prescription demand for the nine months ended September 30, 2007 were $6.1 million, as compared to $2.5 million for the nine months ended September 30, 2006.
 
As of September 30, 2007, the Company had $1.5 million in cash and no term debt, representing an increase of $1.2 million in cash and a $2.2 million reduction in term debt as compared to the end of fiscal 2006. The Company also increased Shareholder’s equity from $3.6 million at the end of fiscal 2006 to $4.4 million at the end of the third quarter of 2007.
 

 
Footnotes:

(a)
As reported by Wolters Kluwer, a third party provider of prescription data. Wolters Kluwer projected gross prescription demand is calculated based on estimated retail sales value.
   
(b)
The Company reserves the greater of (i) 17% of gross revenues or (ii) the difference between gross sales, less sales discounts, and dollarized TRxs (“filled prescriptions”) according to Wolters Kluwer Health data.
   
(c)
On May 25, 2007, FDA announced its intention to take enforcement action against companies that market drug products, which have not received formal FDA approval, in a timed-release dosage form that contain guaifenesin. In a May 29, 2007 Federal Register notice, the agency stated that the enforcement policy applies to any drug product in a timed-released form that contains guiaifenesin. See 72 Fed. Reg 29517.
 
Conference Call:
 
The Company will hold a conference call today at 4:30 p.m. EST. Analysts, investors and other interested participants should call (800) 289-0494 within the United States or (913) 312-0377 internationally. All callers should use passcode 6664159 to gain access to the conference call. Please plan to dial-in at least 10 minutes prior to the designated start time, so management may begin promptly.
 
The playback of the conference will be available on the investor page of the Company's web site at www.aurigalabs.com for 30 days. 
 
About Auriga Laboratories™
 
Auriga Laboratories is a specialty pharmaceutical company building an industry changing commission-based sales model targeting over 2000 filled territories by 2009. The company's high-growth business model combines driving revenues through a variable cost commission-based sales structure, acquisition and development of FDA approved products, all of which are designed to enhance its growing direct relationships with physicians nationwide. Auriga's current product portfolio includes 27 marketed products and 6 products in development covering various therapeutic categories. For more information, visit: www.aurigalabs.com.

3

 
Forward-Looking Statements
 
The information contained herein includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to future events or to the company's future financial performance, and involve known and unknown risks, uncertainties and other factors that may cause its actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. You should not place undue reliance on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the company's control and which could, and likely will, materially affect actual results, levels of activity, performance or achievements. Any forward-looking statement reflects the company's current views with respect to future events and is subject to these and other risks, uncertainties and assumptions relating to its operations, results of operations, growth strategy and liquidity. The company assumes no obligation to publicly update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. Important factors that could cause actual results to differ materially from the company's expectations include, but are not limited to, competition in our markets, the regulatory status and/or regulatory compliance of some of our products, our dependence on third parties, and other factors that are disclosed under the heading "Risk Factors" and elsewhere in documents filed by the company from time to time with the United States Securities and Exchange Commission, including its Form 10-KSB filed on March 30, 2007. Statements regarding the company's ability to increase its sales force and the success of such sales force in selling its products in light of competitive and other factors, the regulatory status and/or regulatory compliance of its products, the development of additional products, its ability to sustain market acceptance for its products, its dependence on collaborators, the company's exposure to product liability claims, and the company's prices, future revenues and income and cash flows and other statements that are not historical facts contain predictions, estimates and other forward-looking statements. Although the company believes that its expectations are based on reasonable assumptions, it can give no assurance that its goals will be achieved and these statements will prove to be accurate. Important factors could cause actual results to differ materially from those included in the forward-looking statements.
 
Non-GAAP Financial Measures
 
Gross revenue is considered a non-GAAP financial measure as defined by SEC Regulation G. A non-GAAP financial measure is a numerical measure of financial performance, financial position, or cash flows that either 1) excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of cash flows, or 2) includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. A reconciliation of this measure to the most directly comparable GAAP measure is included in this press release.
 
4


AURIGA LABORATORIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS 
 
ASSETS  
SEPTEMBER  30, 2007 
 
DECEMBER  31, 
 
   
(unaudited)  
 
2006  
 
    CURRENT ASSETS    
 
     
 
     
 
       Cash and cash equivalents    
 
$
1,452,673
 
$
259,580
 
       Accounts receivable, net    
   
2,265,187
   
969,962
 
       Inventory, net    
   
1,665,722
   
426,417
 
       Prepaid expenses    
   
1,385,851
   
756,378
 
         Total Current Assets    
   
6,769,433
   
2,412,337
 
 
         
    PROPERTY AND EQUIPMENT, net    
   
371,613
   
326,792
 
               
 OTHER ASSETS    
         
       Intangibles, net    
   
7,435,580
   
7,768,476
 
       Restricted cash
   
--
   
75,560
 
       Deposits    
   
51,324
   
16,775
 
         Total Other Assets    
   
7,486,904
   
7,860,811
 
 
   
