Commission File No. 0-32917 |
PROTOKINETIX, INC.
(Name of small business issuer in its
charter) |
Nevada |
94-3355026 |
(State
or other Jurisidiction
of
Incorporation or Organization) |
(IRS
Employer
Identification
Number) |
Suite 1500-885 West Georgia Street
Vancouver, British Columbia Canada |
V6C 3E8 |
(Address of Principal Executive Offices) | (Zip Code) |
Section |
Heading |
Page |
Part I |
Financial Information |
3 |
Item 1 |
Financial Statements |
|
|
Balance Sheet at March 31, 2005 (Unaudited) |
4 |
Statements of Operations (Unaudited) for the three months ended
March 31, 2005 |
5 | |
|
Statements of Shareholders' Equity (Deficit) (Unaudited)
for the three months ended March 31, 2005 |
6 |
|
Statements of Cash Flows (Unaudited) for the three months ended
March 31, 2005 |
7 |
Notes to Financial Statements |
8 | |
Item 2 |
Management's Plan of Operation |
11 |
Item 3 |
Controls and Procedures |
16 |
Part II |
Other Information |
|
Item 1 |
Legal Proceedings |
17 |
Item 2 |
Unregistered Sales of Equity Securities and Use of
Proceeds |
17 |
Item 3 |
Defaults Upon Senior Securities |
17 |
Item 4 |
Submission of Matters to a Vote of Security Holders |
18 |
Item 5 |
Other Information |
18 |
Item 6 |
Exhibits and Reports on Form 8-K |
18 |
Signatures |
19 | |
Sarbanes-Oxley Certification |
Ex 31- Ex32 |
Balance Sheet |
4 |
Statements of Operations |
5 |
Statements of Shareholders' Equity (Deficit) |
6 |
Statements of Cash Flows |
7 |
Notes to Financial Statements |
8 |
ASSETS |
|
||||||
Current Asset |
|||||||
Cash |
$ |
340,029 |
|||||
Computer Equipment, net |
1,304
|
||||||
Intangible Assets |
3,379,756
|
||||||
TOTAL
ASSETS |
$ |
3,721,089 |
|||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
Current Liabilities |
|||||||
Due to outside management consultants |
$ |
393,850 |
|||||
Accounts payable |
109,114
|
||||||
Accrued interest |
28,828
|
||||||
Total current liabilities |
531,792
|
||||||
Convertible Note Payable |
229,250
|
||||||
Total liabilities |
761,042
|
||||||
Stockholders' Equity |
|||||||
Common stock, $.0000053 par value; 100,000,000 common |
|||||||
shares authorized; 30,793,206 shares issued and
outstanding |
|
|
|
|
$ |
165
|
|
Common stock issuable; 5,270,832 shares |
28
|
||||||
Additional paid-in capital |
10,020,795
|
||||||
Stock subscriptions receivable |
(90,000 |
) | |||||
Deficit accumulated during the development stage |
(6,970,941 |
) | |||||
2,960,047
|
|||||||
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY | $ |
3,721,089 |
|||||
Three Months
Ended
March 31, 2005 |
Three Months
Ended
March 31, 2004 |
Cumulative During the Development Stage |
||||||||
Revenues |
$ |
- |
$ |
- |
$ |
- |
||||
General and administrative expenses |
||||||||||
Professional fees |
75,690
|
1,010,074
|
2,169,197
|
|||||||
Consulting fees |
11,476
|
7,626
|
4,133,479
|
|||||||
Research and development |
142,802
|
9,532
|
352,334
|
|||||||
General and administrative |
52,411
|
25,564
|
243,637
|
|||||||
Interest |
5,728
|
6,300
|
28,828
|
|||||||
288,107
|
1,059,096
|
6,927,475
|
||||||||
Loss from continuing operations |
(288,107 |
) |
(1,059,096 |
) |
(6,927,475 |
) | ||||
Discontinued Operations |
||||||||||
Loss from operations of the |
||||||||||
discontinued segment |
|
|
(43,466 |
) | ||||||
Net loss |
$ |
(288,107 |
) |
$ |
(1,059,096 |
) |
$ |
(6,970,941 |
) | |
Net Loss per Share (basic and |
||||||||||
fully diluted) |
||||||||||
Continuing operations |
$ |
(0.01 |
) |
$ |
(0.04 |
) |
||||
Discontinued operations |
