XML 50 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended 45 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Cash flows from operating activities:      
Net loss $ (4,779,000) $ (1,988,000) $ (26,126,000)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 95,000 73,000 853,000
Stock-based compensation expense 1,864,000 624,000 9,681,000
Liquidation preferences granted to founder     4,841,000
Derivative liability expense 1,683,000 154,000 1,741,000
Warrant amendment expense     734,000
Amortization of discount on a debt 90,000   90,000
Issuance of common stock to consultants     1,145,000
Gain on bargain purchase (6,444,000)   (6,444,000)
Loss on extinguishment of debt     663,000
Decrease in stock buy-back liability     (150,000)
Changes in operating assets and liabilities, net of Merger:      
(Increase) decrease in other current assets (62,000) 2,000 (101,000)
Increase (decrease) in accounts payable (1,097,000) 199,000 1,628,000
Increase (decrease) in due to related parties (332,000) 320,000 314,000
Increase in other accrued liabilities (833,000) 12,000 381,000
Increase in grants payable 2,000 8,000 522,000
Net cash used in operating activities (3,369,000) (595,000) (10,342,000)
Cash flows from investing activities:      
Cash acquired in Merger (1)     292,000
Change in restricted cash 112,000 (2,000) 202,000
Investment in Pre-Merger Immune Pharmaceuticals Inc.   (410,000) (1,598,000)
Purchase of property and equipment (20,000)   (62,000)
Purchase of intangible assets (112,000)   (632,000)
Net cash used in investing activities (20,000) (412,000) (1,798,000)
Cash flows from financing activities:      
Proceeds from issuance of shares, net of issuance costs   915,000 8,008,000
Proceeds from issuance of Preferred C Stock, net of issuance costs of $180 10,171,000   10,171,000
Receipt of loans 269,000   392,000
Issuance of convertible loans     266,000
Repayment of loans (86,000)   (183,000)
Proceeds received from deposits for future financing (500,000)    
Net cash provided by financing activities 9,854,000 915,000 18,654,000
Increase (decrease) in cash and cash equivalents 6,465,000 (93,000) 6,514,000
Cash and cash equivalents at beginning of period 49,000 95,000  
Cash and cash equivalents at end of period 6,514,000 2,000 6,514,000
Supplemental disclosure of cash flow information:      
Cash paid for interest 132,000   186,000
Cash paid for income taxes     7,000
Supplemental disclosure of non-cash financing activities:      
Deemed dividend     (932,000)
Intangible assets acquired in non-monetary exchange     3,818,000
Assets Acquired [Member]
     
(1) Merger between Immune Pharmaceuticals Inc. and Immune Pharmaceuticals Ltd.:      
Assets Acquired     377,000
Fair value of other Merger liabilities assumed     4,814,000
Fair value of investment and related party liability assumed     1,598,000
Fair value of deferred tax liability assumed     10,870,000
In Process Research and Development Acquired [Member]
     
(1) Merger between Immune Pharmaceuticals Inc. and Immune Pharmaceuticals Ltd.:      
Assets Acquired     27,500,000
Senior Secured Term Loan Assumed [Member]
     
(1) Merger between Immune Pharmaceuticals Inc. and Immune Pharmaceuticals Ltd.:      
Fair value of senior secured term loan assumed     $ 4,442,000