CORMEDIX INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
ASSETS
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
13,184,776
|
|
|
$
|
11,817,418
|
|
Restricted cash
|
|
|
171,553
|
|
|
|
171,553
|
|
Short-term investments
|
|
|
17,043,990
|
|
|
|
23,568,386
|
|
Trade receivables
|
|
|
344,727
|
|
|
|
315,771
|
|
Inventories, net
|
|
|
333,873
|
|
|
|
376,569
|
|
Prepaid research and development expenses
|
|
|
2,171,689
|
|
|
|
430,162
|
|
Other prepaid expenses and current assets
|
|
|
319,198
|
|
|
|
379,004
|
|
Total current assets
|
|
|
33,569,806
|
|
|
|
37,058,863
|
|
Property and equipment, net
|
|
|
34,777
|
|
|
|
37,866
|
|
Security deposit
|
|
|
5,000
|
|
|
|
5,000
|
|
TOTAL ASSETS
|
|
$
|
33,609,583
|
|
|
$
|
37,101,729
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,581,417
|
|
|
$
|
1,709,397
|
|
Accrued expenses
|
|
|
1,346,925
|
|
|
|
1,221,557
|
|
Deferred revenue
|
|
|
135,407
|
|
|
|
130,409
|
|
Total current liabilities
|
|
|
3,063,749
|
|
|
|
3,061,363
|
|
Deferred revenue, long-term
|
|
|
26,622
|
|
|
|
28,878
|
|
TOTAL LIABILITIES
|
|
|
3,090,371
|
|
|
|
3,090,241
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Preferred stock - $0.001 par value: 2,000,000 shares authorized; 450,085 shares issued and outstanding at March 31, 2016 and December 31, 2015 (see Note 3)
|
|
|
450
|
|
|
|
450
|
|
Common stock - $0.001 par value: 80,000,000 shares authorized; 36,138,323, and 35,963,348 shares issued and outstanding at March 31, 2016 and December 31, 2015, respectively
|
|
|
36,139
|
|
|
|
35,964
|
|
Accumulated other comprehensive income
|
|
|
92,982
|
|
|
|
62,130
|
|
Additional paid-in capital
|
|
|
129,012,409
|
|
|
|
128,304,539
|
|
Accumulated deficit
|
|
|
(98,622,768
|
)
|
|
|
(94,391,595
|
)
|
TOTAL STOCKHOLDERS’ EQUITY
|
|
|
30,519,212
|
|
|
|
34,011,488
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
33,609,583
|
|
|
$
|
37,101,729
|
|
See Notes to Unaudited Condensed Consolidated Financial Statements.
CORMEDIX INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS
(Unaudited)
|
|
Three Month Periods Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Revenue
|
|
|
|
|
|
|
Net sales
|
|
$
|
41,427
|
|
|
$
|
31,264
|
|
Cost of sales
|
|
|
(50,229
|
)
|
|
|
(17,319
|
)
|
Gross profit (loss)
|
|
|
(8,802
|
)
|
|
|
13,945
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
(2,089,592
|
)
|
|
|
(1,234,515
|
)
|
Selling, general and administrative
|
|
|
(2,162,936
|
)
|
|
|
(2,693,102
|
)
|
Total operating expenses
|
|
|
(4,252,528
|
)
|
|
|
(3,927,617
|
)
|
Loss From Operations
|
|
|
(4,261,330
|
)
|
|
|
(3,913,672
|
)
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
31,636
|
|
|
|
543
|
|
Foreign exchange transaction loss
|
|
|
(487
|
)
|
|
|
(429
|
)
|
Value of warrants issued in connection with backstop financing
|
|
|
-
|
|
|
|
(1,583,252
|
)
|
Interest expense
|
|
|
(992
|
)
|
|
|
(859
|
)
|
Total income (expense)
|
|
|
30,157
|
|
|
|
(1,583,997
|
)
|
Net Loss
|
|
|
(4,231,173
|
)
|
|
|
(5,497,669
|
)
|
Other Comprehensive Income
|
|
|
|
|
|
|
|
|
Unrealized gain from investment
|
|
|
(793
|
)
|
|
|
-
|
|
Foreign currency translation gain
|
|
|
31,645
|
|
|
|
2,810
|
|
Total comprehensive income
|
|
|
30,852
|
|
|
|
2,810
|
|
Comprehensive Loss
|
|
$
|
(4,200,321
|
)
|
|
$
|
(5,494,859
|
)
|
Net Loss
|
|
$
|
(4,231,173
|
)
|
|
$
|
(5,497,669
|
)
|
Dividends, including deemed dividends
|
|
|
-
|
|
|
|
(33,121
|
)
|
Net Loss Attributable To Common Shareholders
|
|
$
|
(4,231,173
|
)
|
|
$
|
(5,530,790
|
)
|
Net Loss Per Common Share – Basic and Diluted
|
|
$
|
(0.12
|
)
|
|
$
|
(0.23
|
)
|
Weighted Average Common Shares Outstanding – Basic and Diluted
|
|
|
36,012,756
|
|
|
|
23,921,605
|
|
See Notes to Unaudited Condensed Consolidated Financial Statements.
CORMEDIX INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN
STOCKHOLDERS’ EQUITY
(Unaudited)
|
|
|
|
|
Non-Voting Preferred Stock – Series C-2, Series C-3, Series D and Series E
|
|
|
Accumulated Other Comprehen-
sive Income
|
|
|
Additional
Paid-in
Capital
|
|
|
|
|
|
Total Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2016
|
|
|
35,963,348
|
|
|
$
|
35,964
|
|
|
|
450,085
|
|
|
$
|
450
|
|
|
$
|
62,130
|
|
|
$
|
128,304,539
|
|
|
$
|
(94,391,595
|
)
|
|
$
|
34,011,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued in connection with sale of common stock
|
|
|
74,975
|
|
|
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,201
|
|
|
|
|
|
|
|
149,276
|
|
Stock issued in connection with stock options exercised
|
|
|
100,000
|
|
|
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
116,600
|
|
|
|
|
|
|
|
116,700
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
442,069
|
|
|
|
|
|
|
|
442,069
|
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,852
|
|
|
|
|
|
|
|
|
|
|
|
30,852
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,231,173
|
)
|
|
|
(4,231,173
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2016
|
|
|
36,138,323
|
|
|
$
|
36,139
|
|
|
|
450,085
|
|
|
$
|
450
|
|
|
$
|
92,982
|
|
|
$
|
129,012,409
|
|
|
$
|
(98,622,768
|
)
|
|
$
|
30,519,212
|
|
See Notes to Unaudited Condensed Consolidated Financial Statements.
