8-K/A 1 form_8k-a.htm CURRENT REPORT

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 8-K/A
Amendment No. 1


CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): April 1, 2009



 

 

 

 

ADAMIS PHARMACEUTICALS CORPORATION

 

 


 

(Exact Name of Registrant as Specified in Charter)


 

 

 

Delaware

0-26372

82-0429727

(State or other jurisdiction
of incorporation)

(Commission File Number)

(IRS Employer
Identification No.)


 

 

2658 Del Mar Heights Rd., #555
Del Mar, CA 92014

 

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s telephone number, including area code: (858) 401-3984

(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 (see General Instruction A.2. below):

 

 

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))





Explanatory Note

               On April 3, 2009, Cellegy Pharmaceuticals, Inc. (“Cellegy”) filed a Report on Form 8-K reporting the completion of an Agreement and Plan of Reorganization with Adamis Pharmaceuticals Corporation (“Adamis”) and Cellegy Holdings, Inc., a wholly-owned subsidiary of Cellegy, providing for the acquisition of Cellegy by Adamis. The purpose of this Amendment No. 1 is to provide the financial statements required pursuant to Item 9.01 of this Form.

 

 

Item 9.01. Financial Statements and Exhibits.

          (a) Financial Statements of Business Acquired

          Adamis Pharmaceuticals Corporation and Subsidiaries Unaudited Consolidated Financial Statements for Three and Nine Months Ended December 31, 2008 and 2007.

          (b) Pro Forma Financial Information

          Unaudited Proforma Combined Condensed Consolidated Balance Sheet. Unaudited Proforma Combined Condensed Consolidated Statement of Operations.


ADAMIS PHARMACEUTICALS CORPORATION AND SUBSIDIARIES
TABLE OF CONTENTS
THREE AND NINE MONTHS ENDED DECEMBER 31, 2008 AND 2007

 

 

 

 

 

PAGE

 

 


 

 

 

FINANCIAL STATEMENTS (UNAUDITED):

 

 

 

 

 

Consolidated Balance Sheet

 

1

 

 

 

Consolidated Statements of Operations

 

2

 

 

 

Consolidated Statements of Cash Flows

 

3-4

 

 

 

Notes to the Consolidated Financial Statements

 

5-27



ADAMIS PHARMACEUTICALS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

December 31,
2008

 

March 31,
2008

 

 

 


 


 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash

 

$

939

 

$

541

 

Accounts Receivable, Net

 

 

108,791

 

 

76,270

 

Inventory, Net

 

 

520,489

 

 

24,263

 

Prepaid Expenses and Other Current Assets

 

 

18,399

 

 

144,221

 

Assets from Discontinued Operations

 

 

350,000

 

 

9,626,425

 

 

 



 



 

 

 

 

 

 

 

 

 

Total Current Assets

 

 

998,618

 

 

9,871,720

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, Net

 

 

34,766

 

 

53,980

 

DEFERRED ACQUISITION COSTS

 

 

147,747

 

 

101,247

 

OTHER ASSETS

 

 

21,871

 

 

21,871

 

 

 



 



 

 

Total Assets

 

$

1,203,002

 

$

10,048,818

 

 

 



 



 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Accounts Payable

 

$

845,461

 

$

991,144

 

Accrued Expenses

 

 

266,133

 

 

379,982

 

Liabilities from Discontinued Operations

 

 

 

 

6,246,161

 

Notes Payable to Related Parties

 

 

528,000

 

 

1,744,000

 

 

 



 



 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

 

1,639,594

 

 

9,361,287

 

 

 

 

 

 

 

 

 

NOTE PAYABLE TO RELATED PARTY, Less Current Maturity

 

 

 

 

500,000

 

LONG-TERM DEBT, Net of Financing Cost

 

 

 

 

1,680,000

 

 

 



 



 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

1,639,594

 

 

11,541,287

 

 

 



 



 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock – Par Value $.0001; 20,000,000 Shares Authorized; Issued and Outstanding-None

 

 

 

 

 

Common Stock – Par Value $.0001; 100,000,000 Shares Authorized; 35,576,761 and 34,721,110 Issued and Outstanding, Respectively

 

 

3,589

 

 

3,471

 

Additional Paid-in Capital

 

 

9,587,107

 

 

8,788,485

 

Treasury Stock - 316,000 and 0 Shares, Respectively

 

 

(316

)

 

 

Accumulated Deficit

 

 

(10,026,972

)

 

(10,284,425

)

 

 



 



 

 

 

 

 

 

 

 

 

Total Stockholders’ Deficit

 

 

(436,592

)

 

(1,492,469

)

 

 



 



 

 

 

$

1,203,002

 

$

10,048,818

 

 

 



 



 

The Accompanying Notes are an integral Part of these Consolidated Financial Statements.

1


ADAMIS PHARMACEUTICALS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 


 


 

 

 

December 31, 2008

 

December 31, 2007

 

December 31, 2008

 

December 31, 2007

 

 

 


 


 


 


 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE, NET

 

$

91,539

 

$

278,176

 

$

403,020

 

$

481,556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF GOODS SOLD

 

 

42,790

 

 

56,859

 

 

224,238

 

 

202,631

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin

 

 

48,749

 

 

221,317

 

 

178,782

 

 

278,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

 

 

554,618

 

 

1,346,856

 

 

2,890,378

 

 

3,082,284

 

RESEARCH AND DEVELOPMENT

 

 

26,603

 

 

 

 

362,741

 

 

153,089

 

 

 



 



 



 



 

 

Loss from Operations

 

 

(532,472

)

 

(1,125,539

)

 

(3,074,337

)

 

(2,956,448

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

48,409

 

 

 

 

68,141

 

Interest Expense

 

 

(28,672

)

 

(154,767

)

 

(420,378

)

 

(172,594

)

Other Income

 

 

 

 

 

 

 

 

21,050

 

Gain (Loss) on Sale of Asset

 

 

 

 

 

 

1,329

 

 

(20,688

)

 

 



 



 



 



 

 

Total Other Income (Expense)

 

 

(28,672

)

 

(106,358

)

 

(419,049

)

 

(104,091

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from Continuing Operations

 

 

(561,144

)

 

(1,231,897

)

 

(3,493,386

)

 

(3,060,539

)

Income (Loss) from Discontinued Operations

 

 

(150,000

)

 

 

 

3,750,839

 

 

 

 

 



 



 



 



 

Net Income (Loss)

 

$

(711,144

)

$

(1,231,897

)

$

257,453

 

$

(3,060,539

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Income (Loss) Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing Operations

 

$

(0.02

)

$

(0.06

)

$

(0.14

)

$

(0.19

)

Discontinued Operations

 

 

(0.01

)

 

 

 

0.15

 

 

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Income (Loss) Per Share

 

$

(0.03

)

$

(0.06

)

$

0.01

 

$

(0.19

)

 

 



 



 



 



 

Basic and Diluted Weighted Average Shares Outstanding

 

 

25,242,798

 

 

19,295,557

 

 

24,707,514

 

 

16,065,794

 

 

 



 



 



 



 

The Accompanying Notes are an integral Part of these Consolidated Financial Statements.

2


ADAMIS PHARMACEUTICALS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 


 

 

 

December 31, 2008

 

December 31, 2007

 

 

 


 


 

 

 

(Unaudited)

 

(Unaudited)

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

Net (Loss) from Continuing Operations

 

$

(3,493,386

)

$

(3,060,539

)

Adjustments to Reconcile Net (Loss) from Continuing Operations to Net Cash (Used in) Operating Activities:

 

 

 

 

 

 

 

Depreciation Expense

 

 

15,543

 

 

15,685

 

Gain on Sale of Asset

 

 

(1,329

)

 

(20,668

)

Inventory Reserve Adjustment

 

 

(25,592

)

 

 

Loan Discount Accretion

 

 

328,000

 

 

24,000

 

Beneficial Conversion Feature Interest

 

 

(80,000

)

 

80,000

 

Interest Expense Converted to Equity

 

 

 

 

25,000

 

Sales Returns Reserve Adjustment

 

 

(1,963

)

 

 

Change in Assets and Liabilities:

 

 

 

 

 

 

 

(Increase) Decrease in:

 

 

 

 

 

 

 

Accounts Receivable

 

 

(32,521

)

 

40,598

 

Interest Receivable

 

 

 

 

29,699

 

Inventory

 

 

(470,634

)

 

13,763

 

Prepaid Expenses and Other Current Assets

 

 

125,822

 

 

13,249

 

Other Assets

 

 

 

 

571

 

Increase (Decrease) in:

 

 

 

 

 

 

 

Accounts Payable

 

 

(145,683

)

 

195,728

 

Accrued Expenses

 

 

(111,886

)

 

127,991

 

 

 



 



 

 

Net Cash (Used in) Operating Activities from Continuing Operations

 

 

(3,893,629

)

 

(2,514,943

)

 

Net Cash (Used in) Operating Activities from Discontinued Operations

 

 

(812,603

)

 

 

 

 



 



 

 

Net Cash (Used in) Operating Activities

 

 

(4,706,232

)

 

(2,514,943

)

 

 



 



 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

Cash Acquired in HealthCare Ventures Group, Inc. Acquisition

 

 

 

 

12,611

 

Cash Received from Sale of International Laboratories, Inc.

