GeoVax Labs, Inc(NASDAQ:GOVX)

GeoVax Labs, Inc., a clinical-stage biotechnology company, develops human vaccines and immunotherapies against infectious diseases and cancers using modified vaccinia ankara virus-like particle vaccine platform. It is developing various preventive vaccines against coronavirus (COVID-19), human immun...
Website: http://www.geovax.com
Founded: 1988
Full Time Employees: 6
CEO: David A. Dodd
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2015-12-31 | 2014-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-06-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue from government contract | 300,677 | ||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||
research and development | 4,276,868 | 4,425,728 | 6,233,870 | 6,947,979 | 4,719,728 | 2,819,189 | 3,764,562 | 2,721,196 | 1,307,177 | 1,330,544 | 12,894,191 | 1,224,362 | 832,835 | 602,783 | 757,346 | 416,756 | 461,421 | 808,936 | 436,096 | 467,674 | 451,227 | 555,718 | 461,760 | 557,696 | 372,202 | 486,994 | |||||||||
general and administrative | 1,086,030 | 1,457,353 | 1,459,880 | 1,651,775 | 1,459,093 | 1,451,425 | 1,622,939 | 1,249,337 | 935,311 | 1,179,024 | 1,014,512 | 757,432 | 733,499 | 1,071,710 | 831,364 | 435,013 | 427,292 | 502,345 | 423,485 | 291,475 | 412,650 | 510,064 | 471,869 | 458,974 | 359,197 | 357,228 | |||||||||
total operating expenses | 5,362,898 | 5,883,081 | 7,693,750 | 8,599,754 | 6,178,821 | 4,270,614 | 5,387,501 | 3,970,533 | 2,242,488 | 2,509,568 | 13,908,703 | 1,981,794 | 1,566,334 | 1,674,493 | 1,588,710 | 851,769 | 888,713 | 1,311,281 | 859,581 | 759,149 | 863,877 | 1,065,782 | 933,629 | 1,016,670 | 731,399 | 844,222 | |||||||||
income from operations | -5,062,221 | -5,883,081 | -7,693,750 | -8,599,754 | -6,178,821 | -4,270,614 | -5,387,501 | -3,970,533 | -2,242,488 | -2,428,042 | -13,743,741 | -1,951,380 | -1,486,626 | -1,564,076 | -1,337,089 | -436,311 | -448,111 | -595,304 | -591,067 | -425,940 | -653,936 | -701,550 | -634,334 | -667,326 | -638,134 | -622,923 | |||||||||
yoy | -18.07% | 37.76% | 42.81% | 116.59% | 175.53% | 75.89% | -60.80% | 103.47% | 50.84% | 55.24% | 927.89% | 347.25% | 231.75% | 162.74% | 126.22% | 2.43% | -31.47% | -15.14% | -6.82% | -36.17% | 2.48% | 12.62% | |||||||||||||
qoq | -13.95% | -23.53% | -10.54% | 39.18% | 44.68% | -20.73% | 35.69% | 77.06% | -7.64% | -82.33% | 604.31% | 31.26% | -4.95% | 16.98% | 206.45% | -2.63% | -24.73% | 0.72% | 38.77% | -34.87% | -6.79% | 10.60% | -4.94% | 4.57% | 2.44% | ||||||||||
other income: | |||||||||||||||||||||||||||||||||||
interest income | 5,471 | 32,949 | 101,342 | 190,936 | 251,201 | 232,698 | 3,692 | 2,431 | 789 | 527 | 738 | 877 | 1,068 | 2,053 | 1,369 | 90 | 60 | 752 | 1,694 | 2,560 | 881 | 1,224 | 1,121 | 1,058 | 1,716 | 1,318 | |||||||||
interest expense | -7,292 | -531 | -755 | -802 | -134,427 | -7,153 | -1,142 | -1,220 | -1,054 | -1,093 | -1,128 | -1,132 | -625 | -625 | -208 | ||||||||||||||||||||
total other income | -1,821 | 3,692 | 2,431 | 789 | 527 | 738 | 877 | 172,593 | 1,298 | 567 | -134,337 | -7,093 | -390 | 474 | 1,506 | -212 | 96 | -11 | 433 | 1,091 | 1,110 | ||||||||||||||
net income | -5,064,042 | -5,850,132 | -7,592,408 | -8,408,818 | -5,927,620 | -4,037,916 | -5,383,809 | -3,968,102 | -2,241,699 | -2,427,515 | -13,743,003 | -1,950,503 | -1,314,033 | -1,562,778 | -1,336,522 | -570,648 | -455,204 | -595,694 | -590,593 | -424,434 | -654,148 | -701,454 | -634,345 | -666,893 | -637,043 | -621,813 | |||||||||
yoy | -14.57% | 44.88% | 41.02% | 111.91% | 164.43% | 66.34% | -60.83% | 103.44% | 70.60% | 55.33% | 928.27% | 241.80% | 188.67% | 162.35% | 126.30% | 34.45% | -30.41% | -15.08% | -6.90% | -36.36% | 2.69% | 12.81% | |||||||||||||
qoq | -13.44% | -22.95% | -9.71% | 41.86% | 46.80% | -25.00% | 35.68% | 77.01% | -7.65% | -82.34% | 604.59% | 48.44% | -15.92% | 16.93% | 134.21% | 25.36% | -23.58% | 0.86% | 39.15% | -35.12% | -6.74% | 10.58% | -4.88% | 4.69% | 2.45% | ||||||||||
basic and diluted: | |||||||||||||||||||||||||||||||||||
net income per common share | -1.99 | -2.47 | -13.6 | -0.32 | -0.22 | -0.15 | -0.2 | -0.17 | -0.18 | -0.34 | -2.24 | -0.31 | -0.21 | -0.29 | -0.713 | -0.73 | -0.03 | -0.13 | -1.43 | -0.01 | |||||||||||||||