CORMEDIX INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Three Month Periods Ended
March 31,
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,231,173
|
)
|
|
$
|
(5,497,669
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
442,069
|
|
|
|
1,026,924
|
|
Value of warrants issued in connection with backstop financing
|
|
|
-
|
|
|
|
1,583,252
|
|
Loss on foreign currency transactions
|
|
|
-
|
|
|
|
429
|
|
Inventory reserve
|
|
|
22,428
|
|
|
|
-
|
|
Depreciation
|
|
|
4,072
|
|
|
|
3,158
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Restricted cash
|
|
|
-
|
|
|
|
(131,994
|
)
|
Trade receivables
|
|
|
(15,498
|
)
|
|
|
2,304
|
|
Inventory
|
|
|
20,268
|
|
|
|
1,624
|
|
Prepaid expenses and other current assets
|
|
|
(1,679,728
|
)
|
|
|
(76,146
|
)
|
Accounts payable
|
|
|
(130,207
|
)
|
|
|
546,379
|
|
Accrued expenses
|
|
|
119,437
|
|
|
|
197,150
|
|
Deferred revenue
|
|
|
(2,256
|
)
|
|
|
(3,708
|
)
|
Net cash used in operating activities
|
|
|
(5,450,588
|
)
|
|
|
(2,348,297
|
)
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Sale of short-term investments
|
|
|
6,547,842
|
|
|
|
-
|
|
Purchase of equipment
|
|
|
-
|
|
|
|
(12,944
|
)
|
Net cash provided by (used in) investing activities
|
|
|
6,547,842
|
|
|
|
(12,944
|
)
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from sale of common stock from at-the-market program
|
|
|
149,276
|
|
|
|
-
|
|
Proceeds from exercise of warrants
|
|
|
-
|
|
|
|
6,702,168
|
|
Proceeds from exercise of stock options
|
|
|
116,700
|
|
|
|
125,500
|
|
Net cash provided by financing activities
|
|
|
265,976
|
|
|
|
6,827,668
|
|
Foreign exchange effect on cash
|
|
|
4,128
|
|
|
|
(6,639
|
)
|
NET INCREASE IN CASH
|
|
|
1,367,358
|
|
|
|
4,459,788
|
|
CASH – BEGINNING OF PERIOD
|
|
|
11,817,418
|
|
|
|
4,339,540
|
|
CASH – END OF PERIOD
|
|
$
|
13,184,776
|
|
|
$
|
8,799,328
|
|
Cash paid for interest
|
|
$
|
992
|
|
|
$
|
859
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
Conversion of preferred stock to common stock
|
|
$
|
-
|
|
|
$
|
500
|
|
Unrealized loss from investments
|
|
$
|
(793
|
)
|
|
$
|
-
|
|
Conversion of wages and fees to common stock
|
|
$
|
-
|
|
|
$
|
18,750
|
|
Dividend, including beneficial conversion feature
|
|
$
|
-
|
|
|
$
|
33,121
|
|
See Notes to Unaudited Condensed Consolidated Financial Statements.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 — Organization, Business and Basis of Presentation:
Organization and Business
CorMedix Inc. (“CorMedix” or the “Company”), a commercial pharmaceutical and medical device company, was incorporated in the State of Delaware on July 28, 2006. The Company in-licenses, develops and commercializes prophylactic and therapeutic products for the prevention and treatment of infectious diseases and inflammatory diseases. In 2013, the Company formed a wholly-owned subsidiary, CorMedix Europe GmbH.
The Company’s primary activities since incorporation have been acquiring licenses for its pharmaceutical product candidates, performing business and financial planning, performing research and development, seeking regulatory approval for its products and conducting initial commercialization activities for its product Neutrolin
®
in certain markets. The Company has in-licensed the worldwide rights to develop and commercialize its product candidate, CRMD003 (Neutrolin
®
).
The Company launched its Phase 3 clinical trial in hemodialysis catheters in the United States (“U.S.”) in December 2015. The clinical trial named Catheter Lock Solution Investigational Trial, or LOCK-IT-100 is a prospective, multicenter, randomized, double-blind, placebo-controlled, active control trial which aims to demonstrate the efficacy and safety of Neutrolin in preventing catheter-related bloodstream infections, or CRBSI, in subjects receiving hemodialysis therapy as treatment for end stage renal disease. The primary endpoint for the trial is freedom from CRBSI. The trial will evaluate whether Neutrolin is superior to the active control heparin by documenting the incidence of CRBSI and the time until the occurrence of CRBSI. Key secondary endpoints are catheter patency which is defined as required use of tissue plasminogen activating factor (tPA) or removal of catheter due to dysfunction and catheter removal for any reason. An exploratory endpoint of biofilm analysis will be evaluated in the first 200 catheters removed. The Company also plans to conduct a Phase 3 clinical trial in oncology/total parenteral nutrition that is estimated to start in the first quarter of 2017.
The Company received CE Mark approval for Neutrolin in 2013 and began the commercial launch of Neutrolin in Germany for the prevention of catheter-related bloodstream infections and maintenance of catheter patency in hemodialysis patients using a tunneled, cuffed central venous catheter for vascular access. To date, Neutrolin is registered and may be sold in Austria, Germany, Italy, Malta, Saudi Arabia, Bahrain, Qatar, Kuwait, United Arab Emirates and The Netherlands for such treatment.
In September 2014, the TUV-SUD and The Medicines Evaluation Board of the Netherlands granted a label expansion for Neutrolin for expanded indications for the European Union (“EU”).
In December 2014, the Company received approval from the Hessian District President in Germany to expand the label to include use in oncology patients receiving chemotherapy, IV hydration and IV medications via central venous catheters. The expansion also adds patients receiving medication and IV fluids via central venous catheters in intensive or critical care units (cardiac care unit, surgical care unit, neonatal critical care unit, and urgent care centers). An indication for use in total parenteral, or IV, nutrition was also approved.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, the unaudited condensed consolidated financial statements do not include all information and footnotes required by GAAP for complete annual financial statements. In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation of such interim results. Interim operating results are not necessarily indicative of results that may be expected for the full year ending December 31, 2016 or for any subsequent period. These unaudited condensed consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto of the Company which are included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 15, 2016. The accompanying condensed balance sheet as of December 31, 2015 has been derived from the audited financial statements included in such Form 10-K.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 — Summary of Significant Accounting Policies:
Liquidity, Risks and Uncertainties
The Company’s operations are subject to a number of factors that can affect its operating results and financial condition. Such factors include, but are not limited to: the results of clinical testing and trial activities of the Company’s product candidates; the ability to obtain regulatory approval to market the Company’s products; competition from products manufactured and sold or being developed by other companies; the price of, and demand for, Company products; the Company’s ability to negotiate favorable licensing or other manufacturing and marketing agreements for its products; and the Company’s ability to raise capital to support its operations.