 

 

2,304,000

 

 

 

Deferred Acquisiton Costs

 

 

(46,500

)

 

 

International Laboratories, Inc. Obligation Repayments

 

 

4,322,082

 

 

 

Sale of Property and Equipment

 

 

5,000

 

 

19,188

 

 

 



 



 

 

Net Cash Provided by Investing Activities from Continuing Operations

 

 

6,584,582

 

 

31,799

 

 

Net Cash (Used in) Investing Activities from Discontinued Operations

 

 

(862,122

)

 

(3,393,913

)

 

 



 



 

 

Net Cash (Used in) Provided by Investing Activities

 

 

5,572,460

 

 

(3,362,114

)

 

 



 



 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Decrease in Subscriptions Receivable

 

 

 

 

126,000

 

Payments of Notes Payable to Related Parties

 

 

(1,752,000

)

 

(100,000

)

Proceeds from Issuance of Common Stock

 

 

878,740

 

 

3,295,500

 

Purchase of Treasury Stock

 

 

(316

)

 

 

Proceeds from Issuance of Loans Payable

 

 

 

 

1,000,000

 

Proceeds from Issuance of Notes Payable to Related Parties

 

 

 

 

410,000

 

Proceeds from Issuance of Notes Payable to Shareholders

 

 

28,000

 

 

1,242,000

 

Payments of Loans

 

 

(2,000,000

)

 

 

 

 



 



 

 

 

 

 

 

 

 

 

Net Cash (Used in) Provided by Financing Activities from Continuing Operations

 

 

(2,845,576

)

 

5,973,500

 

 

 

 

 

 

 

 

 

Net Cash Provided by Financing Activities from Discontinued Operations

 

 

1,829,746

 

 

 

 

 



 



 

 

 

 

 

 

 

 

 

Net Cash (Used in) Provided by Financing Activities

 

 

(1,015,830

)

 

5,973,500

 

 

 



 



 

 

Increase in Cash

 

 

398

 

 

96,443

 

Cash:

 

 

 

 

 

 

 

Beginning

 

 

541

 

 

36,763

 

 

 



 



 

Ending

 

$

939

 

$

133,206

 

 

 



 



 

The Accompanying Notes are an integral Part of these Consolidated Financial Statements.

3


ADAMIS PHARMACEUTICALS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 


 

 

 

December 31, 2008

 

December 31, 2007

 

 

 


 


 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

Cash Paid for Interest

 

$

228,407

 

$

21,949

 

 

 



 



 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING AND INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Stock Issued to Acquire HealthCare Ventures Group, Inc. (Note 2)

 

$

 

$

2,579,904

 

 

 



 



 

 

 

 

 

 

 

 

 

Stock Issued to Acquire International Laboratories, Inc. (Note 2)

 

$

 

$

1,000,000

 

 

 



 



 

 

Stock Issued as Loan Acquisition Cost (Note 8)

 

$

 

$

400,000

 

 

 



 



 

 

Stock Warrant Issued (Note 7)

 

$

 

$

80,000

 

 

 



 



 

 

Capital from Beneficial Conversion Feature (Note 7)

 

$

 

$

80,000

 

 

 



 



 

 

Stock Issued in Lieu of Interest (Note 11)

 

$

 

$

25,000

 

 

 



 



 

 

Forgiveness of Debt to International Laboratories, Inc. (Note 3)

 

$

570,618

 

$

 

 

 



 



 

 

Reduction of Capital from Unexcercised Beneficial Conversion Feature
(Note 7)

 

$

80,000

 

$

 

 

 



 



 

The Accompanying Notes are an integral Part of these Consolidated Financial Statements.

4


 

 

NOTE 1:

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

Adamis Pharmaceuticals Corporation and Subsidiaries is comprised of the following companies: Adamis Pharmaceuticals Corporation, Adamis Laboratories, Inc., and International Laboratories, Inc. (collectively “Adamis Pharmaceuticals”, the “Company”, “we”, “our”). The Company’s strategic objective is to build a publicly-held company that combines the financial stability and sales force of a specialty pharmaceutical company with the near-term development of biopharmaceutical products (Note 14).

Adamis Pharmaceuticals Corporation was established under the laws of the State of Delaware on June 6, 2006 and has devoted substantially all its efforts to establishing a new business. Adamis Viral Therapies, Inc. was established under the laws of the State of Delaware on March 23, 2007, and was merged into Adamis Pharmaceuticals Corporation, the surviving entity, on March 30, 2007. The merged company changed its name to Adamis Viral Therapies, Inc. (“Viral”) on March 30, 2007. Viral had no activity during the periods ended December 31, 2008 and 2007 (Note 14).

Adamis Holding Corporation was established under the laws of the State of Delaware on March 23, 2007. Adamis Holding Corporation changed its name to Adamis Pharmaceuticals Corporation on March 30, 2007. Viral transferred all of its authorized and outstanding shares of stock to Adamis Pharmaceuticals Corporation on March 30, 2007.

Adamis Laboratories, Inc. (formally known as HealthCare Ventures Group, Inc.) was established under the laws of the State of Delaware on September 2, 2005, and was acquired by the Company on April 23, 2007 (Note 2). On April 24, 2007, Healthcare Ventures Group, Inc. changed its name to Adamis Laboratories, Inc. (“Adamis Labs”). Adamis Labs is a distributor of respiratory products.

International Laboratories, Inc. (“INL”) was incorporated in the State of Florida in March 1981. INL’s operations consist of the packaging of prescription and non-prescription pharmaceutical and nutraceutical goods mainly for a major retailer (Notes 2 and 3).

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The accompanying unaudited consolidated financial statements include Adamis Pharmaceuticals and its wholly-owned subsidiaries, Adamis Labs and INL. All significant intercompany balances and transactions have been eliminated in consolidation.

Accounting Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited consolidated financial statements. Actual results could differ from those estimates, and the differences could be material.

5


 

 

NOTE 1:

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Long-Lived Assets

The Company periodically assesses whether there has been permanent impairment of its long-lived assets held and used in accordance with Statement of Financial Standards (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS No. 144”). SFAS No. 144 requires the Company to review long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by comparison of the carrying amount of the asset to future net undiscounted cash flows expected to be generated from the use and eventual disposition of the asset.

Discontinued Operations

As discussed in Note 3, the results of operations for the three and nine months ended December 31, 2008, and the assets and liabilities at December 31, 2008 and March 31, 2008, related to INL have been accounted for as discontinued operations in accordance with SFAS No. 144. There were no operations or related assets and liabilities of INL in the accompanying unaudited consolidated financial statements of prior periods.

Cash and Cash Equivalents

For purposes of the unaudited consolidated statements of cash flows, the Company considers all highly liquid investments with original maturities at the date of purchase of three months or less to be cash equivalents.

Income Taxes

The Company accounts for income taxes in accordance with SFAS No. 109, Accounting for Income Taxes (“SFAS No. 109”). SFAS No. 109 requires an asset and liability approach for financial accounting and reporting for income taxes. Under the asset and liability approach, deferred taxes are provided for the net tax effect of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Valuation allowances are established where management determines that it is more likely than not that some portion or all of a deferred tax asset will not be realized.

On April 1, 2007, the Company adopted the provisions of Financial Accounting Standards Board (“FASB”) Interpretation No. 48, Accounting for Uncertainty on Income Taxes, and Interpretation of SFAS No. 109, Accounting for Income Taxes, which clarifies the accounting for income taxes by prescribing the minimum recognition threshold a tax position is required to meet and the measurement attribute for financial statement disclosure of tax positions taken or expected to be taken on a tax return, and did not have a material impact on the Company’s liability for unrecognized tax benefits.

6


 

 

NOTE 1:

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Revenue Recognition

Our primary customers are pharmaceutical wholesalers. In accordance with our revenue recognition policy, revenue is recognized when title and risk of loss are transferred to the customer, the sale price to the customer is fixed and determinable, and collectability of the sale price is reasonably assured. Reported revenue is net of estimated customer returns and other wholesaler fees. Our policy regarding sales to customers is that we do not recognize revenue from, or the cost of, such sales, where we believe the customer has more than a demonstrably reasonable level of inventory. We make this assessment based on historical demand, historical customer ordering patterns for purchases, business considerations for customer purchases and estimated inventory levels. If our actual experience proves to be different than our assumptions, we would then adjust such allowances accordingly.