weighted-average shares outstanding | 2,539,878 | 2,367,050 | 1,817,282 | 26,544,058 | 26,443,649 | 26,338,576 | 16,973,194 | 23,461,665 | 12,721,696 | 7,109,473 | 6,099,933 | 6,349,297 | 6,322,799 | 5,332,058 | 1,383,829 | 782,978 | 13,823,452 | 4,687,893 | 60,402 | 491,707 | 163,584,755 | 124,170,143 | |||||||||||||
grant revenue | |||||||||||||||||||||||||||||||||||
grant and collaboration revenue | 20,381.5 | 164,962 | 30,414 | 79,708 | 251,621 | 415,458 | 440,602 | 268,514 | 333,209 | 209,941 | 299,295 | 349,344 | 93,265 | ||||||||||||||||||||||
gain on debt extinguishment | 172,056 | ||||||||||||||||||||||||||||||||||
grant revenues | 81,526 | ||||||||||||||||||||||||||||||||||
grant and collaboration revenues | 110,417 | 715,977 | 364,232 | 221,299 | |||||||||||||||||||||||||||||||
loss per common share | -38.88 | -0.03 | -1.01 | -0.01 | |||||||||||||||||||||||||||||||
weighted-averages shares outstanding | 13,038,871 | 649,486 | 167,407,100 | 155,209,337 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2015-12-31 | 2014-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,561,712 | 768,859 | 6,452,589 | 12,687,041 | 17,788,911 | 23,849,860 | 27,612,732 | 34,676,968 | 30,902,454 | 16,257,716 | 11,423,870 | 18,107,019 | 19,538,513 | 20,842,782 | 221,807 | 11,580,594 | 710,682 | 283,341 | 569,359 | 216,411 | 175,985 | 259,701 | 511,242 | 190,969 | 571,154 | 312,727 | 1,060,348 | 1,101,651 | 1,035,925 | 1,167,980 | 1,079,087 | 3,515,784 | 2,191,180 | 1,990,356 |
accounts receivable | 300,677 | |||||||||||||||||||||||||||||||||
prepaid expenses | 1,981,134 | 2,093,519 | 1,433,153 | 2,113,249 | 2,038,283 | 2,138,971 | 1,325,998 | 1,460,207 | 1,135,780 | |||||||||||||||||||||||||
total current assets | 3,843,523 | 2,862,378 | 7,885,742 | 14,800,290 | 19,827,194 | 25,988,831 | 28,938,730 | 36,137,175 | 32,038,234 | 16,636,890 | 11,629,116 | 18,159,837 | 19,656,551 | 20,961,212 | 810,211 | 11,734,794 | 938,315 | 447,264 | 795,590 | 319,796 | 447,909 | 619,704 | 596,187 | 339,149 | 802,324 | 448,074 | 1,236,975 | 1,225,495 | 1,344,474 | 1,418,003 | 1,602,192 | 3,880,720 | 2,801,834 | 3,030,814 |
property and equipment | 170,537 | 190,113 | 209,689 | 212,953 | 224,080 | 217,593 | 234,912 | 248,983 | 214,783 | 206,855 | 156,938 | 168,653 | 149,799 | 143,224 | 9,612 | 10,093 | 8,618 | 10,606 | 9,929 | 11,827 | 13,725 | 11,350 | 16,270 | 21,221 | 26,171 | 31,151 | 83,608 | 96,693 | 102,486 | 176,206 | 248,441 | 344,202 | 138,847 | 75,144 |
other assets | 81,010 | 305,691 | 1,187,788 | 1,187,788 | 1,197,788 | 1,197,788 | 2,174,286 | 2,184,286 | 987,508 | 11,010 | 11,010 | |||||||||||||||||||||||
total assets | 4,095,070 | 3,358,182 | 9,283,219 | 16,201,031 | 21,249,062 | 27,404,212 | 31,347,928 | 38,570,444 | 33,240,525 | 16,854,755 | 11,797,064 | 18,339,500 | 19,817,360 | 21,115,446 | 830,833 | 11,755,897 | 957,943 | 468,880 | 816,529 | 342,633 | 472,644 | 642,064 | 623,467 | 371,380 | 839,505 | 490,235 | 1,331,593 | 1,333,198 | 1,477,970 | 1,645,142 | 2,357,834 | 4,315,597 | 3,056,241 | 3,246,404 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||
accounts payable | 3,983,696 | 1,883,844 | 2,802,950 | 4,213,295 | 871,131 | 1,287,995 | 1,747,682 | 1,079,421 | 237,315 | 426,103 | 2,057,534 | 289,438 | 289,680 | 232,482 | 740,829 | 161,478 | 91,416 | 152,653 | 63,143 | 116,207 | 253,166 | 125,859 | 147,947 | 66,032 | 54,039 | 77,581 | 100,935 | 55,616 | 163,788 | 138,339 | ||||
notes payable and accrued interest – related parties | 142,292 | |||||||||||||||||||||||||||||||||
accrued expenses | 2,278,308 | 1,420,063 | 716,931 | 2,868,390 | 3,214,381 | 3,251,060 | 3,000,212 | 3,709,984 | 3,130,553 | 3,075,000 | 3,377,826 | 46,212 | 69,342 | 36,623 | 1,917,425 | 579,585 | 2,076,359 | 1,851,040 | 1,732,438 | 1,510,268 | 1,378,710 | 1,238,552 | 1,149,758 | 998,062 | 864,358 | 733,711 | 4,055 | 52,490 | 33,877 | 125,869 | ||||
total current liabilities | 6,404,296 | 3,303,907 | 3,519,881 | 7,081,685 | 4,085,512 | 4,539,055 | 4,747,894 | 4,789,405 | 3,367,868 | 3,501,103 | 5,435,360 | 335,650 | 359,022 | 451,949 | 2,670,302 | 923,647 | 2,785,865 | 2,016,193 | 1,808,081 | 1,638,975 | 1,644,376 | 1,624,831 | 1,304,999 | 1,068,262 | 919,439 | 811,292 | 126,990 | 187,023 | 327,035 | 941,535 | 521,608 | 571,365 | 346,422 | 598,538 |