To date, the Company’s commercial operations have not generated enough revenues to make the Company profitable. As of March 31, 2016, the Company had an accumulated deficit of $98.6 million, and incurred losses from operations of $4.3 million for the quarter then ended. Based on the current development plans for Neutrolin in both the U.S. and foreign markets (including the ongoing hemodialysis Phase 3 clinical trial in the U.S.) and our other operating requirements, management believes that the existing cash at March 31, 2016 will be sufficient to fund operations for at least the next twelve months following the balance sheet date. The Company will need additional funding thereafter to complete the hemodialysis clinical trial in the U.S. which commenced in December 2015. The Company also plans to initiate an oncology/total parenteral nutrition trial in the U.S. in the first quarter of 2017 and will need to raise additional funds to commence and complete this trial. If the Company is unable to raise additional funds when needed, they will not be able to complete the ongoing hemodialysis Phase 3 clinical trial or the planned Phase 3 oncology/total parenteral nutrition clinical trial.
The Company’s continued operations will depend on its ability to raise additional capital through various potential sources, such as equity and/or debt financings, strategic relationships, or out-licensing of its products, until it achieves profitability, if ever. However, the Company can provide no assurances that such financing or strategic relationships will be available on acceptable terms, or at all. Without this funding, the Company could be required to delay, scale back or eliminate some or all of its research and development programs which would likely have a material adverse effect on the Company’s business.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Basis of Consolidation
The condensed consolidated financial statements include the accounts of the Company and CorMedix Europe GmbH, a wholly owned subsidiary. All significant intercompany accounts and transactions have been eliminated in consolidation.
Cash and Cash Equivalents
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents. The Company maintains its cash and cash equivalents in bank deposits and other interest bearing accounts, the balances of which exceed federally insured limits.
Short-Term Investments
The Company determines the appropriate classification of marketable securities at the time of purchase and reevaluates such designation as of each balance sheet date. Investments in marketable debt and equity securities classified as available-for-sale are reported at fair value. Fair values of the Company’s investments are determined using quoted market prices in active markets for identical assets or liabilities or quoted prices for similar assets or liabilities or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Changes in fair value that are considered temporary are reported net of tax in other comprehensive income (loss). Realized gains and losses, amortization of premiums and discounts and interest and dividends earned are included in income (expense) on the condensed consolidated statements of operations and comprehensive income (loss). The cost of investments for purposes of computing realized and unrealized gains and losses is based on the specific identification method. For declines in the fair value of equity securities that are considered other-than-temporary, impairment losses are charged to other (income) expense, net. The Company considers available evidence in evaluating potential impairments of its investments, including the duration and extent to which fair value is less than cost. There were no deemed permanent impairments at March 31, 2016.
The Company’s marketable securities are highly liquid and consist of U.S. government agency securities, high-grade corporate obligations and commercial paper with original maturities of more than 90 days. As of March 31, 2016, all of the Company’s investments had contractual maturities which were less than one year. The following table summarizes the amortized cost, unrealized gains and losses and the fair value at March 31, 2016 and December 31, 2015 of the Company’s financial assets that are measured on a recurring basis:
March 31, 2016:
|
|
Amortized Cost
|
|
|
Gross Unrealized Losses
|
|
|
Gross Unrealized Gains
|
|
|
Fair Value
|
|
Money Market Funds included in Cash Equivalents
|
|
$
|
3,047,206
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,047,206
|
|
U.S. Government Agency Securities
|
|
|
2,014,153
|
|
|
|
(53
|
)
|
|
|
-
|
|
|
|
2,014,100
|
|
Corporate Securities
|
|
|
13,035,370
|
|
|
|
(2,215
|
)
|
|
|
1,475
|
|
|
|
13,034,630
|
|
Commercial Paper
|
|
|
1,995,260
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,995,260
|
|
Subtotal
|
|
|
17,044,783
|
|
|
|
(2,268
|
)
|
|
|
1,475
|
|
|
|
17,043,990
|
|
Total March 31, 2016
|
|
$
|
20,091,989
|
|
|
$
|
(2,268
|
)
|
|
$
|
1,475
|
|
|
$
|
20,091,196
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money Market Funds included in Cash Equivalents
|
|
$
|
3,353,067
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,353,067
|
|
U.S. Government Agency Securities
|
|
|
6,531,914
|
|
|
|
(3,014
|
)
|
|
|
-
|
|
|
|
6,528,900
|
|
Corporate Securities
|
|
|
15,065,595
|
|
|
|
(21,637
|
)
|
|
|
412
|
|
|
|
15,044,370
|
|
Commercial Paper
|
|
|
1,995,116
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,995,116
|
|
Subtotal
|
|
|
23,592,625
|
|
|
|
(24,651
|
)
|
|
|
412
|
|
|
|
23,568,386
|
|
Total December 31, 2015
|
|
$
|
26,945,692
|
|
|
$
|
(24,651
|
)
|
|
$
|
412
|
|
|
$
|
26,921,453
|
|
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Fair Value Measurements
The Company’s financial instruments recorded in the consolidated balance sheets include cash and cash equivalents, accounts receivable, investment securities, accounts payable and accrued expenses. The carrying value of certain financial instruments, primarily cash and cash equivalents, accounts receivable, accounts payable, and accrued expenses approximate their estimated fair values based upon the short-term nature of their maturity dates.
The Company categorizes its financial instruments into a three-level fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument. Financial assets recorded at fair value on the Company’s condensed consolidated balance sheets are categorized as follows:
• Level 1 inputs—Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
• Level 2 inputs— Significant other observable inputs (e.g., quoted prices for similar items in active markets, quoted prices for identical or similar items in markets that are not active, inputs other than quoted prices that are observable such as interest rate and yield curves, and market-corroborated inputs).
• Level 3 inputs—Unobservable inputs for the asset or liability, which are supported by little or no market activity and are
valued based on management’s estimates of assumptions that market participants would use in pricing the asset or liability.