 
   
 
 
    TOTAL ASSETS    
 
$
14,627,950
 
$
10,599,940
 
               
 LIABILITIES AND STOCKHOLDERS' EQUITY    
         
CURRENT LIABILITIES    
             
       Accounts payable    
 
$
4,365,329
 
$
1,742,441
 
       Accrued expenses    
   
4,276,156
   
1,263,718
 
       Bank notes payable    
   
--
   
62,272
 
       Royalties payable    
   
298,152
   
326,308
 
       Product licenses payable    
   
1,300,000
   
800,000
 
       Related-party convertible note    
   
--
   
632,000
 
       Senior secured promissory notes (net of loan discounts of $0 and $1,006,396 as of September 30, 2007 and December 31, 2006, respectively)
   
--
   
1,462,354
 
       Deposit on stock subscriptions    
   
--
   
--
 
       Other liabilities
   
16,073
   
--
 
Total Current Liabilities    
   
10,255,710
   
6,289,093
 
               
LONG-TERM DEBT    
                   
       Product licenses payable    
   
--
   
750,000
 
Total Long-Term Debt    
   
--
   
750,000
 
 
   
  
   
  
 
Total Liabilities    
   
10,255,710
   
7,039,093
 
               
 STOCKHOLDERS' EQUITY    
         
Preferred stock: $0.001 par value, 10,000,000 shares authorized; no shares issued and outstanding    
   
--
   
--
 
Common stock: $0.001 par value, 250,000,000 shares authorized; 50,534,862 and 41,139,390 shares issued and outstanding as of September 30, 2007 and December 31, 2006, respectively    
   
50,534
   
41,139
 
       Additional paid-in capital    
   
29,456,390
   
18,382,385
 
       Accumulated deficit    
   
(25,134,684
)
 
(14,862,677
)
         Total Stockholders' Equity    
   
4,372,240
   
3,560,847
 
 
                
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY    
 
$
14,627,950
 
$
10,599,940
 

5


AURIGA LABORATORIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
  
   
THREE MONTHS
ENDED
 
THREE MONTHS
ENDED
 
   
SEPTEMBER 30,  2007
(unaudited)
 
SEPTEMBER 30,  2006
(unaudited)
 
NET REVENUES
 
 
 
 
 
 
$
333,719
 
$
1,791,342
 
Total Net Revenues 
   
333,719
   
1,791,342
 
 
             
COST OF GOODS SOLD
             
Materials and supplies 
   
692,909
   
297,948
 
Royalties 
   
213,284
   
206,707
 
Distribution 
   
211,246
   
70,945
 
Total Cost of Goods Sold 
   
1,117,439
   
575,600
 
 
             
GROSS PROFIT 
   
(783,720
)
 
1,215,742
 
 
             
OPERATING EXPENSES
             
Sales, marketing and trade expenses (includes non-cash equity instrument related expenses of $0 and $161,444 for the three months ended September 30, 2007 and 2006, respectively)  
   
2,305,957
   
927,513
 
General and administrative expenses (includes non-cash equity instrument related expenses of $0 and $2,201,278 for the three months ended September 30, 2007 and 2006, respectively.)
   
3,897,795
   
3,132,089
 
Research and development expenses
   
608,571
   
397,291
 
Restructuring charges
   
206,552
   
--
 
Total Operating Expenses 
   
7,018,875
   
4,456,893
 
 
             
LOSS FROM OPERATIONS
   
(7,802,595
)
 
(3,241,151
)
 
             
OTHER INCOME(EXPENSES)
             
Interest expense 
   
(22,042
)
 
(236,272
)
Non-cash financing expense 
   
--
   
--
 
Other income(expenses) 
   
(235,755
)
 
(45,570
)
Total Other Income(Expenses) 
   
(257,797
)
 
(281,842
)
 
             
LOSS BEFORE TAXES 
   
(8,060,392
)
 
(3,522,993
)
 
             
INCOME TAXES 
   
--
   
--
 
 
             
NET LOSS 
 
$
(8,060,392
)
$
(3,522,993
)
 
             
NET LOSS PER COMMON SHARE, BASIC AND DILUTED 
 
$
(0.18
)
$
(0.10
)
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC AND DILUTED  
   
45,077,982
   
36,645,531
 
 
6


AURIGA LABORATORIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
 
   
NINE MONTHS
ENDED 
 
NINE MONTHS
ENDED 
 
   
SEPTEMBER  30, 2007
(unaudited) 
 
SEPTEMBER  30, 2006
(unaudited) 
 
NET REVENUES           
Products 
 
$
12,006,349
 
$
5,317,638
 
Total Net Revenues 
   
12,006,349
   
5,317,638
 
 
             
COST OF GOODS SOLD
             
Materials and supplies 
   
2,241,711
   
782,412
 
Royalties 
   
1,297,643
   
901,371
 
Distribution 
   
694,548
   
257,615
 
Total Cost of Goods Sold 
   
4,233,902
   
1,941,398
 
 
             
GROSS PROFIT 
   
7,772,448
   
3,376,240
 
 
             
OPERATING EXPENSES
             
Sales, marketing and trade expenses (includes non-cash equity instrument related expenses of $364,017 and $161,444 for the nine months ended September 30, 2007 and 2006, respectively)  
   
5,686,031
   
4,098,551
 
General and administrative expenses (includes non-cash equity instrument related expenses of $1,904,659 and $3,414,849 for the nine months ended September 30, 2007 and 2006, respectively.)
   