commitments | ||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||
common stock | 26,335 | 6,382 | 300 | |||||||||||||||||||||||||||||||
authorized shares – 150,000,000 and 600,000,000 at june 30, 2024 and december 31, 2023, respectively | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 4,178,700 and 1,977,152 at june 30, 2024 and december 31, 2023, respectively | 4,179 | |||||||||||||||||||||||||||||||||
additional paid-in capital | 112,964,554 | 110,265,884 | 110,125,146 | 105,864,028 | 105,499,665 | 105,273,652 | 104,970,722 | 104,767,918 | 96,901,530 | 78,147,616 | 68,731,220 | 68,630,363 | 68,134,402 | 67,937,289 | 41,189,070 | 55,203,149 | 41,658,861 | 39,340,224 | 38,818,750 | 38,165,172 | 37,898,525 | 37,264,301 | 36,830,813 | 36,558,210 | 36,219,889 | 35,589,911 | 32,587,543 | 30,823,769 | 25,587,148 | 23,319,166 | 22,105,747 | 20,500,452 | 16,215,966 | 12,441,647 |
accumulated deficit | -115,277,959 | -110,213,917 | -104,363,785 | -96,771,377 | -88,362,559 | -82,434,939 | -78,397,023 | -73,013,214 | -69,045,112 | -66,803,413 | -64,375,898 | -50,632,895 | -48,682,392 | -47,368,359 | -43,443,207 | -44,469,059 | -43,898,411 | -42,847,513 | -42,256,920 | -41,832,486 | -41,178,338 | -40,476,884 | -39,842,539 | -39,175,646 | -38,538,603 | -37,916,790 | -32,474,927 | -29,785,640 | ||||||
total stockholders’ equity | -2,309,226 | 54,275 | 5,763,338 | 9,119,346 | 17,163,550 | 22,865,157 | 26,600,034 | 31,781,039 | 27,872,657 | 11,353,652 | 4,361,704 | 18,003,850 | 19,458,338 | 20,651,340 | -1,864,250 | 10,813,744 | -1,849,621 | -1,574,556 | -1,020,719 | -1,328,633 | -1,207,149 | -1,022,347 | -724,238 | -742,714 | -128,892 | -321,057 | 1,204,603 | 1,146,175 | 1,150,935 | 703,607 | 1,836,226 | 3,744,232 | 2,709,819 | 2,647,866 |
total liabilities and stockholders’ equity | 4,095,070 | 3,358,182 | 9,283,219 | 16,201,031 | 21,249,062 | 27,404,212 | 31,347,928 | 38,570,444 | 33,240,525 | 16,854,755 | 11,797,064 | 18,339,500 | 19,817,360 | 21,115,446 | 830,833 | 11,755,897 | 957,943 | 468,880 | 816,529 | 342,633 | 472,644 | 642,064 | 623,467 | 371,380 | 839,505 | 490,235 | 1,331,593 | 1,333,198 | 1,477,970 | 1,645,142 | 2,357,834 | 4,315,597 | 3,056,241 | 3,246,404 |
stockholders’ equity: | ||||||||||||||||||||||||||||||||||
authorized shares – 150,000,000 and 600,000,000 at march 31, 2024 and december 31, 2023, respectively | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 2,308,309 and 1,977,152 at march 31, 2024 and december 31, 2023, respectively | 2,308 | |||||||||||||||||||||||||||||||||
authorized shares – 600,000,000 | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 1,977,152 and 1,755,664 at december 31, 2023 and 2022, respectively | 1,977 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 26,695,287 and 26,334,953 at september 30, 2023 and december 31, 2022, respectively | 26,695 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 26,443,649 and 26,334,953 at june 30, 2023 and december 31, 2022, respectively | 26,444 | |||||||||||||||||||||||||||||||||
authorized shares – 600,000,000 issued and outstanding shares – 26,443,649 and 26,334,953 at march 31, 2023 and december 31, 2022, respectively | 26,444 | |||||||||||||||||||||||||||||||||
grant funds receivable | 59,758 | 119,978 | 79,341 | 266,248 | 183,515 | 474,275 | 320,321 | 311,368 | 93,260 | |||||||||||||||||||||||||
other liabilities | 2,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||
total liabilities | 4,747,894 | 6,789,405 | 5,367,868 | 5,501,103 | 7,435,360 | 335,650 | 359,022 | 464,106 | 2,695,083 | 942,153 | 2,807,564 | 2,043,436 | 1,837,248 | 1,671,266 | 1,679,793 | 1,664,411 | 1,347,705 | 1,114,094 | 968,397 | |||||||||||||||
authorized shares – 600,000,000 issued and outstanding shares – 26,334,953 and 6,381,541 at september 30, 2022 and december 31, 2021, respectively | 26,335 | |||||||||||||||||||||||||||||||||
authorized shares – 600,000,000 issued and outstanding shares – 16,238,739 and 6,381,541 at june 30, 2022 and december 31, 2021, respectively | 16,239 | |||||||||||||||||||||||||||||||||