The following table provides the carrying value and fair value of the Company’s financial assets measured at fair value on a recurring basis as of March 31, 2016 and December 31, 2015:
March 31, 2016:
|
|
Carrying Value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Money Market Funds
|
|
$
|
3,047,206
|
|
|
$
|
3,047,206
|
|
|
$
|
-
|
|
|
$
|
-
|
|
US Government Agency Securities
|
|
|
2,014,100
|
|
|
|
-
|
|
|
|
2,014,100
|
|
|
|
-
|
|
Corporate Securities
|
|
|
13,034,630
|
|
|
|
-
|
|
|
|
13,034,630
|
|
|
|
-
|
|
Commercial Paper
|
|
|
1,995,260
|
|
|
|
-
|
|
|
|
1,995,260
|
|
|
|
-
|
|
Subtotal
|
|
|
17,043,990
|
|
|
|
-
|
|
|
|
17,043,990
|
|
|
|
-
|
|
Total March 31, 2016
|
|
$
|
20,091,196
|
|
|
$
|
3,047,206
|
|
|
$
|
17,043,990
|
|
|
$
|
-
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money Market Funds
|
|
$
|
3,353,067
|
|
|
$
|
3,353,067
|
|
|
$
|
-
|
|
|
$
|
-
|
|
US Government Agency Securities
|
|
|
6,528,900
|
|
|
|
-
|
|
|
|
6,528,900
|
|
|
|
-
|
|
Corporate Securities
|
|
|
15,044,370
|
|
|
|
-
|
|
|
|
15,044,370
|
|
|
|
-
|
|
Commercial Paper
|
|
|
1,995,116
|
|
|
|
-
|
|
|
|
1,995,116
|
|
|
|
-
|
|
Subtotal
|
|
|
23,568,386
|
|
|
|
-
|
|
|
|
23,568,386
|
|
|
|
-
|
|
Total December 31, 2015
|
|
$
|
26,921,453
|
|
|
$
|
3,353,067
|
|
|
$
|
23,568,386
|
|
|
$
|
-
|
|
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Foreign Currency Translation and Transactions
The condensed consolidated financial statements are presented in U.S. Dollars (“USD”), the reporting currency of the Company. For the financial statements of the Company’s foreign subsidiary, whose functional currency is the EURO, foreign currency asset and liability amounts, are translated into USD at end-of-period exchange rates. Foreign currency income and expenses are translated at average exchange rates in effect during the period in which the income and expenses were recognized. Translation gains and losses are included in other comprehensive loss.
The Company has intercompany loans between the parent company based in New Jersey and its German subsidiary. The intercompany loans outstanding are not expected to be repaid in the foreseeable future and unrealized foreign exchange movements related to long-term intercompany loans are recognized in other comprehensive income.
Foreign currency exchange transaction gain (loss) is the result of re-measuring transactions denominated in a currency other than the functional currency of the entity recording the transaction.
Restricted Cash
As of March 31, 2016 and December 31, 2015, the Company’s restricted cash is in connection with the patent and utility model infringement proceedings against TauroPharm (see Note 5). The Company was required by the District Court Mannheim to provide a security deposit of approximately $132,000 to cover legal fees in the event TauroPharm is entitled to reimbursement of these costs. The Company furthermore had to provide a deposit in the amount of $40,000 in connection with the unfair competition proceedings in Cologne.
Prepaid Research and Development and Other Prepaid Expenses
Prepaid expenses consist of payments made in advance to vendors relating to service contracts for clinical trial development, manufacturing, preclinical development and insurance policies. These advanced payments are amortized to expense either as services are performed or over the relevant service period using the straight-line method.
Inventories, net
Inventories are valued at the lower of cost or market on a first in, first out basis. Inventories consist of raw materials (including labeling and packaging), work-in-process, and finished goods, if any, for the Neutrolin product. Inventories consist of the following:
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
Raw materials
|
|
$
|
244,386
|
|
|
$
|
244,459
|
|
Work in process
|
|
|
400,361
|
|
|
|
424,622
|
|
Finished goods
|
|
|
11,554
|
|
|
|
7,488
|
|
Inventory reserve
|
|
|
(322,428
|
)
|
|
|
(300,000
|
)
|
Total
|
|
$
|
333,873
|
|
|
$
|
376,569
|
|
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Accrued Expenses
Accrued expenses consist of the following:
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
Professional and consulting fees
|
|
$
|
392,774
|
|
|
$
|
282,975
|
|
Accrued payroll and payroll taxes
|
|
|
567,900
|
|
|
|
532,084
|
|
Clinical Trial and manufacturing development
|
|
|
255,951
|
|
|
|
226,042
|
|
Market research
|
|
|
-
|
|
|
|
3,225
|
|
Monitoring program fees
|
|
|
46,908
|
|
|
|
65,076
|
|
Statutory taxes
|
|
|
70,805
|
|
|
|
67,236
|
|
Other
|
|
|
12,587
|
|
|
|
44,919
|
|
Total
|
|
$
|
1,346,925
|
|
|
$
|
1,221,557
|
|
Revenue Recognition
The Company recognizes revenue in accordance with SEC Staff Accounting Bulletin (“SAB”) No. 101,
Revenue Recognition in Financial Statements
(“SAB 101”), as amended by SAB No. 104,
Revenue Recognition
(“SAB 104”) and Financial Accounting Standard Board (“FASB”) Accounting Standards Codification (“ASC”) 605,
Revenue Recognition
(“ASC 605”)
.
This guidance requires that revenue is recognized from product sales when the following four revenue recognition criteria are met: persuasive evidence of an arrangement exists, delivery has occurred, the selling price is fixed or determinable, and collectability is reasonably assured. The Company recognizes net sales upon shipment of product to the dialysis centers.
Deferred Revenue
In October 2015, the Company shipped product with less than 75% of its remaining shelf life to a customer and issued a guarantee that the specific product shipped would be replaced by the Company if the customer was not able to sell the product before it expired. As a result of this warranty, the Company may have an additional performance obligation (i.e. accept returned product and deliver new product to the customer) if the customer is unable to sell the short-dated product. Due to limited sales experience with the customer, the Company is unable to estimate the amount of the warranty obligation that may be incurred as a result of this shipment. Therefore, the Company has deferred the revenue and related cost of sales associated with the shipment of this product. Since the Company will be unable to resell the expired product if returned by the customer, the deferred revenue and related cost of sales is presented net as Deferred Revenue on the condensed consolidated balance sheet which amounted to $126,000 and $121,000 at March 31, 2016 and December 31, 2015, respectively.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
In August 2014, the Company entered into an exclusive distribution agreement (the “Wonik Agreement”) with Wonik Corporation, a South Korean company, to market, sell and distribute Neutrolin for hemodialysis and oncolytic patients upon receipt of regulatory approval in Korea. Upon execution of the Wonik Agreement, Wonik paid the Company a non-refundable $50,000 payment and will pay an additional $50,000 upon receipt of the product registration necessary to sell Neutrolin in the Republic of Korea (the “Territory”). The term of the Wonik Agreement commenced on August 8, 2014 and will continue for three years after the first commercial sale of Neutrolin in the Territory. The non-refundable up-front payment has been recorded as deferred revenue and will be recognized as revenue on a straight-line basis over the contractual term of the Agreement. The Company recognized $2,200 revenue related to the Wonik agreement for each of the three months ended March 31, 2016 and 2015. Deferred revenue balance at March 31, 2016 and December 31, 2015 amounted to $9,000 for each period and deferred revenue long-term balances at March 31, 2016 and December 31, 2015 amounted to $27,000 and $29,000, respectively.