We estimate allowances for revenue dilution items using a combination of information received from third parties, including market data, inventory reports from our major U.S. wholesaler customers, when available, historical information and analysis that we perform. The key assumptions used to arrive at our best estimate of revenue dilution reserves are estimated customer inventory levels and purchase forecasts provided. Our estimates of inventory at wholesaler customers and in the distribution channels are subject to the inherent limitations of estimates that rely on third-party data, as certain third-party information may itself rely on estimates, and reflect other limitations. We believe that such provisions are reasonably ascertainable due to the limited number of assumptions involved and the consistency of historical experience.

Fair Value of Financial Instruments

Effective April 1, 2008, the Company adopted Statement of Financial Accounting Standards No. 157, Fair Value Measurements (“SFAS No. 157”). In February 2008, the Financial Accounting Standards Board (“FASB”) issued FASB Staff Position No. FAS 157-2, Effective Date of FASB Statement No. 157, which provides a one-year deferral of the effective date of SFAS No. 157 for non-financial assets and non-financial liabilities, except those that are recognized or disclosed in the financial statements at fair value at least annually. Accordingly, the Company adopted the provisions of SFAS No. 157 with respect to only its financial assets and financial liabilities. The adoption of SFAS No. 157 did not impact the Company’s results of operations, but rather, provided the Company with a framework for measuring fair value and enhanced the Company’s disclosures about fair value measurements.

Under SFAS No. 157, fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.

7


 

 

NOTE 1:

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Fair Value of Financial Instruments (Continued)

The carrying amounts of cash, accounts receivable, accounts payable and accrued liabilities and debt approximated fair value due to the short maturity of the instruments. Therefore, the adoption of SFAS No. 157 did not have a material impact on its financial position, results of operations and cash flows for the three and nine months ended December 31, 2008.

Inventory

Inventory, consisting of allergy products, respiratory products, and pre-launch epi inventory is recorded at the lower of cost or market, using the weighted average method.

Property and Equipment

Property and equipment are recorded at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. The costs of leasehold improvements, if any, are amortized over the lesser of the lease term or the life of the improvement, if shorter.

Estimated useful lives used to depreciate property and equipment are as follows:

 

 

 

 

 

 

Estimated Useful
Lives In Years

 

 

 


 

Office Furniture and Equipment

 

7

 

Computer Equipment and Software

 

3

 

Vehicles

 

3

 

Deferred Acquisition Costs

The Company incurred certain professional fees associated with specific potential acquisition targets. These costs, should the acquisition occur, will be capitalized as part of the purchase price paid for the acquisition. Should the acquisition not occur, the Company will expense these costs upon such determination (Note 14).

Accounts Receivable, Allowance for Doubtful Accounts and Sales Returns

Trade accounts receivable are stated net of an allowance for doubtful accounts. The Company estimates an allowance based on its historical experience of the relationship between actual bad debts and net credit sales. At December 31, 2008 and March 31, 2008, no allowance for doubtful accounts was recorded.

The Company has established an allowance for sales returns based on management’s best estimate of probable loss inherent in the accounts receivable balance. Management determines the allowance based on current credit conditions, historical experience, and other currently available information. The allowance for sales returns was $19,059 and $21,022 at December 31, 2008 and March 31, 2008, respectively, and is included in accrued expenses on the consolidated balance sheet.

8


 

 

NOTE 1:

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Registration Payment Arrangements

The Company accounts for registration payment arrangements under FASB Staff Position EITF 00-19-2, Accounting for Registration Payment Arrangements (“FSP EITF 00-19-2”). FSP EITF 00-19-2 specifies that the contingent obligation to make future payments under a registration payment arrangement should be separately recognized and measured in accordance with SFAS No. 5, Accounting for Contingencies. FSP EITF 00-19-2 was issued in December 2006. Early adoption of FSP EITF 00-19-2 is permitted and the Company adopted FSP EITF 00-19-2 effective January 3, 2007. At December 31, 2008 and March 31, 2008 the Company has no accrued estimated penalty. (Notes 7 and 10)

Research and Development

The Company accounts for research and development costs in accordance with SFAS No. 2, Accounting for Research and Development Costs (“SFAS No. 2”) and Emerging Issues Task Force (“EITF”) Issue No. 07-3, Accounting for Nonrefundable Advance Payments for Goods or Services to Be Used in Future Research and Development Activities (“EITF Issue No. 07-3”). Under SFAS No. 2, research and development costs are expensed as incurred. EITF Issue No. 07-3 requires non-refundable advance payments for goods and services to be used in future research and development activities to be recorded as an asset and expensing the payments when the research and development activities are performed.

Research and development costs, which primarily consist of salaries, contractor fees, facility and building costs, utilities, administrative expenses and other corporate costs, expensed in accordance with such pronouncements were $26,603 and $0 for the three months ended December 31, 2008 and 2007, respectively, and $362,741 and $153,089 for the nine months ended December 31, 2008 and 2007, respectively. Expenses related to outside contractors for development of the Epinephrine Syringe (“epi”) during the three months ended December 31, 2008 and 2007 were $5,280 and $0, respectively, and were $55,707 and $150,000 for the nine months ended December 31, 2008 and 2007, respectively. Non-refundable advanced payments used and expensed during the three and nine months ended December 31, 2008 were $0 and $143,207, respectively, and were $0 for both the three and nine months ended December 31, 2007. Non-refundable advanced payments for products to be used in the development of EPI were $0 and $39,769 at December 31, 2008 and March 31, 2008, respectively.

Expenses related to outside contractors for the development of influenza technology were $21,323 and $0 for the three months ended December 31, 2008 and 2007, respectively, and were $163,827 and $3,089 for the nine months ended December 31, 2007, respectively.

Shipping and Handling

Shipping and handling costs are included in selling, general and administrative expenses. Shipping and handling costs were $1,906 and $15,795 for the three months ended December 31, 2008 and 2007, respectively, and $8,553 and $29,816 for the nine months ended December 31, 2008 and 2007, respectively.

9


 

 

NOTE 1:

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Advertising Expenses

Advertising costs are expensed as incurred as set forth in Statement of Position (“SOP”) No. 93- 7, Reporting on Advertising Costs. Advertising expenses were $0 during each of the three months ended December 31, 2008 and 2007, and $2,848 and $0 during the nine months ended December 31, 2008 and 2007, respectively.

Net Loss Per Share

The Company computes net loss per share in accordance with SFAS No. 128, Earnings per Share, under the provisions of which basic loss per share is computed by dividing the loss attributable to holders of common stock for the period by the weighted average number of shares of common stock outstanding during the period. Since the effect of common stock equivalents was anti-dilutive, all such equivalents were excluded from the calculation of weighted average shares outstanding. Outstanding warrants at December 31, 2008 and March 31, 2008 were 1,000,000, and there were no other common stock equivalents outstanding.

Recent Accounting Pronouncements

In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations (“SFAS No. 141(R)”), which establishes the principles and requirements for how an acquirer: (1) recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree; (2) recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase; (3) determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination; and (4) requires acquisition costs incurred prior to acquisition to be expensed rather than deferred. SFAS No. 141(R) replaces SFAS No. 141, Business Combinations. SFAS No. 141(R) is effective in fiscal years beginning after December 15, 2008. The Company has noted that under the provisions of SFAS No. 141(R), $147,747 and $101,247 capitalized as deferred acquisition costs at December 31, 2008 and March 31, 2008, respectively, would be expensed.

In February 2008, the FASB issued FSP SFAS No. 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Its Related Interpretive Accounting Pronouncements That Address Leasing Transactions (“FSP SFAS No. 157-1”) and FSP SFAS No. 157-2, Effective Date of FASB Statement No. 157 (“FSP SFAS No. 157-2”). FSP SFAS No. 157-1 removes leasing from the scope of SFAS No. 157. FSP SFAS No. 157-2 delays the effective date of SFAS No. 157 for the Company from its fiscal 2009 to 2010 year for all nonfinancial assets and nonfinancial liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually). The Company does not expect that its adoption of the provisions of FSP SFAS No. 157-1 and FSP SFAS No. 157-2 will have a material effect on its financial condition, results of operations or cash flows.

