XML 51 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
12 Months Ended 42 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2013
Cash flows from operating activities:      
Net loss $ (5,760,000) $ (12,575,000) $ (21,347,000)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 308,000 289,000 758,000
Stock-based compensation expense 3,305,000 4,512,000 7,817,000
Liquidation preferences granted to founder 2,037,000 2,804,000 4,841,000
Derivative liability expense 76,000 (16,000) 60,000
Warrant amendment expense 734,000   734,000
Issuance of common stock to consultants 125,000   1,145,000
Gain on bargain purchase (6,444,000)   (6,444,000)
Loss on extinguishment of debt   549,000 663,000
Decrease in stock buy-back liability (150,000)   (150,000)
Changes in operating assets and liabilities, net of merger:      
(Increase) decrease in other current assets (20,000) 269,000 (41,000)
Increase in accounts payable 302,000 953,000 2,611,000
Increase (decrease) in due to related parties 391,000 (25,000) 646,000
Increase in accrued expenses 1,182,000 32,000 1,214,000
Increase in grants payable 46,000 388,000 520,000
Net cash used in operating activities (3,868,000) (2,820,000) (6,973,000)
Cash acquired in merger 292,000   292,000
Change in restricted cash 174,000 (63,000) 91,000
Investment in Pre-Merger Immune Pharmaceuticals Inc. (1,598,000)   (1,598,000)
Purchase of property and equipment   (26,000) (43,000)
Purchase of intangible assets     (520,000)
Net cash used in investing activities (1,132,000) (89,000) (1,778,000)
Cash flows from financing activities:      
Proceeds from issuance of shares, net of issuance costs 4,368,000 1,122,000 8,008,000
Issuance of short-term loan 123,000   123,000
Issuance of convertible loans   150,000 266,000
Repayment of loans (37,000) (60,000) (97,000)
Proceeds received from deposits for future financing 500,000   500,000
Net cash provided by financing activities 4,954,000 1,212,000 8,800,000
Net increase (decrease) in cash (46,000) (1,697,000) 49,000
Cash and cash equivalents at beginning of period 95,000 1,792,000  
Cash at end of period 49,000 95,000 49,000
Supplemental disclosure of cash flow information:      
Cash paid for interest 173,000   186,000
Cash paid for income taxes 7,000   7,000
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