Loss per common share
Basic loss per common share excludes any potential dilution and is computed by dividing net loss by the weighted average number of common shares outstanding during the period. Diluted net loss per common share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. However, since their effect is anti-dilutive, the Company has excluded potentially dilutive shares. The following potentially dilutive shares have been excluded from the calculation of diluted net loss per share as their effect would be anti-dilutive.
|
|
Three Months Ended
|
|
|
|
March 31,
2016
|
|
|
March 31,
2015
|
|
Series C non-voting convertible preferred stock
|
|
|
2,865,000
|
|
|
|
2,865,000
|
|
Series D non-voting convertible preferred stock
|
|
|
1,479,240
|
|
|
|
1,479,240
|
|
Series E non-voting convertible preferred stock
|
|
|
1,959,759
|
|
|
|
1,959,759
|
|
Shares underlying outstanding warrants
|
|
|
4,031,468
|
|
|
|
6,890,327
|
|
Shares underlying outstanding stock options
|
|
|
4,483,545
|
|
|
|
4,014,500
|
|
Total
|
|
|
14,819,012
|
|
|
|
17,208,826
|
|
Stock-Based Compensation
The Company accounts for stock options granted to employees, officers and directors according to ASC No. 718,
“Compensation — Stock Compensation”
(“ASC 718”). Share-based compensation cost is measured at grant date, based on the estimated fair value of the award using the Black-Scholes option pricing model, and is recognized as expense net of expected forfeitures, over the employee’s requisite service period on a straight-line basis.
The Company accounts for stock options granted to non-employees on a fair value basis using the Black-Scholes option pricing model in accordance with ASC 718 and ASC No. 505-50,
“Equity-Based Payments to Non-Employees”
(“ASC 505”). The non-cash charge to operations for non-employee options with time based vesting provisions is based on the fair value of the options re-measured each reporting period and amortized to expense over the related vesting period. The non-cash charge to operations for non-employee options with performance based vesting provisions is recorded when the achievement of the performance condition is probable.
Stock compensation expense is recognized by applying the expected forfeiture rate during the vesting period to the fair value of the award. The estimation of the number of stock awards that will ultimately vest requires judgment, and to the extent actual results or updated estimates differ from the Company’s current estimates, compensation expense may need to be revised. The Company considers many factors when estimating expected forfeitures for stock awards granted to employees, officers and directors, including types of awards, employee class, and an analysis of historical forfeitures.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Research and Development
Research and development costs are charged to expense as incurred. Research and development includes fees associated with operational consultants, contract clinical research organizations, contract manufacturing organizations, clinical site fees, contract laboratory research organizations, contract central testing laboratories, licensing activities, and allocated executive, human resources and facilities expenses. The Company accrues for costs incurred as the services are being provided by monitoring the status of the trial and the invoices received from its external service providers. As actual costs become known, the Company adjusts its accruals in the period when actual costs become known. Costs related to the acquisition of technology rights and patents for which development work is still in process are charged to operations as incurred and considered a component of research and development expense.
Note 3 — Stockholders’ Equity:
Common Stock
The Company has At-the-Market Issuance Sales Agreement (the “Sales Agreement”) with MLV & Co. LLC, now a subsidiary of FBR & Co., (“MLV”) under which the Company may issue and sell up to $40.0 million of shares of its common stock from time to time through MLV acting as agent, subject to limitations imposed by the Company, such as the number or dollar amount of shares registered under the registration statement to which the offering relates. When the Company wishes to issue and sell common stock under the Sales Agreement, it notifies MLV of the number of shares to be issued, the dates on which such sales are anticipated to be made, any minimum price below which sales may not be made and other sales parameters as the Company deems appropriate. MLV is entitled to a commission of up to 3% of the gross proceeds from the sale of common stock sold under the Sales Agreement. The shares of common stock to be sold under the Sales Agreement are registered under an effective registration statement filed with the SEC. During the quarter ended March 31, 2016, the Company issued 74,975 shares of common stock under the Sales Agreement and realized net proceeds of approximately $149,276.
During the quarter ended March 31, 2016, the Company issued the following shares of its common stock upon exercise of stock options resulting in gross proceeds of $116,700 to the Company:
·
|
30,000 shares of common stock with an exercise price of $0.29 per share;
|
·
|
20,000 shares of common stock with an exercise price of $0.90 per share; and
|
·
|
50,000 shares of common stock with an exercise price of $1.80 per share.
|
Stock Options
During the three months ended March 31, 2016, the Company granted ten-year non-qualified stock options under the 2013 Plan covering an aggregate of 990,000 shares of the Company’s common stock to its officers, directors, employees and consultants.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
During the three months ended March 31, 2016 and 2015, total compensation expense for stock options issued to employees, directors, officers and consultants was $442,069 and $1,026,924, respectively.
The fair value of the grants are determined using the Black-Scholes option pricing model with the following assumptions:
|
|
Three Months Ended
March 31, 2016
|
|
Expected Term
|
|
5 – 10 years
|
|
Volatility
|
|
|
96
|
%
|
Dividend yield
|
|
|
0.0
|
%
|
Risk-free interest rate
|
|
|
1.25% - 1.94
|
%
|
The Company estimated the expected term of the stock options granted based on anticipated exercises in future periods. The expected term of the stock options granted to consultants is based upon the full term of the respective option agreements. The expected stock price volatility for the Company’s stock options is calculated based on the historical volatility since the initial public offering of the Company’s common stock in March 2010. The expected dividend yield of 0.0% reflects the Company’s current and expected future policy for dividends on the Company’s common stock. To determine the risk-free interest rate, the Company utilized the U.S. Treasury yield curve in effect at the time of grant with a term consistent with the expected term of the Company’s awards.
