XML 56 R21.htm IDEA: XBRL DOCUMENT v2.4.0.6
General Information (Tables)
3 Months Ended
Mar. 31, 2013
Business Combinations [Abstract]  
Schedule Of Purchase Price Allocation

Purchase price allocation

 

    
Cash  $357,276 
Inventories   13,843 
Other receivables   306,731 
Intangibles   30,111,909 
Fixed assets   418,483 
Accounts payable and accrued liabilities   (1,893,833)
Grants received   (1,677,348)
Short term loans to related parties   (154,631)
Bridge loan   (2,334,326)
Other liabilities   (73,483)
Total purchase price   25,074,621 
      
      
Schedule Of Unaudited pro forma operation results

Unaudited pro forma operation results for the year ended December 31, 2012 as though the Company acquired Genetic Immunity on January 1, 2012 are set forth below:

    
Net Sales  $—   
Cost of Sales   —   
      
Gross margin   —   
Material expenses   68,406 
General administration   1,482,366 
Research and development   —   
Personnel expenses   724,264 
Depreciation and amortization   191,427 
Grants received   (518,631)
Other expenses, net   347,448 
Operating expenses   2,295,280 
Loss from operations   (2,295,280)
Interest income and exchange gains   (279,982)
 
Loss before income taxes
   (2,575,262)
Income taxes   (1,985)
 
Net loss
   (2,577,247)