XML 67 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended 39 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Cash flows from operating activities:      
Net loss $ (2,316,000) $ (9,900,000) $ (17,904,000)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 226,000 274,000 676,000
Stock-based compensation expense 2,203,000 2,985,000 6,716,000
Conversion of ordinary shares to founders shares 2,037,000 2,804,000 4,841,000
Derivative liability 74,000 6,000 59,000
Warrant amendment expense 734,000   734,000
Issuance of common stock to consultants 125,000   1,146,000
Gain on bargain purchase (6,444,000)   (6,444,000)
Loss on extinguishment of debt   549,000 549,000
Decrease in buy-back liability (150,000)   (150,000)
Changes in operating assets and liabilities:      
(Increase) decrease in other current assets (10,000) 256,000 (31,000)
Increase in accounts payable and accrued liabilities 440,000 635,000 2,738,000
Increase (decrease) due to related parties 192,000 (223,000) 571,000
Increase in other accrued liabilities 22,000 23,000 54,000
Increase in grant payable 41,000 234,000 516,000
Net cash used in operating activities (2,826,000) (2,906,000) (5,929,000)
Cash acquired in merger 292,000   292,000
Change in restricted cash 36,000 (58,000) (48,000)
Investment in Pre-Merger Immune Pharmaceuticals Inc. (1,598,000)   (1,598,000)
Purchase of property and equipment   (27,000) (43,000)
Purchase of intangible assets     (520,000)
Net cash used in investing activities (1,270,000) (85,000) (1,917,000)
Cash flows from financing activities:      
Proceeds from issuance of shares, net of issuance costs 4,368,000 649,000 8,007,000
Issuance of short-term loan 86,000   86,000
Issuance of convertible loans     266,000
Repayment of loans (36,000) 668,000 (96,000)
Net cash provided by financing activities 4,418,000 1,317,000 8,263,000
Net increase (decrease) in cash and cash equivalents 322,000 (1,674,000) 417,000
Cash and cash equivalents at beginning of year 95,000 1,792,000  
Cash and cash equivalents at end of period 417,000 118,000 417,000
Supplemental disclosure of cash flow information:      
Cash paid for interest 44,000   57,000
Cash paid for income taxes 3,000   3,000
Supplemental disclosure of non-cash financing activities:      
Deemed dividend (932,000)   (932,000)
Intangible assets acquired in non-monetary exchange   436,000 3,818,000
Assets Acquired [Member]
     
Merger between Immune Pharmaceuticals Inc. and Immune Pharmaceuticals Ltd.:      
Assets Acquired 377,000   377,000
Fair value of other merger liabilities assumed 4,814,000   4,814,000
Fair value of investment and related party liability assumed 1,598,000   1,598,000
Fair value of deferred tax liability assumed 10,870,000   10,870,000
In Process Research and Development Acquired [Member]
     
Merger between Immune Pharmaceuticals Inc. and Immune Pharmaceuticals Ltd.:      
Assets Acquired 27,500,000   27,500,000
Senior Secured Term Loan Assumed [Member]
     
Merger between Immune Pharmaceuticals Inc. and Immune Pharmaceuticals Ltd.:      
Fair value of senior secured term loan assumed $ 4,442,000   $ 4,442,000