grant funds and other receivables | 99,526 | 49,006 | 520,509 | 141,154 | 187,163 | 68,603 | 103,485 | 64,246 | 160,277 | 121,814 | 14,757 | 5,000 | ||||||||||||||||||||||
prepaid expenses and other current assets | 279,648 | 156,240 | 52,818 | 118,038 | 118,430 | 67,895 | 13,046 | 40,470 | 95,320 | 122,746 | 39,139 | 111,647 | 238,189 | 70,188 | 148,180 | 226,170 | 75,589 | 56,649 | 44,503 | 42,301 | 66,508 | |||||||||||||
deposits | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 11,010 | 980 | 980 | |||||||||||||||
accrued expenses - noncurrent | 2,000,000 | |||||||||||||||||||||||||||||||||
authorized shares – 600,000,000 issued and outstanding shares – 9,449,025 and 6,381,541 at march 31, 2022 and december 31, 2021, respectively | 9,449 | |||||||||||||||||||||||||||||||||
current portion of notes payable | 182,844 | 12,048 | 182,584 | 182,379 | 12,500 | 12,500 | 12,500 | 12,500 | 260,420 | |||||||||||||||||||||||||
accrued expenses – noncurrent | 2,000,000 | |||||||||||||||||||||||||||||||||
note payable, net of current portion | 12,157 | 24,781 | 18,506 | 21,699 | 27,243 | 29,167 | 32,291 | 35,417 | 39,580 | 42,706 | 45,832 | 48,958 | ||||||||||||||||||||||
preferred stock, .01 par value: authorized shares – 10,000,000 series b convertible preferred stock, 1,000 stated value; -0- and 100 shares issued and outstanding at december 31, 2021 and 2020, respectively | ||||||||||||||||||||||||||||||||||
preferred stock, .01 par value: | ||||||||||||||||||||||||||||||||||
authorized shares – 10,000,000 series b convertible preferred stock, 1,000 stated value; -0- and 100 shares issued and outstanding at september 30, 2021 and december 31, 2020, respectively | ||||||||||||||||||||||||||||||||||
authorized shares – 600,000,000 issued and outstanding shares – 6,381,541 and 3,834,095 at september 30, 2021 and december 31, 2020, respectively | 6,382 | |||||||||||||||||||||||||||||||||
authorized shares – 10,000,000 | ||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; -0- and 100 shares issued and outstanding at june 30, 2021 and december 31, 2020, respectively | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 6,327,702 and 3,834,095 at june 30, 2021 and december 31, 2020, respectively | 6,328 | |||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at march 31, 2021 and december 31, 2020, respectively | 76,095 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 6,315,467 and 3,834,095 at march 31, 2021 and december 31, 2020, respectively | 6,315 | |||||||||||||||||||||||||||||||||
preferred stock, .01 par value | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 400 and 2,486 march 31, 2020 and december 31, 2019, respectively | 376,095 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 13,791,601 and 299,835 at march 31, 2020 and december 31, 2019, respectively | 13,792 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 100 and 2,486 september 30, 2020 and december 31, 2019, respectively | 76,095 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 3,559,473 and 14,992 at september 30, 2020 and december 31, 2019, respectively | 3,559 | |||||||||||||||||||||||||||||||||
convertible debentures | 435,711 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 400 and 2,486 june 30, 2020 and december 31, 2019, respectively | 376,095 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 13,834,075 and 299,835 at june 30, 2020 and december 31, 2019, respectively | 13,834 | |||||||||||||||||||||||||||||||||
preferred stock, .01 par value (note 7): authorized shares – 10,000,000 issued and outstanding shares – 2,486 and 3,450 at december 31, 2019 and 2018, respectively | 1,932,433 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 3,054 and 3,450 september 30, 2019 and december 31, 2018, respectively | 2,321,823 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 95,627,584 and 437,807 at september 30, 2019 and december 31, 2018, respectively | 95,628 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 3,402 and 3,450 at june 30, 2019 and december 31, 2018, respectively | 2,337,867 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 813,916 and 437,807 at june 30, 2019 and december 31, 2018, respectively | 814 | |||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at march 31, 2019 and december 31, 2018 | 76,095 | |||||||||||||||||||||||||||||||||