8,455,305
   
6,367,035
 
Research and development expenses (includes non-cash equity instrument related expenses of $515,896 and $0 for the nine months ended September 30, 2007 and 2006, respectively)  
   
1,643,625
   
818,375
 
Restructuring charges
   
206,552
   
--
 
Total Operating Expenses 
   
15,991,513
   
11,283,961
 
 
             
LOSS FROM OPERATIONS
   
(8,219,065
)
 
(7,907,721
)
 
             
OTHER INCOME(EXPENSES)
             
Interest expense 
   
(1,144,174
)
 
(340,544
)
Non-cash financing expense 
   
--
   
(1,986,592
)
Other income(expenses) 
   
(908,969
)
 
(75,160
)
Total Other Income(Expenses) 
   
(2,053,143
)
 
(2,402,296
)
 
             
LOSS BEFORE TAXES 
   
(10,272,209
)
 
(10,310,017
)
 
             
INCOME TAXES 
   
--
   
--
 
 
             
NET LOSS 
 
$
(10,272,209
)
$
(10,340,017
)
 
             
NET LOSS PER COMMON SHARE, BASIC AND DILUTED 
 
$
(0.24
)
$
(0.30
)
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC AND DILUTED  
   
43,612,343
   
34,755,448
 
 
7


AURIGA LABORATORIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
  
   
NINE MONTHS  ENDED
 
NINE MONTHS  ENDED
 
   
SEPTEMBER  30, 2007 (unaudited)
 
SEPTEMBER  30, 2006 (unaudited)
 
CASH FLOWS FROM OPERATING ACTIVITIES:            
Net loss
 
$
(10,272,209
)
$
(10,340,017
)
Adjustments to reconcile net loss to net cash flows:
             
Provided by (used) by operating activities:
             
Depreciation
   
509,030
   
111,117
 
Non-cash expenses for equity instruments issued for compensation and services
   
4,264,252
   
5,562,885
 
Amortization of notes payable discounts and finders' fees
   
1,096,253
   
259,071
 
Sales returns and allowances
   
3,280,517
   
-
 
Bad debt expense
   
364,891
   
364
 
Changes in assets and liabilities:
             
Restricted cash
   
75,560
   
(50,697
)
Receivables
   
(1,595,694
)
 
687,642
 
Inventory
   
(1,140,398
)
 
458,765
 
Prepaid expenses
   
(548,583
)
 
(63,620
)
Deposits
   
(34,549
)
 
(16,775
)
Accounts payable
   
3,862,043
   
973,104
 
Accrued expenses
   
126,963
   
611,357
 
Royalties payable
   
(28,156
)
 
(307,058
)
Net cash used by operating activities:
   
(40,080
)
 
(2,113,862
)
 
             
CASH FLOWS FROM INVESTING ACTIVITIES:
             
Purchase of fixed assets
   
(160,954
)
 
(225,059
)
Payment of product licenses payable
   
(250,000
)
 
(1,500,000
)
Net cash used by investing activities:
   
(410,954
)
 
(1,725,059
)
 
             
CASH FLOWS FROM FINANCING ACTIVITIES:
             
Net proceeds from stock sales
   
-
   
2,178,686
 
Net proceeds from exercise of stock options
   
23,124
   
-
 
Proceeds from stock subscriptions receivable
   
4,284,025
   
600,127
 
Proceeds from bank notes payable
   
800,000
   
386,039
 
Payments of bank notes payable
   
(862,272
)
 
(1,071,418
)
Proceeds from deposits on stock subscriptions
   
-
   
-
 
Proceeds from senior secured promissory notes
   
-
   
2,000,000
 
Proceeds from convertible secured notes payable
   
-
   
400,000
 
Payments of convertible secured notes payable
   
(132,000
)
 
-
 
Purchase of treasury stock
         
(22,500
)
Payments on related party loans
   
(2,468,750
)
 
(150,000
)
Net cash provided by financing activities:
   
1,644,127
   
4,320,934
 
 
             
Net increase in cash
   
1,193,093
   
482,013
 
 
             
Cash, beginning of period
   
259,580
   
12,639
 
 
             
Cash, end of period
 
$
1,452,673
 
$
494,652
 

8

-----END PRIVACY-ENHANCED MESSAGE-----