A summary of the Company’s stock option activity and related information for the three months ended March 31, 2016 is as follows:
|
|
|
|
|
Weighted Average
Exercise Price
|
|
Outstanding at beginning of period
|
|
|
3,600,045
|
|
|
$
|
1.82
|
|
Exercised
|
|
|
(100,000
|
)
|
|
$
|
1.17
|
|
Forfeited
|
|
|
(6,500
|
)
|
|
$
|
4.78
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
Granted
|
|
|
990,000
|
|
|
$
|
2.03
|
|
Outstanding at end of period
|
|
|
4,483,545
|
|
|
$
|
1.88
|
|
Options exercisable
|
|
|
3,352,947
|
|
|
$
|
1.78
|
|
Weighted-average fair value of options granted during the period
|
|
|
|
|
|
$
|
1.56
|
|
Weighted average remaining contractual life of stock options outstanding (years)
|
|
|
8.0
|
|
Weighted average remaining contractual life of stock options exercisable (years)
|
|
|
7.4
|
|
Weighted average vesting period over which total compensation expense related to non-vested options not yet recognized (years)
|
|
|
1.2
|
|
Compensation expense related to non-vested options not yet recognized
|
|
$
|
1,646,036
|
|
Aggregate intrinsic value of stock options exercised
|
|
$
|
77,600
|
|
Aggregate intrinsic value of stock options outstanding
|
|
$
|
4,663,769
|
|
The aggregate intrinsic value is calculated as the difference between the exercise prices of the underlying options and the quoted closing price of the common stock of the Company at the end of the reporting period for those options that have an exercise price below the quoted closing price.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Warrants
The following table is the summary of warrant activity for the three months ended March 31, 2016:
|
|
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted Average Remaining Contractual Life
|
|
Outstanding at beginning of period
|
|
|
4,422,188
|
|
|
$
|
1.80
|
|
|
|
3.07
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
(390,720
|
)
|
|
$
|
3.44
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding at end of period
|
|
|
4,031,468
|
|
|
$
|
1.64
|
|
|
|
3.10
|
|
Note 4 — Related Party Transactions:
On March 3, 2015, the Company entered into a backstop agreement with an existing institutional investor, Manchester Securities Corp., a wholly owned subsidiary of Elliott Associates, L.P., and a beneficial holder of more than 5% of the Company’s outstanding common stock. Pursuant to the backstop agreement, Manchester had agreed to lend the Company, at its request, up to $4,500,000 less the dollar amount of gross proceeds received by the Company upon the exercise of warrants to purchase common stock issued in connection with its IPO on or before April 30, 2015, provided that the loan could not exceed $3,000,000. The backstop agreement was not accessed. Pursuant to the backstop agreement, the Company granted Manchester the right for as long as it or its affiliates hold any of the Company’s common stock or securities convertible into its common stock the right to appoint up to two members to the Company’s board of directors and/or to have up to two observers attend board meetings in a non-voting capacity. Manchester appointed one director in August 2015 and appointed another director in April 2016.
Note 5 — Commitments and Contingencies:
Contingency Matters
On September 9, 2014, the Company filed in the District Court of Mannheim, Germany a patent infringement action against TauroPharm GmbH and Tauro-Implant GmbH as well as their respective CEOs (the “Defendants”) claiming infringement of the Company’s European Patent EP 1 814 562 B1, which was granted by the EPO on January 8, 2014 (the “Prosl European Patent”). The Prosl European Patent covers a low dose heparin catheter lock solution for maintaining patency and preventing infection in a hemodialysis catheter. In this action, the Company claims that the Defendants infringe on the Prosl European Patent by manufacturing and distributing catheter locking solutions to the extent they are covered by the claims of the Prosl European Patent. The Company believes that its patent is sound, and is seeking injunctive relief and raising claims for information, rendering of accounts, calling back, destruction and damages. Separately, TauroPharm has filed an opposition with the EPO against the Prosl European Patent alleging that it lacks novelty and inventive step. The Company cannot predict what other defenses the Defendants may raise, or the ultimate outcome of either of these related matters.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
In the same complaint against the same Defendants, the Company also alleged an infringement (requesting the same remedies) of NDP’s utility model DE 20 2005 022 124 U1 (the “Utility Model”), which the Company believes is fundamentally identical to the Prosl European Patent in its main aspects and claims. The Court separated the two proceedings and the Prosl European Patent and the Utility Model claims are now being tried separately. TauroPharm has filed a cancellation action against the Utility Model before the German Patent and Trademark Office based on the similar arguments as those in the opposition against the Prosl European Patent.
On March 27, 2015, the District Court held a hearing to evaluate whether the Utility Model has been infringed by TauroPharm in connection with the manufacture, sale and distribution of its TauroLock-HEP100
TM
and TauroLock-HEP500
TM
products. A hearing before the same court was held on January 30, 2015 on the separate, but related, question of infringement of the Prosl European Patent by TauroPharm.
The Court issued its decisions on May 8, 2015 staying both proceedings. In its decisions, the Court found that the commercialization by TauroPharm in Germany of its TauroLock catheter lock solutions Hep100 and Hep500 infringes both the Prosl European Patent and the Utility Model and further that there is no prior use right that would allow TauroPharm to continue to make, use or sell its product in Germany. However, the Court declined to issue an injunction in favor of the Company that would preclude the continued commercialization by TauroPharm based upon its finding that there is a sufficient likelihood that the EPO, in the case of the Prosl European Patent, or the German Patent and Trademark Office (the “German PTO”), in the case of the Utility Model, may find that such patent or utility model is invalid. Specifically, the Court noted the possible publication of certain instructions for product use that may be deemed to constitute prior art. As such, the District Court determined that it will defer any consideration of the request by the Company for injunctive and other relief until such time as the EPO or the German PTO has ruled on the underlying validity of the Prosl European Patent and the Utility Model.