series c convertible preferred stock, 1,000 stated value; -0- and 2,150 shares issued and outstanding at march 31, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||||||||
series e convertible preferred stock, 1,000 stated value; -0- and 1,200 shares issued and outstanding at march 31, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||||||||
series f convertible preferred stock, 1,000 stated value; 2,583 and -0- shares issued and outstanding at march 31, 2019 and december 31, 2018, respectively | 1,591,763 | |||||||||||||||||||||||||||||||||
series g convertible preferred stock, 1,000 stated value; 500 and -0- shares issued and outstanding at march 31, 2019 and december 31, 2018, respectively | 404,250 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 556,489 and 437,807 at march 31, 2019 and december 31, 2018, respectively | 556 | |||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at december 31, 2018 and 2017 | 76,095 | |||||||||||||||||||||||||||||||||
series c convertible preferred stock, 1,000 stated value; 2,150 and 2,570 shares issued and outstanding at december 31, 2018 and 2017, respectively | 705,238 | |||||||||||||||||||||||||||||||||
series d convertible preferred stock, 1,000 stated value; -0- and 1,000 shares issued and outstanding at december 31, 2018 and 2017, respectively | ||||||||||||||||||||||||||||||||||
series e convertible preferred stock, 1,000 stated value; 1,200 and -0- shares issued and outstanding at december 31, 2018 and 2017, respectively | 1,190,000 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 218,903,476 and 106,736,810 at december 31, 2018 and 2017, respectively | 218,903 | |||||||||||||||||||||||||||||||||
current portion of note payable | 7,294 | 4,168 | 1,042 | |||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at september 30, 2018 and december 31, 2017 | 76,095 | |||||||||||||||||||||||||||||||||
series c convertible preferred stock, 1,000 stated value; 2,570 shares issued and outstanding at september 30, 2018 and december 31, 2017 | 842,990 | |||||||||||||||||||||||||||||||||
series d convertible preferred stock, 1,000 stated value; -0- and 1,000 shares issued and outstanding at september 30, 2018 and december 31, 2017 | ||||||||||||||||||||||||||||||||||
series e convertible preferred stock, 1,000 stated value; 1,200 and -0- shares issued and outstanding at september 30, 2018 and december 31, 2017 | 1,190,000 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 178,403,476 and 106,736,810 at september 30, 2018 and december 31, 2017 | 178,403 | |||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at june 30, 2018 and december 31, 2017 | 76,095 | |||||||||||||||||||||||||||||||||
series c convertible preferred stock, 1,000 stated value; 2,570 shares issued and outstanding at june 30, 2018 and december 31, 2017 | 842,990 | |||||||||||||||||||||||||||||||||
series d convertible preferred stock, 1,000 stated value; 205 and 1,000 shares issued and outstanding at june 30, 2018 and december 31, 2017 | 200,900 | |||||||||||||||||||||||||||||||||
series e convertible preferred stock, 1,000 stated value; 600 and -0- shares issued and outstanding at june 30, 2018 and december 31, 2017 | 590,000 | |||||||||||||||||||||||||||||||||
issued and outstanding shares – 164,736,810 and 106,736,810 at june 30, 2018 and december 31, 2017 | 164,737 | |||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at march 31, 2018 and december 31, 2017 | 76,095 | |||||||||||||||||||||||||||||||||
series c convertible preferred stock, 1,000 stated value; 2,570 shares issued and outstanding at march 31, 2018 and december 31, 2017 | 842,990 | |||||||||||||||||||||||||||||||||
series d convertible preferred stock, 1,000 stated value; 550 and 1,000 shares issued and outstanding at march 31, 2018 and december 31, 2017 | 539,000 | |||||||||||||||||||||||||||||||||
series e convertible preferred stock, 1,000 stated value; 600 and -0- shares issued and outstanding at march 31, 2018 and december 31, 2017 | 590,000 | |||||||||||||||||||||||||||||||||