10


 

 

NOTE 1:

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Recent Accounting Pronouncements (Continued)

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, which establishes accounting and recording standards for the noncontrolling interest (minority interest) in a subsidiary and for the deconsolidation of a subsidiary to make them consistent with the requirements of SFAS No. 141(R). SFAS No. 160 is effective in fiscal years beginning after December 15, 2008. The Company does not expect that its adoption of the provisions of SFAS No. 160 will have a material effect on its financial condition, results of operations or cash flows.

In June 2007, the FASB ratified EITF Issue No. 07-3, Accounting for Nonrefundable Advance Payments for Goods or Services to Be Used in Future Research and Development Activities. EITF Issue No. 07-3 requires non-refundable advance payments for goods and services to be used in future research and development activities to be recorded as an asset and expensing the payments when the research and development activities are performed. EITF Issue No. 07-3 applies prospectively for new contractual arrangements entered into in fiscal years beginning after December 15, 2007. The Company recognizes these non-refundable advanced payments as an asset upon payment, and expenses costs as goods are used and services are provided in accordance with EITF Issue No. 07-3.

 

 

NOTE 2:

ACQUISITIONS

Acquisition of HealthCare Ventures Group, Inc.

On April 23, 2007, the Company acquired all of the outstanding shares of HealthCare Ventures Group, Inc. in exchange for 5,159,807 shares of common stock valued at $0.50 per share, or approximately $2.6 million (the “HVG Acquisition”). The purchase agreement provides for an additional 7,451,304 restricted shares held in escrow with issuance conditional upon future earnings targets, 719,019 of which were subsequently cancelled. The acquired company’s name was changed to Adamis Labs.

The HVG Acquisition was accounted for as a business combination using the purchase method of accounting under the provisions of SFAS No. 141. Accordingly, the results of Adamis Labs’s operations have been included in the unaudited consolidated financial statements from the date of acquisition. The allocation of consideration for acquisitions requires extensive use of accounting estimates and management’s judgment to allocate the purchase price of tangible and identifiable intangible assets acquired and liabilities assumed based on their respective fair values. Management believes fair values assigned to the assets acquired and liabilities assumed are based on reasonable estimates and assumptions.

11


 

 

NOTE 2:

ACQUISITIONS (CONTINUED)

Acquisition of HealthCare Ventures Group, Inc. (Continued)

The purchase price for the HVG Acquisition was allocated to tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values at the acquisition date, with the excess being allocated to intangible assets, as follows:

 

 

 

 

 

Cash

 

$

12,611

 

Accounts Receivable

 

 

138,218

 

Inventory

 

 

37,373

 

Prepaid and Other Current Assets

 

 

71,915

 

Property

 

 

69,645

 

Other Assets

 

 

22,442

 

Intangible Assets

 

 

3,150,985

 

Accounts Payable

 

 

(148,657

)

Accrued Liabilities

 

 

(191,611

)

Interest Payable

 

 

(33,017

)

Loan Payable

 

 

(550,000

)

 

 



 

 

 

 

 

 

Net Assets Acquired

 

$

2,579,904

 

 

 



 

During the year ended March 31, 2008, the Company recorded an impairment charge related to the intangible asset (consisting primarily of a distribution network) associated with the transaction that the Company determined had no remaining value.

The following table represents summarized financial information of the results of operations included in the Consolidated Statements of Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

Revenue, net

 

$

91,539

 

$

280,113

 

$

403,020

 

$

483,493

 

 

 



 



 



 



 

Operating Loss

 

$

(273,174

)

$

(379,917

)

$

(1,443,396

)

$

(1,664,275

)

 

 



 



 



 



 

Net Loss from Operations

 

$

(237,174

)

$

(400,605

)

$

(1,443,396

)

$

(1,663,913

)

 

 



 



 



 



 

Acquisition of International Laboratories, Inc.

On December 31, 2007, the Company acquired all of the outstanding shares of INL in an all stock transaction for 2,000,000 shares of common stock valued at $0.50 per share, or $1.0 million (the “INL Acquisition”). The purchase agreement provided for an additional 8,000,000 restricted shares to be held in escrow with issuance conditional upon future earnings targets (Note 3).

12


 

 

NOTE 2:

ACQUISITIONS (CONTINUED)

Acquisition of International Laboratories, Inc. (Continued)

The INL Acquisition was accounted for as a business combination using the purchase method of accounting under the provisions of SFAS No. 141. Accordingly, the results of International Laboratories, Inc.’s operations have been included in the unaudited consolidated financial statements beginning December 31, 2007. The allocation of consideration for acquisitions requires extensive use of accounting estimates and management judgment to allocate the purchase price of tangible and identifiable intangible assets acquired and liabilities assumed based on their respective fair values. Management believes the fair values assigned to the assets acquired and liabilities assumed are based on reasonable estimates and assumptions.

The purchase price for the INL Acquisition was allocated to tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values at the acquisition date, with the excess being allocated to intangible assets, as Management deems a significant customer agreement with a finite term as the value purchased. The customer agreement was with a major retailer, and without such agreement Adamis would not have acquired INL. The length of the agreement at the time of INL’s purchase was in excess of two and one-half years.

The purchase price was allocated as follows:

 

 

 

 

 

Cash and Cash Equivalents

 

$

219,321

 

Accounts Receivable

 

 

707,101

 

Prepaid Expenses and Other Current Assets

 

 

29,155

 

Inventory

 

 

305,723

 

Property

 

 

434,935

 

Intangible Asset Acquired

 

 

6,328,704

 

Accounts Payable

 

 

(1,757,312

)

Accrued Liabilities

 

 

(282,307

)

Deferred Revenue

 

 

(114,437

)

Current Portion of Long-Term Debt

 

 

(151,930

)

Long-Term Debt

 

 

(4,718,953

)

 

 



 

 

 

 

 

 

Net Assets Acquired

 

$

1,000,000

 

 

 



 

The customer agreement valued as the acquired intangible asset had a remaining term of 2.5 years at the acquisition date. Amortization of the intangible asset recorded during the three and nine months ended December 31, 2008 was $0 and $759,444, respectively.

On July 18, 2008, INL was sold. Accordingly, the assets, liabilities, and results from operations are classified as discontinued operations in the unaudited consolidated financial statements (Note 3).

13


 

 

NOTE 3:

DISCONTINUED OPERATIONS

Effective July 18, 2008, the Company’s packaging division (INL) (Note 2) was sold for $2,654,000. On the closing date, $2,154,000 was paid to a lender (investor – Note 9) to retire long-term debt. Additionally, $500,000 of the purchase price was held in escrow to secure any of the Company’s indemnification obligations (Note 10). In addition, INL repaid loans and accrued interest of $4,630,813 to Adamis Pharmaceuticals; however, the Company forgave $570,618 of outstanding loans to INL. The 8,000,000 shares of common stock held in escrow in connection with the Company’s purchase of INL were released and cancelled in conjunction with the sale agreement.

In May 2009, INL settled litigation with MBA Marketing, LLC, in which INL was the defendant, awarding the plaintiff $150,000 (Notes 10 and 14). The settlement was included as an indemnity obligation in the purchase agreement, and reduces the purchase price, cash held in escrow and related receivable.

The following table presents information regarding the calculation of the gain from the sale of INL:

 

 

 

 

 

Sale Price - Imperium note payment

 

$

2,154,000

 

Sale Price - Cash held in Escrow

 

 

350,000

 

 

 



 

Total Sale Price

 

 

2,504,000

 

 

 



 

 

 

 

 

 

INL Assets

 

 

9,615,763

 

INL Liabilities

 

 

(13,470,365

)

 

 



 

Net Liabilities

 

 

(3,854,602

)

 

 

 

 

 

Amount of inter-company loan not paid by Buyer

 

 

570,618

 

 

 



 

 

 

 

 

 

Total Basis

 

 

(3,283,984

)

 

 



 

 

 

 

 

 

Gain on Sale

 

$

5,787,984

 

 

 



 

Operating loss from INL from the acquisition date through disposal, excluding the gain on sale, was $4,581,256 and for the nine months ended December 31, 2008 was $2,037,145.

Total loss from discontinued operations for the three months ended December 31, 2008 was $150,000, and total income from discontinued operations for the nine months ended December 31, 2008 was $3,750,839.