(0.00 |
) |
(0.00 |
) |
||||||
Net loss per common share |
$ |
(0.01 |
) |
$ |
(0.04 |
) |
||||
Weighted average number of common |
||||||||||
shares outstanding |
$ |
35,948,798
|
$ |
27,044,306
|
||||||
Deficit |
|||||||||||||||||||||||||
Accumulated |
|||||||||||||||||||||||||
Common Stock |
Additional |
Stock |
During the |
||||||||||||||||||||||
Common Stock |
Issuable |
Paid-in |
Subscriptions |
Development |
|||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Capital |
Receivable |
Stage |
Total |
||||||||||||||||||
Issuance of common stock,
December
1999 |
$ |
9,375,000
|
$ |
50 |
$ |
-
|
$ |
- |
$ |
4,950 |
$ |
- |
$ |
- |
$ |
5,000 |
|||||||||
Net loss for period |
|
|
|
|
|
|
(35 |
) |
(35 |
) | |||||||||||||||
Balance, December 31, 2000 |
9,375,000
|
50
|
-
|
-
|
4,950
|
- |
(35 |
) |
4,965
|
||||||||||||||||
Issuance of common stock, April
2001 |
5,718,750
|
30
|
- | - |
15,220
|
- | - |
15,250
|
|||||||||||||||||
Net loss for year |
|
|
|
|
|
|
(16,902 |
) |
(16,902 |
) | |||||||||||||||
Balance, December 31, 2001 |
15,093,750
|
80
|
-
|
-
|
20,170
|
- |
(16,937 |
) |
3,313
|
||||||||||||||||
Net loss for year |
|
|
|
|
|
|
(14,878 |
) |
(14,878 |
) | |||||||||||||||
Balance, December 31, 2002 |
15,093,750
|
80
|
-
|
-
|
20,170
|
- |
(31,815 |
) |
(11,565 |
) | |||||||||||||||
Issuance - common stock for services: |
|||||||||||||||||||||||||
July
2003 |
2,125,000
|
11
|
- | - |
424,989
|
- | - |
425,000
|
|||||||||||||||||
August
2003 |
300,000
|
2
|
14,998
|
15,000
|
|||||||||||||||||||||
September
2003 |
1,000,000
|
5
|
- | - |
49,995
|
- | - |
50,000
|
|||||||||||||||||
October
2003 |
1,550,000
|
8
|
619,992
|
620,000
|
|||||||||||||||||||||
Issuance of common stock for
licensing rights |
14,000,000
|
74
|
- | - |
2,099,926
|
- | - |
2,100,000
|
|||||||||||||||||
Common stock issuable for licensing
rights |
2,000,000
|
11
|
299,989
|
300,000
|
|||||||||||||||||||||
Shares cancelled on September 30, 2003 |
(9,325,000 |
) |
(49 |
) |
- | - |
49
|
- | - |
-
|
|||||||||||||||
Net loss for year |
|
|
|
|
|
(1,262,745 |
) |
(1,262,745 |
) | ||||||||||||||||
Balance, December 31, 2003 |
24,743,750
|
131
|
2,000,000
|
11
|
3,530,108
|
-
|
(1,294,560 |
) |
2,235,690
|
||||||||||||||||
Issuance of common stock for services: |
|||||||||||||||||||||||||
March 2004 |
1,652,300
|
9
|
- | - |
991,371
|
- | - |
991,380
|
|||||||||||||||||
May 2004 |
500,000
|
3
|
- | - |
514,997
|
- | - |
515,000
|
|||||||||||||||||
July 2004 |
159,756
|
1
|
- | - |
119,694
|
- | - |
119,695
|
|||||||||||||||||
August 2004 |
100,000
|
1
|
- | - |
70,999
|
- | - |
71,000
|
|||||||||||||||||
October 2004 |
732,400
|
4
|
- | - |
479,996
|
- | - |
480,000
|
|||||||||||||||||
November 2004 |
650,000
|
4
|
- | - |
454,996
|
- | - |
455,000
|
|||||||||||||||||
December 2004 |
255,000
|
1
|
- | - |
164,425
|
- | - |
164,426
|
|||||||||||||||||
Common stock issuable for AFGP license |
- | - |
1,000,000
|
5
|
709,995
|
- | - |
710,000
|
|||||||||||||||||
Common stock issuable for Recaf License |
- | - |
400,000
|
2
|
223,998
|
- | - |
224,000
|
|||||||||||||||||
Warrants granted (for 3,450,000 shares) for services, |
|||||||||||||||||||||||||
October 2004 |
- | - | - | - |
1,716,253
|
- | - |
1,716,253
|
|||||||||||||||||
Options granted for services, October 2004 |
- | - | - | - |
212,734
|
- | - |
212,734
|
|||||||||||||||||
Stock subscriptions receivable |
- | - |
1,800,000
|
10
|
329,990
|
(330,000 |
) |
- |
-
|
||||||||||||||||
Warrants exercised: |
-
|
||||||||||||||||||||||||