authorized shares – 600,000,000 issued and outstanding shares – 141,736,810 and 106,736,810 at march 31, 2018 and december 31, 2017 | 141,737 | |||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at december 31, 2017 and 2016, respectively | 76,095 | |||||||||||||||||||||||||||||||||
series c convertible preferred stock, 1,000 stated value; 2,570 and 2,868 shares issued and outstanding at december 31, 2017 and 2016, respectively | 842,990 | |||||||||||||||||||||||||||||||||
series d convertible preferred stock, 1,000 stated value; 1,000 and -0- shares issued and outstanding at december 31, 2017 and 2016, respectively | 980,000 | |||||||||||||||||||||||||||||||||
authorized shares – 600,000,000 and 300,000,000 at december 31, 2017 and 2016, respectively | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 106,736,810 and 55,235,233 at december 31, 2017 and 2016, respectively | 106,737 | |||||||||||||||||||||||||||||||||
amounts due to emory university | 22,000 | |||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 shares issued and outstanding at december 31, 2015 and 2014, respectively | 76,095 | |||||||||||||||||||||||||||||||||
series c convertible preferred stock, 1,000 stated value; 3,000 and -0- shares issued and outstanding at december 31, 2015 and 2014, respectively | 983,941 | |||||||||||||||||||||||||||||||||
authorized shares – 150,000,000 and 75,000,000 at december 31, 2015 and 2014, respectfully | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 31,950,813 at december 31, 2015 and 2014, respectively | 31,951 | |||||||||||||||||||||||||||||||||
amounts payable to emory university | 78,917 | 129,370 | 677,327 | 182,980 | 163,021 | 156,225 | ||||||||||||||||||||||||||||
series a convertible preferred stock, 1,000 stated value; -0- and 71 shares issued and outstanding at december 31, 2014 and 2013, respectively | ||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 1,000 stated value; 100 and 1,650 shares issued and outstanding at december 31, 2014 and 2013, respectively | 76,095 | |||||||||||||||||||||||||||||||||
authorized shares – 75,000,000 | ||||||||||||||||||||||||||||||||||
issued and outstanding shares – 31,950,813 and 23,765,180 at december 31, 2014 and 2013, respectively | 31,951 | |||||||||||||||||||||||||||||||||
other assets: | ||||||||||||||||||||||||||||||||||
licenses, net of accumulated amortization of 228,856 and 208,933 at december 31, 2012 and 2011 respectively | 20,000 | |||||||||||||||||||||||||||||||||
deposits and other assets | 11,010 | 11,010 | ||||||||||||||||||||||||||||||||
total other assets | 31,010 | 50,933 | 507,201 | 90,675 | 115,560 | 140,446 | ||||||||||||||||||||||||||||
preferred stock, .01 par value... | 312,196 | |||||||||||||||||||||||||||||||||
common stock, .001 par value... | 18,733 | 16,443 | 15,655 | 781,628 | 747,449 | 731,628 | ||||||||||||||||||||||||||||
deficit accumulated during the development stage | -24,767,142 | -22,632,002 | -20,285,176 | -17,537,848 | -14,253,596 | -10,525,409 | ||||||||||||||||||||||||||||
licenses, net of accumulated amortization of 208,933 and 184,047 at december 31, 2011 and 2010 respectively | 39,923 | |||||||||||||||||||||||||||||||||
deferred offering costs | 430,402 | |||||||||||||||||||||||||||||||||
prepaid expenses and other | 48,830 | 44,615 | 299,286 | 49,748 | ||||||||||||||||||||||||||||||
licenses, net of accumulated amortization of 184,047 and 159,161 at december 31, 2010 and 2009 respectively | 64,809 | |||||||||||||||||||||||||||||||||
deposits and other | 11,990 | 980 | ||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 338,628 | 408,344 | 176,260 | 390,993 | ||||||||||||||||||||||||||||||
licenses, net of accumulated amortization of 159,161 and 134,276 | ||||||||||||||||||||||||||||||||||
at december 31, 2009 and 2008 respectively | 89,695 | |||||||||||||||||||||||||||||||||
stock subscriptions receivable | 897,450 | |||||||||||||||||||||||||||||||||
licenses, net of accumulated amortization of 134,276 and 109,390 at december 31, 2008 and 2007, respectively | 114,580 | |||||||||||||||||||||||||||||||||
amounts payable to related parties | 170,162 | |||||||||||||||||||||||||||||||||