14


 

 

NOTE 3:

DISCONTINUED OPERATIONS (CONTINUED)

The following table presents the major classes of assets and liabilities that have been presented as assets and liabilities of discontinued operations at:

 

 

 

 

 

 

 

 

 

 

December 31,
2008

 

March 31,
2008

 

 

 


 


 

Cash and Cash Equivalents

 

$

 

$

144,490

 

Purchase Price Held in Escrow

 

 

350,000

 

 

 

Accounts Receivable

 

 

 

 

1,361,973

 

Prepaid Expenses and Other Current Assets

 

 

 

 

12,634

 

Inventory

 

 

 

 

464,887

 

Property

 

 

 

 

1,946,607

 

Long-Term Assets

 

 

 

 

5,695,834

 

 

 



 



 

 

 

 

 

 

 

 

 

Total Assets from Discontinued Operations

 

$

350,000

 

$

9,626,425

 

 

 



 



 

 

 

 

 

 

 

 

 

Accounts Payable

 

$

 

$

2,957,629

 

Accrued Liabilities

 

 

 

 

455,456

 

Accrued Interest

 

 

 

 

2,036

 

Deferred Revenue

 

 

 

 

381,193

 

Debt

 

 

 

 

2,449,847

 

 

 



 



 

 

 

 

 

 

 

 

 

Total Liabilities from Discontinued Operations

 

$

 

$

6,246,161

 

 

 



 



 


 

 

NOTE 4:

CONCENTRATIONS OF CREDIT RISK

Financial instruments that potentially subject the Company to credit risk consist principally of cash, accounts receivable, purchases and accounts payable.

Cash

The Company at times may have cash in excess of the Federal Deposit Insurance Corporation (“FDIC”) limit. The Company maintains its cash with larger financial institutions. The Company has not experienced losses on these accounts and management believes that the Company is not exposed to significant risks on such accounts.

Sales and Accounts Receivable

The Company grants credit to customers, substantially all of whom are pharmaceutical distribution and medical parties located throughout the United States. The Company typically does not require collateral from customers. The Company monitors exposure to credit losses and maintains allowances for anticipated losses considered necessary under the circumstances.

15


 

 

NOTE 4:

CONCENTRATIONS OF CREDIT RISK (CONTINUED)

Sales and Accounts Receivable (Continued)

The Company had the following concentrations in accounts receivable at:

 

 

 

 

 

 

 

 

 

 

December 31,
2008

 

March 31,
2008

 

 

 


 


 

Customer A

 

 

58.9

%

 

29.6

%

Customer B

 

 

32.3

 

 

 

 

 



 



 

 

 

 

 

 

 

 

 

 

 

 

91.2

%

 

29.6

%

 

 



 



 

The Company is dependant on a limited number of customers for a significant portion of its revenue. The Company had the following concentrations in its sales during the three and nine months ended December 31, 2008 and 2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months
ended December
31, 2008

 

Three Months
ended December
31, 2007

 

Nine Months
ended December
31, 2008

 

Nine Months
ended December
31, 2007

 

 

 


 


 


 


 

Customer A

 

 

%

 

35.5

%

 

15.6

%

 

26.5

%

Customer B

 

 

38.3

 

 

17.4

 

 

37.3

 

 

24.1

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38.3

%

 

52.9

%

 

52.9

%

 

50.6

%

 

 



 



 



 



 

Accounts receivable from continuing operations was $108,791 and $76,270 at December 31, 2008 and March 31, 2008, respectively.

Purchases and Accounts Payable

The Company had no outstanding balance greater than 10% of total accounts payable at December 31, 2008 and March 31, 2008.

The Company is dependant on a limited number of vendors for a significant portion of its trade purchases. The Company had the following concentrations in its trade purchases during the three and nine months ended December 31, 2008 and 2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months
ended December
31, 2008

 

Three Months
ended December
31, 2007

 

Nine Months
ended December
31, 2008

 

Nine Months
ended December
31, 2007

 

 

 


 


 


 


 

Vendor A

 

 

19.6

%

 

%

 

44.2

%

 

%

Vendor B

 

 

19.5

 

 

 

 

 

 

 

Vendor C

 

 

 

 

13.6

 

 

 

 

12.7

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39.1

%

 

13.6

%

 

44.2

%

 

12.7

%

 

 



 



 



 



 

16


 

 

NOTE 5:

INVENTORY

 

 

Inventory consists of the following at:


 

 

 

 

 

 

 

 

 

 

December 31,
2008

 

March 31,
2008

 

 

 


 


 

Respiratory and Allergy Products

 

$

63,556

 

$

104,151

 

Less: Obsolescence Reserve

 

 

(54,296

)

 

(79,888

)

 

 



 



 

 

Respiratory and Allergy Products, Net

 

 

9,260

 

 

24,263

 

Pre-Launch epi Inventory

 

 

511,229

 

 

 

 

 



 



 

 

Inventory, Net

 

$

520,489

 

$

24,263

 

 

 



 



 

The epi product is in the final phase of validation, and we expect the product to be launched prior to expiration.

 

 

NOTE 6:

PROPERTY AND EQUIPMENT

 

 

Property and Equipment consists of the following at:


 

 

 

 

 

 

 

 

 

 

December 31,
2008

 

March 31,
2008

 

 

 


 


 

Office Furniture and Equipment

 

$

128,738

 

$

133,038

 

Computer Equipment

 

 

22,707

 

 

22,707

 

Computer Software

 

 

59,639

 

 

59,639

 

Vehicles

 

 

13,500

 

 

13,500

 

 

 



 



 

 

 

 

224,584

 

 

228,884

 

 

 

 

 

 

 

 

 

Less: Accumulated Depreciation

 

 

(189,818

)

 

(174,904

)

 

 



 



 

 

 

 

 

 

 

 

 

 

 

$

34,766

 

$

53,980

 

 

 



 



 


 

 

NOTE 7:

NOTES PAYABLE TO RELATED PARTIES

The Company had notes payable amounting to $528,000 and $2,244,000 at December 31, 2008 and March 31, 2008, respectively, that bear interest at various rates between 10% and 12%. All of the notes payable were from related parties and $480,000 at March 31, 2008 were not collateralized. The remaining notes were collateralized by the Company’s assets or optional conversion features. The Company retired $1,744,000 of the notes payable in July 2008.

On November 15, 2007, the Company issued a convertible promissory note to a shareholder for $1,000,000 (included in the amounts above) that bore interest at 10% per annum, matured on April 15, 2008, and granted a warrant, that expires on November 15, 2012, to issue 1,000,000 shares of the Company’s common stock with an exercise price of $0.50 per share.

17


 

 

NOTE 7:

NOTES PAYABLE TO RELATED PARTIES (CONTINUED)

The warrant also includes piggyback registration rights in the event the Company files a registration statement with the Securities and Exchange Commission (“SEC”) subsequent to exercise of the warrant. The Company determined the present value of the warrant at the grant date to be $0.42 per share using the Black-Scholes method, assuming 0.10% volatility, 0.00% dividend rate, and a discount rate of 3.67%.

The difference between the present value and the exercise price for the warrants, or $80,000, was recorded as additional paid-in capital and a discount to the note payable, and was accreted on a straight-line basis as interest expense over the term of the note. The balance of the discount was $8,000 at March 31, 2008.

The note also contained a conversion feature that extends the shareholder the right to convert the note into $1,000,000 of the Company’s common stock at a rate of $0.50 per share, or 2,000,000 shares. The conversion of the $1,000,000 note, net of the $80,000 discount, or $920,000, into 2,000,000 shares at a net value of $0.46 per share results in a beneficial conversion. Accordingly, the benefit per share was recorded as additional paid-in capital and a one-time interest charge of $80,000.

The effective interest rate of the note considering the attached warrant and beneficial conversion feature is 39.6%.

The note and accrued interest were retired on July 21, 2008, subsequent to the stated April 15, 2008 maturity date. The Company continued to pay interest through the retirement of the note, and there were no other penalties required by the lender resulting from the default. The additional paid-in capital recorded as a result of the beneficial conversion feature was reversed as the feature was not exercised.

On February 12, 2008, the Company issued a convertible promissory note to Cellegy Pharmaceuticals, Inc. (“Cellegy”) for $500,000 (included in the above amount) that bears interest at 10% per annum, with an original maturity date of June 12, 2009. The conversion feature extends to Cellegy the right to convert the principal amount of the note and accrued interest into shares of the Company’s common stock at the fair market value at the time of the note, or $0.50 per share, in the event that the effective date of the merger between Cellegy and the Company precedes the stated maturity date or an event of default. The merger became effective April 1, 2009 (Note 14).

On December 23, 2008, the Company issued a promissory note to a shareholder for $28,000 that bears interest of 10% with all principal and interest due on the maturity date of December 31, 2009.

 

 

NOTE 8:

LONG-TERM DEBT

Long-term debt at March 31, 2008 consists of two $1,000,000 notes payable to an investor. The Notes bear interest at 12% and are due on April 1, 2009 and April 10, 2009, respectively. The investor was also issued 800,000 shares of the Company’s stock as a condition to issue the debt, valued at $0.50 per share, or $400,000, recorded as deferred financing costs, which is being amortized using the straight-line method over the term of the note. Unamortized financing costs at March 31, 2008 amounted to $320,000 (Note 10).