Both the opposition proceedings against the Prosl European Patent before the EPO and the cancellation action against the Utility Model before the German PTO are ongoing. The EPO held a hearing in the opposition proceeding on November 25, 2015. In its preliminary consideration of the matter, the EPO (and the German Patent and Trademark Office) had regarded the patent as not inventive or novel due to publication of prior art. However, the EPO did not issue a decision at the end of the hearing but adjourned the matter due to the fact that the panel was of the view that Claus Herdeis, one of the managing directors of TauroPharm, has to be heard as a witness in a further hearing in order to close some gaps in the documentation presented by TauroPharm as regards the publication of the prior art. No date has yet been scheduled for such hearing. While the Company continues to believe that the referenced publication and instructions for use do not, in fact, constitute prior art and that the Prosl European Patent and the Utility Model validly claim inventions that will be found to be such by the EPO and the German PTO, there can be no assurance that the Company will prevail in this matter. The German PTO has scheduled a hearing for May 11, 2016 which has, however, been rescheduled to June 29, 2016 due to conflicting court appointments of some members of the legal team. The Company therefore does not expect a decision from the German PTO in the Utility Model matter before mid-2016, with any such decision also being subject to appeal.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
On January 16, 2015, the Company filed a complaint against TauroPharm GmbH and its managing directors in the District Court of Cologne, Germany. In the complaint, the Company alleges violation of the German Unfair Competition Act by TauroPharm for the unauthorized use of its proprietary information obtained in confidence by TauroPharm. The Company alleges that TauroPharm is improperly and unfairly using its proprietary information relating to the composition and manufacture of Neutrolin, in the manufacture and sale of TauroPharm’s products TauroLock
TM
, TauroLock-HEP100 and TauroLock-HEP500. The Company seeks a cease and desist order against TauroPharm from continuing to manufacture and sell any product containing taurolidine (the active pharmaceutical ingredient (“API”) of Neutrolin) and citric acid in addition to possible other components, damages for any sales in the past and the removal of all such products from the market. A hearing in this matter was scheduled for July 2, 2015, but was postponed by the Court to November 19, 2015. In this hearing, the presiding judge explained that the court needed more information with regard to several aspects of the case. As a consequence, the court issued an interim decision in the form of a court order outlining several issues of concern that relate primarily to court's interest in clarifying the facts and reviewing any and all available documentation, in particular with regard to the question which specific know-how was provided to TauroPharm by whom and when. The Company's legal team has prepared the requested reply and produced the respective documentation. TauroPharm has also filed another writ to which the Company will have to reply by the end of April. A date for a further oral hearing has not been scheduled yet.
In connection with the aforementioned patent and utility model infringement proceedings against TauroPharm, the Company was required by the District Court Mannheim to provide a security deposit of approximately $132,000 to cover legal fees in the event TauroPharm is entitled to reimbursement of these costs. The Company recorded the deposit as restricted cash for the year ended December 31, 2015. The Company furthermore had to provide a deposit in the amount of $40,000 in connection with the unfair competition proceedings in Cologne.
On July 7, 2015, a putative class action lawsuit was commenced against the Company and certain of its current and former officers in the United States District Court for the District of New Jersey, captioned
Li v. Cormedix Inc., et al.
, Case 3:15-cv-05264. On September 4, 2015, two individuals, Shahm Martini and Paul Chretien (the “Martini Group”), filed a Motion to Appoint Lead Plaintiff. On that same date, another individual, Elaine Wood, filed a competing Motion to Appoint Lead Plaintiff. On September 18, 2015, the Martini Group withdrew its motion. Thereafter, on September 22, 2015, the Court appointed Elaine Wood as Lead Plaintiff and, on October 2, 2015, appointed the Rosen Law Firm as Lead Counsel.
On December 1, 2015, Lead Plaintiff filed an Amended Complaint asserting claims that the Company and Steven Lefkowitz, Randy Milby and Harry O’Grady (the “Cormedix Defendants”) violated Section 10(b) of the Exchange Act and Rule 10b-5 promulgated thereunder and Section 20(a) of the Exchange Act. The Amended Complaint also names as defendants several unrelated entities that allegedly were paid stock promoters. Lead Plaintiff alleges generally that the Cormedix Defendants made materially false or misleading statements and omissions concerning, among other things, the competitive landscape for the Company’s Neutrolin product and the alleged use of stock promoters. The Amended Complaint seeks unspecified damages, interest, attorneys’ fees, and other costs.
On February 1, 2016, the Cormedix Defendants filed a motion to dismiss all claims asserted against them in the Amended Complaint on the grounds, among others, that the Amended Complaint fails to adequately allege: (1) material misstatements or omissions; (2) scienter by any of the Cormedix Defendants; or (3) loss causation. The parties are in the process of briefing that motion and oral argument currently is scheduled for July 18, 2016. The Company believes that it has substantial legal and factual defenses to the claims in the class action and intends to continue vigorously defending the case.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Commitments
Manufacturing
Navinta LLC, a U.S.-based API developer, provides API manufacturing (manufactured in India at an FDA-compliant facility) and a Drug Master File for CRMD003, pursuant to an original supply agreement dated December 7, 2009 (the “Navinta Agreement”). The Navinta Agreement provided that Navinta will supply taurolidine (the API for CRMD003) to the Company on an exclusive worldwide basis in the field of the prevention and treatment of human infection and/or dialysis so long as the Company purchases a minimum of $2,250,000 of product on an annual basis for five years following the Company’s first commercial sale of a product incorporating taurolidine. The Company did not purchase the required amounts and as a result, lost its exclusive manufacturing rights. The Company is also required to make certain cash payments to Navinta upon the achievement of certain sales-based milestones which is based on a tiered approach and does not commence until the Company achieves a designated net sales threshold. The maximum aggregate amount of such payments, assuming achievement of all milestones, is $1,975,000 over five years. There were no milestones achieved during the three months ended March 31, 2016.
On March 24, 2015, the Company and Navinta LLC entered into an amendment to the Navinta Agreement to extend the term of the Navinta Agreement to March 31, 2016 and to lower the price per kilogram of API that the Company purchases from Navinta LLC under the Navinta Agreement. The Company also agreed to purchase a minimum amount of product from Navinta LLC during 2015, which replaced the prior minimum purchase requirement. The Navinta Agreement may be terminated by either party upon 30 days written notice. The Navinta Agreement expired in accordance with its terms upon the delivery of API in the second quarter of 2016.
The Company announced a program aimed at reducing the cost of goods of Neutrolin through a more efficient, custom synthesis of the active ingredient taurolidine. As part of that program, on April 8, 2015, the Company entered into a Preliminary Services Agreement with [RC]
2
Pharma Connect LLC (“RC2”), pursuant to which RC2 will coordinate certain manufacturing services related to taurolidine. Specifically, RC2 will undertake a critical parameters evaluation for the Company’s manufacturing needs and coordinate the cGMP processes set forth in the agreement that the Company believes are necessary for the submission of its planned new drug application for Neutrolin to the FDA, as well as any foreign regulatory applications. The total cost for RC2’s services under the preliminary services agreement is expected to be approximately $1.7 million which is expected to be incurred through the third quarter of 2016. During the three months ended March 31, 2016, the Company recognized research and development expense of $38,000 for its services related to the agreement.