accrued salaries | 51,320 | |||||||||||||||||||||||||||||||||
licenses, net of accumulated amortization of 109,390 and 84,504 at december 31, 2007 and 2006, respectively | 139,466 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||
net income | -5,064,042 | -5,850,132 | -7,592,408 | -8,408,818 | -5,927,620 | -4,037,916 | -5,383,809 | -3,968,102 | -2,241,699 | -2,427,515 | -13,743,003 | -1,950,503 | -1,314,033 | -1,562,778 | -1,336,522 | -570,648 | -455,204 | -595,694 | -590,593 | -424,434 | -654,148 | -701,454 | -634,345 | -666,893 | -637,043 | -621,813 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||
depreciation and amortization expense | ||||||||||||||||||||||||||
stock-based compensation expense | 101,640 | 157,736 | 261,458 | 297,947 | 269,513 | 246,039 | 207,178 | 205,151 | 122,031 | 76,790 | 40,463 | 6,000 | 12,000 | 6,000 | 36,756 | 32,348 | 105,172 | 153,224 | 194,299 | 142,512 | 80,364 | 52,549 | ||||
changes in assets and liabilities: | ||||||||||||||||||||||||||
accounts receivable | ||||||||||||||||||||||||||
prepaid expenses and other current assets | 112,385 | -677,033 | 592,596 | -8,299 | 57,188 | -755,973 | 85,834 | -312,052 | -801,119 | -138,368 | -123,249 | 70,928 | 392 | 35,659 | -106,976 | 27,424 | 27,425 | 27,425 | 27,426 | -83,607 | 0 | -30 | -26,064 | 20,849 | 20,847 | 20,848 |
other assets | 224,681 | 882,097 | 0 | 10,000 | 0 | 976,498 | ||||||||||||||||||||
accounts payable and accrued expenses | -3,561,804 | 2,996,173 | 1,421,537 | -133,235 | -1,934,257 | 7,099,710 | -23,372 | 91,773 | -357,878 | -114,080 | 87,954 | -490,479 | 654,561 | 208,112 | 169,106 | -5,401 | 267,465 | 66,706 | 233,611 | 145,697 | 107,105 | |||||
total adjustments | 3,122,994 | 166,402 | -2,685,537 | 3,313,140 | -109,524 | 275,044 | -1,680,427 | 168,948 | -1,591,879 | -1,905,725 | 7,059,854 | 316,798 | 55,494 | -58,249 | -205,429 | 287,522 | -111,669 | 237,074 | 309,833 | 80,506 | 197,700 | 384,093 | 132,804 | 387,166 | 256,858 | 240,240 |
net cash from operating activities | -1,941,048 | -5,683,730 | -10,277,945 | -5,095,678 | -6,037,144 | -3,762,872 | -7,064,236 | -3,799,154 | -3,833,578 | -4,333,240 | -6,683,149 | -1,633,705 | -1,258,539 | -1,621,027 | -1,541,951 | -283,126 | -566,873 | -358,620 | -280,760 | -343,928 | -456,448 | -317,361 | -501,541 | -279,727 | -380,185 | -381,573 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -154,321 | 0 | 0 | 0 | -3,334 | 0 | 0 | -4,272 | 0 | 0 | 0 | 0 |
free cash flows | -1,941,048 | -5,683,730 | -10,277,945 | -5,095,678 | -6,037,144 | -3,762,872 | -7,064,236 | -3,799,154 | -3,833,578 | -4,333,240 | -6,683,149 | -1,633,705 | -1,258,539 | -1,621,027 | -1,696,272 | -283,126 | -566,873 | -358,620 | -284,094 | -343,928 | -456,448 | -321,633 | -501,541 | -279,727 | -380,185 | -381,573 |
cash flows from investing activities: | ||||||||||||||||||||||||||
purchase of equipment | -18,949 | -6,192 | 0 | -51,875 | -20,197 | -62,186 | ||||||||||||||||||||
net cash from investing activities | -18,949 | -6,192 | 0 | -51,875 | -20,197 | -62,186 | 0 | -27,789 | -154,321 | -3,334 | 0 | 0 | -4,272 | |||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||
net proceeds from issuance of notes payable – related parties | ||||||||||||||||||||||||||
net proceeds from sale of common stock and warrants | 0 | 9,229,248 | 0 | 0 | ||||||||||||||||||||||
net proceeds from warrant exercise | 24 | |||||||||||||||||||||||||
net cash from financing activities | 0 | 7,625,543 | 18,498,513 | 9,229,272 | 0 | 230,000 | -25,801 | 12,580,013 | -526 | 11,155,508 | 1,055,748 | 297,086 | -1,924 | 696,876 | 496,874 | 237,917 | 250,000 | 600,000 | ||||||||
net decrease in cash and cash equivalents | 792,853 | -5,683,730 | ||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 6,452,589 | 0 | 0 | 0 | 27,612,732 | 0 | 0 | 0 | 11,423,870 | 0 | 0 | 0 | 9,883,796 | 0 | 0 | 0 | 283,341 | 0 | 0 | 0 | 259,701 | 0 | 0 | 0 | 312,727 |
cash and cash equivalents at end of period | 792,853 | 768,859 | -6,234,452 | -5,101,870 | -6,060,949 | 23,849,860 | -7,064,236 | 3,774,514 | 14,644,738 | 16,257,716 | -6,683,149 | -1,431,494 | -1,304,269 | 20,842,782 | -1,696,798 | 10,869,912 | 488,875 | 221,807 | -286,018 | 352,948 | 40,426 | 175,985 | -251,541 | 320,273 | -380,185 | 571,154 |