18


 

 

NOTE 8:

LONG-TERM DEBT (CONTINUED)

On July 18, 2008, the Company retired all of its long-term debt in plus accrued interest and early payment penalties of $154,000 in connection with the sale of INL. The remaining balance of the unamortized financing costs was charged to interest as a result of the retirement.

 

 

NOTE 9:

LICENSE AGREEMENT

On July 28, 2006, the Company entered into a nonexclusive, royalty free license agreement with an entity for the technology used to research and develop new viral therapies, and an exclusive royalty-bearing license requiring a small percentage of revenue received by the Company on future products developed and sold with a payment cap of $10,000,000. The Company paid the entity an initial license fee and granted one of the entity’s officers the right to purchase 1,000,000 Founder’s shares in the Company at price of $0.001 pursuant to a separate stock purchase agreement. The Company also granted the entity a royalty-free non-exclusive license to use any improvements made on the existing technology for research purposes only. The Company and the entity have the right to sublicense with written permission of each party. In the event that the entity sublicenses or sells the improved technology to a third party, then a portion of the total payments, to be decided by mutual agreement, will be due to the Company.

The Company is obligated to make the following milestone payments to the entity based on commencement of various clinical trials and submissions of an application to the FDA for regulatory approval:

 

 

 

Amount

 

Date due


 


$  50,000

 

Within 30 days of commencement of Phase I/II clinical trial.

 

 

 

    50,000

 

Within 30 days of commencement of a separate Phase II trial as required by the FDA.

 

 

 

  300,000

 

Within 30 days of commencement of a Phase III trial.

 

 

 

  500,000

 

Within 30 days of submission of a biological license application or a new drug application with the FDA.

The total milestone payments are not to exceed $900,000 and can only be paid one time and will not repeat for subsequent products. At December 31, 2008, no milestones have been achieved.

19


 

 

NOTE 9:

LICENSE AGREEMENT (CONTINUED)

The agreement will remain in effect as long as the patent rights remain in effect. Adamis has the right to terminate the agreement if it is determined that no viable product can come from the technology. Adamis would be required to transfer and assign all filings, rights and other information in its control if termination occurs. Adamis would retain the same royalty rights for license, or sublicense, agreements if the technology is later developed into a product. Either party may terminate the license agreement in the event of a material breach of the agreement by the other party that has not been cured or corrected within 90 days of notice of the breach.

On September 22, 2006, the Company entered into an agreement with an entity to manufacture an influenza vaccine for the Company. The agreement requires the Company to pay $70,000 upon commencement of the project, followed by monthly payments based upon services performed until the project is complete. No product has been manufactured and no payments have been made at December 31, 2008. Once the project begins, the total payments will aggregate $283,420. The project has an open ended start time. Adamis may terminate the agreement upon notice to the other party, other reimbursing the other party for non cancellable materials and supplies ordered, and work in progress, through the date of the termination.

 

 

NOTE 10:

COMMITMENTS AND CONTINGENCIES

Contingencies

In conjunction with the issuance of the long-term debt and private placement of 800,000 shares of Common Stock to one investor (Notes 8 and 11), the Company entered into a registration rights agreement on December 21, 2007, which required the Company to file a registration statement for the resale of the common shares. The Company must file a registration statement within one year of the first closing date (December 21, 2007). The Company must also use its best efforts to have the registration statement declared effective within 90 days of the filing with the Securities and Exchange Commission (“SEC”). In addition, the Company must use its best efforts to maintain the effectiveness of the registration statement until all common shares have been sold or may be sold without volume restrictions pursuant to Rule 144(k) of the Securities Act.

If the registration statement is not filed or declared effective within the allowable time frame or the Company cannot maintain its effectiveness, the Company must pay partial liquidated damages in cash to the investor amounting to $30,000 for each 30 day period that the Registration default remains uncured up to a cumulative amount of $200,000. This obligation of the Company is to cease if (i) the effective time of the Cellegy merger occurs on or prior to the Registration Deadline, and (ii) certain terms related to these shares in conjunction with the merger are satisfied. The merger transaction was completed April 1, 2009 (Note 14).

20


 

 

NOTE 10:

COMMITMENTS AND CONTINGENCIES (CONTINUED)

Litigation

INL is a party in a pending State of Florida 6th Judicial Circuit action styled MBA MARKETING, LLC d/b/a EXPRESS PERSONNEL SERVICES, a Florida limited liability company v. INTERNATIONAL LABORATORIES, INC., a Florida for profit corporation CASE NO.: 08-4941 CI 19. The claim asserts money that is due for using the employment services of employees of the Plaintiff in violation of the servicing agreement. The claim was settled in May 2009, granting the plaintiff $150,000, which the Company must deliver in two payments of $75,000 within 75 days and 90 days, respectively, of the settlement agreement. This amount is to be repaid from assets of discontinued operations held in escrow (Note 3).

 

 

NOTE 11:

CAPITAL STRUCTURE

The Company is authorized to issue 100,000,000 shares of common stock and 20,000,000 shares of preferred stock with a par value of $0.0001 per share.

In June 2006, the Company was founded through an issuance of 16,684,500 shares of common stock for $0.001 per share or $16,685. The Company has repurchase rights related to 10,409,500 of these shares, which have not been included in the calculation of weighted average shares outstanding.

In July 2006, the Company issued 1,253,000 of its common stock to seed investors for $0.10 per share, or $125,300.

During 2007, the Company retired outstanding debt and accrued interest through issuing 629,737 shares of its common stock at $0.50 per share, or $314,868.

On various dates during 2006 and 2007, the Company sold 1,160,400 shares of its common stock valued at $0.50 per share, or $580,200, in a private placement.

In April 2007, the Company issued 5,159,807 shares of its common stock in exchange for all of the outstanding shares of HVG at $0.50 per share (Note 2). The Company had repurchase options related to 1,000,000 of the shares, of which 684,000 have lapsed. The remaining 316,000 were exercised by the Company and repurchased at $.001 per share per the repurchase agreement.

In November 2007, 669,019 shares of the Company’s common stock were issued to executives of the Company at $0.50 per share with various repurchase rights, which are not included in the calculation of weighted average shares outstanding.

In November 2007, the Company issued 50,000 shares of its common stock at $0.50 per share in lieu of interest associated with an outstanding loan.

In November 2007, the Company issued the remaining 50,000 shares of its common stock at $0.50 per share in lieu of interest associated with an outstanding loan.

In December 2007, the Company issued 800,000 of its common stock at $0.50 per share as costs to obtain long-term debt (Note 8).

21


 

 

NOTE 11:

CAPITAL STRUCTURE (CONTINUED)

In December 2007, the Company issued 2,000,000 shares of its common stock in exchange for all of the outstanding shares of INL at $0.50 per share.

On various dates during 2007, the Company sold 6,591,000 shares of its common stock valued at $0.50 per share, or $3,295,500, in a private placement.

On various dates during the three month period ended March 31, 2008, the Company sold 392,666 shares of its common stock valued at $0.75, or $294,499, in a private placement.

On various dates during the nine month period ended December 31, 2008, the Company sold 1,771,651 shares of its common stock valued at $0.75, or $878,740, in a private placement.

 

 

NOTE 12:

INCOME TAXES

The Company did not elect to file consolidated tax returns for the year ended March 31, 2008. Accordingly, the deferred tax assets for each of the consolidated companies can only be used to offset future tax expense of the respective company.