The Company is also working with RC2 under several service agreements for the manufacture of clinical supplies to support its ongoing and planned Phase 3 clinical trials for an aggregate amount of $3 million. During the three months ended March 31, 2016, the Company recognized research and development expense of approximately $420,000 related to these agreements. The Company may terminate these agreements upon 30 days written notice and is only obligated for project costs and reasonable project shut down costs provided through the date of termination.
Clinical and Regulatory
In December 2015, CorMedix signed a Master Service Agreement and Work Order (the “Master Service Agreement”) with PPD Development, LP (“PPD”) for a $19.2 million Phase 3 multicenter, double-blind, randomized active control study (the “Phase 3 Clinical Trial”) to demonstrate the safety and effectiveness of Neutrolin in preventing catheter-related bloodstream infections and blood clotting in subjects receiving hemodialysis therapy as treatment for end stage renal disease. The Phase 3 Clinical Trial is expected to run for 18 months and accrue up to 632 patients in 70 sites in the US. The Phase 3 Clinical Trial will stop when there are 162 incidences and an interim analysis will be performed after 81 incidences to determine whether additional sites and patients are required to complete the study. Prior to the signing of the Master Service Agreement, CorMedix signed a Letter of Agreement (“LOA”) with PPD in July 2015. The original LOA was subsequently amended later in July 2015 for a total of $2.75 million, to revise and expand the scope of services provided by PPD in connection with the identification, activation and management of 70 U.S. sites for the Phase 3 Clinical Trial described above. When the Master Service Agreement was signed in December 2015, the amended LOA was rolled into the $19.2 million Phase 3 Clinical Trial. During the three months ended March 31, 2016, the Company recognized $900,000 research and development expense related to this agreement.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
In-Licensing
In 2008, the Company entered into a License and Assignment Agreement (the “NDP License Agreement”) with NDP. Pursuant to the NDP License Agreement, NDP granted the Company exclusive, worldwide licenses for certain antimicrobial catheter lock solutions, processes for treating and inhibiting infections, a biocidal lock system and a taurolidine delivery apparatus, and the corresponding United States and foreign patents and applications (the “NDP Technology”). The Company acquired such licenses and patents through its assignment and assumption of NDP’s rights under certain separate license agreements by and between NDP and Dr. Hans-Dietrich Polaschegg, Dr. Klaus Sodemann and Dr. Johannes Reinmueller. As consideration in part for the rights to the NDP Technology, the Company paid NDP an initial licensing fee of $325,000 and granted NDP a 5% equity interest in the Company, consisting of 39,980 shares of the Company’s common stock.
In addition, the Company is required to make payments to NDP upon the achievement of certain regulatory and sales-based milestones. Certain of the milestone payments are to be made in the form of shares of common stock currently held in escrow for NDP, and other milestone payments are to be paid in cash. The maximum aggregate number of shares issuable upon achievement of milestones is 145,543 shares. In 2014, a certain milestone was achieved resulting in the release of 36,386 shares held in escrow. The number of shares held in escrow as of March 31, 2016 is 109,157 shares of common stock. The maximum aggregate amount of cash payments upon achievement of milestones is $3,000,000 with $2,500,000 remaining at March 31, 2016. Events that trigger milestone payments include but are not limited to the reaching of various stages of regulatory approval and upon achieving certain worldwide net sales amounts. There were no milestones achieved during the three months ended March 31, 2016.
The NDP License Agreement may be terminated by the Company on a country-by-country basis upon 60 days prior written notice. If the NDP License Agreement is terminated by either party, the Company’s rights to the NDP Technology will revert back to NDP.
Other
On August 3, 2015, the Company entered into a Release of Claims and Severance Modification with Randy Milby, its Chief Executive Officer, due to the anticipated termination of Mr. Milby’s employment. In exchange for the release of various claims by Mr. Milby against the Company, including claims related to his employment with Company and the termination of same and claims for additional compensation or benefits other than the compensation and benefits set forth in his employment agreement, the Company agreed to amend Mr. Milby’s employment agreement, dated as of March 31, 2014, to specify that Mr. Milby may not compete against the Company by engaging in any business involving the development or commercialization of (i) a preventive anti-infective product that would be a direct competitor of Neutrolin or (ii) a product containing taurolidine. The non-compete term did not change and remains at twelve months following termination of his employment. The employment agreement was also amended to allow Mr. Milby a period in which to exercise all vested options and warrants until the later of 60 months following the termination date of his employment or 60 months following the date on which his service on the Company’s Board of Directors ends, provided in no event shall he be able to exercise after the respective expiration date of any stock option or warrant. During the year ended December 31, 2015, the Company recorded non-cash expense of $507,341 as a result of this modification.
CORMEDIX INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Pursuant to the terms of his employment agreement, Mr. Milby will be entitled to receive his base salary and benefits for a period of twelve months following the effective date of the termination of his employment, or, in the case of benefits, until such time as he receives equivalent coverage and benefits under plans and programs of a subsequent employer if such receipt is prior to the expiration of the twelve month period. To the extent any of the aforementioned benefits cannot be provided to former employees, the Company will pay Mr. Milby a lump-sum payment in the amount necessary to allow Mr. Milby to purchase the equivalent benefits. The Company accrued $325,000 of severance pay during the year ended December 31, 2015 which remained unpaid at March 31, 2016.
The Company entered into sublease for 4,700 square feet of office space in Bedminster, New Jersey, which sublease runs from April 1, 2015 until March 31, 2018. Rent is $5,000 per month plus occupancy costs such as utilities, maintenance and taxes. In accordance with the lease agreement, the Company has deposited $5,000 with the landlord, the equivalent of one month rent.
The Company’s subsidiary entered into a lease agreement for its offices in Fulda, Germany with ITZ GmbH. The lease has a term of 36 months which commenced on September 1, 2013 for a base monthly payment of €498. The total 36 month lease obligation is approximately €17,900 ($20,000).
Rent expense for the three months ended March 31, 2016 and 2015, was $17,000 and $23,000, respectively.
Under the Company’s current lease agreements, the total remaining lease obligation as of March 31, 2016 is set forth below:
2016
|
|
$
|
63,705
|
|
2017
|
|
|
60,549
|
|
Total
|
|
$
|
124,254
|
|
Note 6 — Concentrations:
At March 31, 2016 and December 31, 2015, approximately 89% and 93% of net accounts receivable, respectively, was due from one customer.