depreciation expense | 19,576 | 17,319 | 17,318 | 17,319 | 12,269 | |||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | -215,974 | -208,839 | ||||||||||||||||||||||||
none | ||||||||||||||||||||||||||
depreciation and amortization | 14,071 | 17,675 | 11,715 | 8,935 | 13,354 | 4,517 | 16,673 | -4,050 | 6,039 | 994 | 2,657 | 1,898 | 1,898 | 1,897 | 4,920 | 4,951 | 4,950 | 4,980 | ||||||||
grant funds receivables | ||||||||||||||||||||||||||
net proceeds from warrant exercises | 0 | 7,625,543 | 0 | 230,000 | 0 | 3,174,156 | ||||||||||||||||||||
net increase in cash and cash equivalents | -6,234,452 | -5,101,870 | -6,060,949 | -3,762,872 | -7,064,236 | 3,774,514 | 14,644,738 | 4,833,846 | -6,683,149 | -1,431,494 | -1,304,269 | 10,958,986 | -1,696,798 | 10,869,912 | 488,875 | -61,534 | -286,018 | -83,716 | 320,273 | -380,185 | 258,427 | |||||
grant funds receivable | -14,757 | |||||||||||||||||||||||||
warrant issued for technology license | ||||||||||||||||||||||||||
gain on debt extinguishment | 0 | 0 | ||||||||||||||||||||||||
repurchase of preferred stock | 0 | 0 | ||||||||||||||||||||||||
principal repayment of note payable | 0 | 0 | -24,801 | -3,063 | -2,988 | -2,952 | -2,914 | -3,124 | -3,126 | -2,083 | ||||||||||||||||
stock-based compensation expense for employees and directors | ||||||||||||||||||||||||||
stock-based compensation expense for consultants | ||||||||||||||||||||||||||
grant funds and other receivables | 0 | 99,526 | -50,520 | -49,006 | 0 | 0 | 182,663 | -41,509 | 46,009 | 333,346 | -451,906 | 34,882 | -39,239 | 96,031 | -38,463 | 54,758 | ||||||||||
deposits and other assets | -1,196,778 | |||||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||
net proceeds from sale of common stock | 0 | 9,408,920 | ||||||||||||||||||||||||
amortization of debt discount | 0 | |||||||||||||||||||||||||
warrant issued for technology license fee | 0 | |||||||||||||||||||||||||
purchase of property and equipment | 0 | -154,321 | -3,334 | 0 | 0 | -4,272 | ||||||||||||||||||||
net proceeds from sale of preferred stock | 0 | 0 | 0 | 300,000 | 0 | 700,000 | 500,000 | 240,000 | 0 | 600,000 | 0 | 590,000 | ||||||||||||||
net proceeds from issuance of note payable | 0 | 0 | ||||||||||||||||||||||||
net proceeds from bridge financing | 0 | 0 | ||||||||||||||||||||||||
stock-based compensation for employees and directors | ||||||||||||||||||||||||||
stock-based compensation for consultants | ||||||||||||||||||||||||||
principal repayment of notes payable | ||||||||||||||||||||||||||
proceeds from issuance of notes payable | ||||||||||||||||||||||||||
proceeds from issuance of note payable | 0 | 0 | 50,000 | |||||||||||||||||||||||
net cash provided in financing activities | 640,000 | |||||||||||||||||||||||||
stock-based compensation expense, including common stock issued for services | ||||||||||||||||||||||||||
proceeds from sale of common stock | ||||||||||||||||||||||||||
proceeds from sale of preferred stock | ||||||||||||||||||||||||||
accretion of preferred stock redemption value | ||||||||||||||||||||||||||
deferred offering costs | ||||||||||||||||||||||||||
deposits | ||||||||||||||||||||||||||
proceeds from sale of property and equipment | ||||||||||||||||||||||||||
net cash provided (used) by investing activities | ||||||||||||||||||||||||||
supplemental disclosure of cash flow information interest paid | ||||||||||||||||||||||||||
write-off of deferred offering costs | ||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||
net cash provided (used) by financing activities | ||||||||||||||||||||||||||
stock subscriptions receivable | ||||||||||||||||||||||||||
in connection with the merger discussed in note 6, all of the outstanding shares of the company’s mandatory redeemable convertible preferred stock were converted into shares of common stock as of september 28, 2006. | ||||||||||||||||||||||||||
unearned grant revenue | ||||||||||||||||||||||||||
net proceeds from exercise of stock options | ||||||||||||||||||||||||||
prepaid expenses | ||||||||||||||||||||||||||
repayment of note payable |