22


 

 

NOTE 12:

INCOME TAXES (CONTINUED)

The income tax benefit from continuing operations consists of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

 

 

2008

 

 

2008

 

 

2007

 

 

2007

 

 

 

Adamis
Pharmaceuticals

 

Adamis Labs

 

Adamis
Pharmaceuticals

 

Adamis Labs

 

 

 


 

 


 


 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

 

$

 

$

 

$

 

Deferred

 

 

(206,000

)

 

(136,000

)

 

(96,000

)

 

(174,000

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

(206,000

)

 

(136,000

)

 

(96,000

)

 

(174,000

)

Change in Valuation Allowance

 

 

206,000

 

 

136,000

 

 

96,000

 

 

174,000

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax Benefit, net

 

$

 

$

 

$

 

$

 

 

 



 



 



 



 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended December 31,

 

 

 

2008

 

2008

 

2007

 

2007

 

 

 

Adamis
Pharmaceuticals

 

Adamis Labs

 

Adamis
Pharmaceuticals

 

Adamis Labs

 

 

 


 


 


 


 

 

Current

 

$

 

$

 

$

 

$

 

Deferred

 

 

(136,000

)

 

(626,000

)

 

(288,000

)

 

(656,000

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

(136,000

)

 

(626,000

)

 

(288,000

)

 

(656,000

)

Change in Valuation Allowance

 

 

136,000

 

 

626,000

 

 

288,000

 

 

656,000

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax Benefit, net

 

$

 

$

 

$

 

$

 

 

 



 



 



 



 

23


 

 

NOTE 12:

INCOME TAXES (CONTINUED)

The significant components of the deferred tax assets from continuing operations at December 31, 2008 and March 31, 2008 are summarized below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,
2008

 

December 31,
2008

 

March 31, 2008

 

March 31, 2008

 

 

 

Adamis
Pharmaceuticals

 

Adamis Labs

 

Adamis
Pharmaceuticals

 

Adamis Labs

 

 

 


 


 


 


 

Net Operating Loss Carryforwards

 

$

1,080,000

 

$

1,424,000

 

$

812,000

 

$

843,000

 

Deferred Tax Assets

 

 

73,000

 

 

178,000

 

 

128,000

 

 

133,000

 

Deferred Tax (Liabilities)

 

 

(200,000

)

 

 

 

(123,000

)

 

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Deferred Tax Assets

 

 

953,000

 

 

1,602,000

 

 

817,000

 

 

976,000

 

Less Valuation Allowance

 

 

(953,000

)

 

(1,602,000

)

 

(817,000

)

 

(976,000

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Deferred Tax Assets

 

$

 

$

 

$

 

$

 

 

 



 



 



 



 

We have determined at December 31, 2008 and March 31, 2008 that a full valuation allowance would be required against all of our operating loss carryforwards and deferred tax assets that we do not expect to be utilized by deferred tax liabilities. The following tables reconcile our income (loss) before income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

 

 

 

2008

 

2008

 

2007

 

2007

 

 

 

 

 

Adamis
Pharmaceuticals*

 

Adamis Labs

 

Adamis
Pharmaceuticals

 

Adamis Labs

 

 

 

 

 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss)

 

 

 

$

(440,000

)

$

(271,000

)

$

(593,000

)

$

(639,000

)

Permanent Differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Cash Interest

 

 

 

 

 

 

 

 

129,000

 

 

 

INL Loss

 

 

 

 

150,000

 

 

 

 

 

 

 

Meals and Entertainment

 

 

 

 

(205,000

)

 

8,000

 

 

(1,000

)

 

2,000

 

 

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(495,000

)

$

(263,000

)

$

(465,000

)

$

(637,000

)

 

 

 

 



 



 



 



 

Federal Statutory Rate

 

34.00

%

$

(150,000

)

$

(92,000

)

$

(202,000

)

$

(217,000

)

State Income Tax, net of Federal Tax

 

3.63

%

 

(16,000

)

 

(10,000

)

 

(21,000

)

 

(23,000

)

Intercompany Eliminations

 

37.63

%

 

(20,000

)

 

(37,000

)

 

79,000

 

 

65,000

 

Permanent Differences

 

37.63

%

 

(20,000

)

 

3,000

 

 

48,000

 

 

1,000

 

Change in Valuation Allowance

 

 

 

 

206,000

 

 

136,000

 

 

96,000

 

 

174,000

 

 

 

 

 



 



 



 



 

 

Expected Tax (Benefit) Expense

 

 

 

$

 

$

 

$

 

$

 

 

 

 

 



 



 



 



 

24


 

 

NOTE 12:

INCOME TAXES (CONTINUED)


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended December 31,

 

 

 

 

 

2008
Adamis
Pharmaceuticals*

 

2008

Adamis Labs

 

2007
Adamis
Pharmaceuticals

 

2007

Adamis Labs

 

 

 

 

 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss)

 

 

 

 

$

3,738,000

 

$

(1,443,000

)

$

(1,390,000

)

$

(1,672,000

)

Permanent Differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Cash Interest

 

 

 

 

 

248,000

 

 

 

 

129,000

 

 

 

INL Gain

 

 

 

 

 

(4,604,000

)

 

 

 

 

 

 

Meals and Entertainment

 

 

 

 

 

26,000

 

 

13,000

 

 

6,000

 

 

12,000

 

 

 

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(592,000

)

$

(1,430,000

)

$

(1,255,000

)

$

(1,660,000

)

 

 

 

 

 



 



 



 



 

Federal Statutory Rate

 

 

34.00

%

$

1,271,000

 

$

(492,000

)

$

(472,000

)

$

(568,000

)

State Income Tax, net of Federal Tax

 

 

3.63

%

 

136,000

 

 

(52,000

)

 

(50,000

)

 

(61,000

)

Intercompany Eliminations

 

 

37.63

%

 

86,000

 

 

(87,000

)

 

183,000

 

 

(31,000

)

Permanent Differences

 

 

37.63

%

 

(1,629,000

)

 

5,000

 

 

51,000

 

 

4,000

 

Change in Valuation Allowance

 

 

 

 

 

136,000

 

 

626,000

 

 

288,000

 

 

656,000

 

 

 

 

 

 



 



 



 



 

Expected Tax Benefit

 

 

 

 

$

 

$

 

$

 

$

 

 

 

 

 

 



 



 



 



 

*   Does not include operating loss from discontinued operations.

We paid no income tax during the three and nine months ended December 31, 2008 and 2007. We do not expect to pay income tax in the year ending March 31, 2009.

 

 

NOTE 13:

GOING CONCERN

The Company’s consolidated financial statements are prepared using the generally accepted accounting principles applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, as shown in the accompanying consolidated financial statements, the Company has sustained substantial losses from continuing operations since inception and has not introduced new revenue producing products since inception. In addition, the Company has used, rather than provided, cash in its continuing operations. Without realization of additional capital, it would be unlikely for the Company to continue as a going concern. It is management’s plan in this regard to obtain additional working capital through debt and equity financings. The consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

25


 

 

NOTE 14:

SUBSEQUENT EVENTS

Notes Payable to Related Parties

On January 8, 2009 and March 10, 2009, the Company issued promissory notes to a shareholder for $66,000 and $5,765, respectively, which bear interest of 10% with all principal and interest due on the maturity dates of January 8, 2010 and March 10, 2010.

Factoring and Security Agreement

On January 22, 2009, the Company entered into a one-year factoring and security agreement with a third party. The agreement provides for a maximum funding amount of $300,000. The agreement stipulates an initial and periodic factoring fee of .375%. The Company may take advances of 80% of the net factored accounts.

Merger with Cellegy

The Company entered into a merger agreement on February 12, 2008 with Cellegy. The stockholders of Cellegy and the Company approved the merger transaction and related matters at an annual meeting of Cellegy’s stockholders and at a special meeting of Adamis stockholders each held on March 23, 2009. On April 1, 2009, Cellegy completed the merger transaction with the Company. In connection with the closing of the merger transaction, the Company’s $500,000 promissory note converted into shares of the Company’s stock, and these shares were immediately cancelled in accordance with the underlying note payable (Note 7).

In connection with the consummation of the merger and pursuant to the terms of the Merger Agreement, Cellegy changed its name from Cellegy Pharmaceuticals, Inc. to Adamis Pharmaceuticals Corporation, and the Company changed its corporate name to Adamis Corporation.

Pursuant to the terms of the Merger Agreement, immediately before the consummation of the merger Cellegy affected a reverse stock split of its common stock. Pursuant to this reverse stock split, each 9.929060333 shares of common stock of Cellegy that were issued and outstanding immediately before the effective time of the merger was converted into one share of common stock and any remaining fractional shares held by a stockholder (after the aggregating fractional shares) were rounded up to the nearest whole share (the “Reverse Split”).

As a result, the total number of shares of Cellegy that were outstanding immediately before the effective time of the merger were converted into approximately 3,000,000 shares of post-Reverse Split shares of common stock of the Company. Pursuant to the terms of the Merger Agreement, at the effective time of the merger, each share of the Company’s common stock that was issued and outstanding immediately before the effective time of the merger ceased to be outstanding and was converted into the right to receive one share of common stock of Cellegy.

During 2008, the Cellegy’s common stock traded on the OTCBB under the symbol “CLGY.OB.” In April, 2009, and following the merger with Cellegy and the change of Cellegy’s corporate name, the trading symbol for the common stock changed to “ADMP”.

26


 

 

NOTE 14:

SUBSEQUENT EVENTS (CONTINUED)

Merger with Cellegy (Continued)

Also in connection with the closing of the merger, Cellegy amended its certificate of incorporation to increase the authorized number of shares of common stock from 50,000,000 to 175,000,000 and the authorized number of shares of preferred stock from 5,000,000 to 10,000,000.

Cellegy’s stockholders also approved a new 2009 Equity Incentive Plan (the “2009 Plan”), which became effective upon the closing of the merger. The 2009 Plan provides for the grant of incentive stock options, non-statutory stock options, restricted stock awards, restricted stock unit awards, stock appreciation rights, performance stock awards, and other forms of equity compensation (collectively “stock awards”). In addition, the 2009 Plan provides for the grant of performance cash awards. The aggregate number of shares of common stock that may be issued initially pursuant to stock awards under the 2009 Plan is 7,000,000 shares. The number of shares of common stock reserved for issuance will automatically increase on January 1 of each calendar year, from January 1, 2010 through and including January 1, 2019, by the lesser of (a) 5.0% of the total number of shares of common stock outstanding on December 31 of the preceding calendar year or (b) a lesser number of shares of common stock determined by the Company’s board of directors before the start of a calendar year for which an increase applies.

27


Unaudited Pro Forma Combined Condensed Consolidated Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historical (1)

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

Cellegy
December 31,
2008

 

Adamis
December 31,
2008

 

Pro Forma
Adjustments

 

 

 

Pro Forma
As Adjusted

 

 

 


 


 


 

 

 


 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

129,000

 

$

1,000

 

$

 

 

 

$

130,000

 

Accounts receivable

 

 

 

 

 

109,000

 

 

 

 

 

 

 

109,000

 

Inventory, net

 

 

 

 

 

520,000

 

 

 

 

 

 

 

520,000

 

Prepaid expenses and other current assets

 

 

34,000

 

 

18,000

 

 

 

 

 

 

 

52,000

 

Assets from Discontinued Operations

 

 

 

 

 

350,000

 

 

 

 

 

 

 

350,000

 

 

 



 



 



 

 

 



 

Total current assets

 

 

163,000

 

 

998,000

 

 

 

 

 

 

1,161,000

 

Note receivable from related party

 

 

500,000

 

 

 

 

 

(500,000

)

(B)

 

 

 

Interest receivable from related party

 

 

44,000

 

 

 

 

 

(44,000

)

(C)

 

 

 

Propery and equipment, net

 

 

 

 

 

35,000

 

 

 

 

 

 

 

35,000

 

Deferred acquisition costs

 

 

 

 

 

148,000

 

 

(148,000

)

(E)

 

 

 

Other assets

 

 

 

 

 

22,000

 

 

 

 

 

 

 

22,000

 

 

 



 



 



 

 

 



 

Total assets

 

$

707,000

 

$

1,203,000

 

$

(692,000

)

 

 

$

1,218,000

 

 

 



 



 



 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

72,000

 

$

845,000

 

$

 

 

 

$

917,000

 

Accrued expenses and other current payables

 

 

185,000

 

 

266,000

 

 

(44,000

)

(D)

 

 

407,000

 

 

 

 

 

 

 

 

 

 

100,000

 

(E)

 

 

100,000

 

Notes Payable to related parties

 

 

 

 

 

528,000

 

 

(500,000

)

(B)

 

 

28,000

 

 

 



 



 



 

 

 



 

Total current liabilities

 

 

257,000

 

 

1,639,000

 

 

(444,000

)

 

 

 

1,452,000

 

Notes payable

 

 

778,000

 

 

 

 

 

 

 

 

 

 

778,000

 

 

 



 



 



 

 

 



 

Total liabilities

 

 

1,035,000

 

 

1,639,000

 

 

(444,000

)

 

 

 

2,230,000

 

Stockholders’ equity (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

3,000

 

 

4,000

 

 

(3,000

)

(F)

 

 

4,000

 

Additional paid in capital

 

 

125,770,000

 

 

 

 

 

(125,770,000

)

(F)

 

 

 

Additional paid in capital

 

 

 

 

 

9,587,000

 

 

(328,000

)

(A)

 

 

9,259,000

 

Accumulated deficit

 

 

(126,101,000

)

 

(10,027,000

)

 

126,101,000

 

(F)

 

 

(10,027,000

)

 

 

 

 

 

 

 

 

 

(248,000

)

(E)

 

 

(248,000

)

 

 



 



 



 

 

 



 

Total stockholders’ deficit

 

 

(328,000

)

 

(436,000

)

 

(248,000

)

 

 

 

(1,012,000

)

 

 



 



 



 

 

 



 

Total liabilities and stockholders’ deficit

 

$

707,000

 

$

1,203,000

 

$

(692,000

)

 

 

$

1,218,000

 

 

 



 



 



 

 

 



 

(1)   Amounts derived from the audited consolidated financial statements of Cellegy's December 31, 2008 Form 10-K filed with the SEC on May 12, 2009 and from the unaudited consolidated financial statements of Adamis beginning on page 1 of this Form 8-K/A

28


Unaudited Pro Forma Combined Condensed Consolidated Statement of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historical (2)

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

Cellegy
for the nine
months ended

September 30,
2008

 

Adamis
for the nine
months ended
December 31,
2008

 

Pro Forma
Adjustments

 

 

 

Pro Forma
As Adjusted

 

 

 


 


 


 

 

 


 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales

 

$

 

$

403,000

 

$

 

 

 

$

403,000

 

 

 



 



 



 

 

 



 

Total revenue

 

 

 

 

403,000

 

 

 

 

 

 

403,000

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

224,000

 

 

 

 

 

 

224,000

 

Research and development

 

 

3,000

 

 

363,000

 

 

 

 

 

 

366,000

 

Selling, general and administrative

 

 

1,060,000

 

 

2,890,000

 

 

 

 

 

 

3,950,000

 

 

 



 



 



 

 

 



 

Total costs and expenses

 

 

1,063,000

 

 

3,477,000

 

 

 

 

 

 

4,540,000

 

 

 



 



 



 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(1,063,000

)

 

(3,074,000

)

 

 

 

 

 

(4,137,000

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

60,000

 

 

1,000

 

 

(32,000

)

(C)

 

 

29,000

 

Interest and other expense

 

 

(206,000

)

 

(420,000

)

 

38,000

 

(D)

 

 

(588,000

)

 

 



 



 



 

 

 



 

Total other income (expense)

 

 

(146,000

)

 

(419,000

)

 

6,000

 

 

 

 

(559,000

)

Loss from continuing operations

 

$

(1,209,000

)

$

(3,493,000

)

$

6,000

 

 

 

$

(4,696,000

)

 

 



 



 



 

 

 



 

Basic and diluted net loss per common share

 

$

(0.04

)

$

(0.14

)

$

 

 

 

$

(0.17

)

 

 



 



 



 

 

 



 

Weighted-average shares used in computing basic and diluted net loss per share

 

 

29,834,796

 

 

24,707,514

 

 

(26,834,796

)

(F)

 

 

27,707,514

 

 

 



 



 



 

 

 



 

(2)   Amounts derived from the audited consolidated financial statements of Cellegy previously included in the Form S-4 registration statement and from the unaudited consolidated financial statements of Adamis beginning on page 1 of this Form 8-K/A

29


1. Pro forma adjustments

          (A) To record the fair value of Cellegy’s outstanding common stock assumed in connection with the merger.

          (B) To reflect the conversion of the related party note between Cellegy and Adamis to shares of Adamis common stock which will be subsequently cancelled.

          (C) To reflect the elimination of accrued interest income between Cellegy and Adamis in connection with the related party note as mentioned in Note (B) above.

          (D) To reflect the elimination of accrued interest expense between Cellegy and Adamis in connection with the related party note as mentioned in Note (B) above.

          (E) To reflect the expensing of deferred direct costs of the business combination and the accrual of estimated direct costs to be incurred after December 31, 2008 by Cellegy and Adamis to consummate the merger. Merger costs include fees payable for legal, accounting, printing and other consulting services.

          (F) To adjust Cellegy’s historical common shares to reflect the reverse stock split and issuance of post split Cellegy shares to Adamis shareholders on a one for one basis. The pro forma adjustment assumes that the reverse stock split of the Cellegy shares contemplated by the merger agreement will be approximately 1:9.945 and that, pursuant to the terms of the merger agreement, the Cellegy shareholders will hold 3,000,000 shares of the combined company immediately after the merger. Pursuant to the applicable standards for calculating weighted average shares outstanding for a particular period, the calculation of Adamis weighted average shares outstanding for the respective periods excludes outstanding shares that are subject to stock restriction agreements.

30


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.

 

 

 

 

ADAMIS PHARMACEUTICALS CORPORATION

 

 

 

Dated: June 15, 2009

By:

/s/ Robert O. Hopkins

 

 


 

Name:

Robert O. Hopkins

 

Title:

Chief Financial Officer

 

 

 

31