August 2004 |
- | - |
50,000
|
- |
15,000
|
- | - |
15,000
|
|||||||||||||||||
October 2004 |
- | - |
600,000
|
3
|
134,997
|
- | - |
135,000
|
|||||||||||||||||
December 2004 |
- | - |
1,000,000
|
5
|
224,995
|
- | - |
225,000
|
|||||||||||||||||
Options exercised, December 2004 |
- | - |
100,000
|
1
|
29,999
|
- | - |
30,000
|
|||||||||||||||||
Net loss for period |
|
|
|
|
|
(5,388,274 |
) |
(5,388,274 |
) | ||||||||||||||||
Balance, December 31, 2004 |
28,793,206
|
154
|
6,950,000
|
37
|
9,924,547
|
(330,000 |
) |
(6,682,834 |
) |
2,911,904
|
|||||||||||||||
Subscriptions received |
- | - | - | - |
240,000
|
- |
240,000
|
||||||||||||||||||
Issuance of common stock issuable |
2,000,000
|
11
|
(2,000,000 |
) |
(11 |
) |
- | - | - |
-
|
|||||||||||||||
Options exercised, February 2005 |
- | - |
35,000
|
1
|
10,499
|
- | - |
10,500
|
|||||||||||||||||
Note payable conversion, February 2005 |
- | - |
285,832
|
1
|
85,749
|
- | - |
85,750
|
|||||||||||||||||
Net loss for period |
|
|
|
|
(288,107 |
) |
(288,107 |
) | |||||||||||||||||
Balance, March 31, 2005 |
30,793,206
|
$ |
165 |
5,270,832
|
$ |
28 |
$ |
10,020,795 |
$ |
(90,000 |
) |
$ |
(6,970,941 |
) |
$ |
2,960,047 |
Three Months Ended
March 31, 2005 |
Three Months Ended
March 31, 2004 |
Cumulative During the Development Stage |
||||||||
Cash Flows from Operating Activities |
||||||||||
Net loss for period |
$ |
(288,107 |
) |
$ |
(1,059,096 |
) |
$ |
(6,970,941 |
) | |
Adjustments to reconcile net loss to net cash |
||||||||||
used in operating activities |
||||||||||
Depreciation expense |
126
|
- |
379
|
|||||||
Issuance of common stock for services |
||||||||||
and expenses |
-
|
991,380
|
3,906,501
|
|||||||
Warrants issued for consulting services |
-
|
-
|
1,716,253
|
|||||||
Stock options issued for consulting services |
-
|
-
|
212,734
|
|||||||
Changes in operating assets and liabilities |
||||||||||
Increase in amounts due to outside |
||||||||||
management consultants |
-
|
12,483
|
393,850
|
|||||||
Increase (decrease) in accounts payable |
88,226
|
(7,256 |
) |
109,114
|
||||||
Increase in interest payable |
5,728
|
6,300
|
28,828
|
|||||||
Net cash flows used in operating activities |
(194,027 |
) |
(56,189 |
) |
(603,282 |
) | ||||
Cash Flows from Investing Activities |
||||||||||
Acquisition of intangible assets |
-
|
(45,756 |
) |
(45,756 |
) | |||||
Purchase of computer equipment |
-
|
-
|
(1,683 |
) | ||||||
Net cash flows used in investing activities |
-
|
(45,756 |
) |
(47,439 |
) | |||||
Cash Flows from Financing Activities |
||||||||||
Subscriptions received |
240,000
|
-
|
615,000
|
|||||||
Stock options exercised |
10,500
|
-
|
40,500
|
|||||||
Issuance of common stock for cash |
- |
-
|
20,250
|
|||||||
Convertible Note Payable |
- |
315,000
|
315,000
|
|||||||
Net cash flows provided by financing activities |
250,500
|
315,000
|
990,750
|
|||||||
Net change in cash |
56,473
|
213,055
|
340,029
|
|||||||
Cash, beginning of period |
283,556
|
104
|
- |
|||||||
Cash, end of period |
$ |
340,029 |
$ |
213,159 |
$ |
340,029 |
||||
Supplementary information - Non-cash Transactions: |
||||||||||
Common stock issuable for acquisition of intangible
assets |
$ |
- |
$ |
- |
$ |
934,000 |
||||
Stock subscriptions received |
- |
-
|
90,000
|
|||||||
Note payable converted to common stock |
85,750
|
- |
85,750
|
Super-Antibody |
This
is an industry-adopted term used to describe genetically-engineered
antibodies, isolated from a single blood cell, which have been expanded in
the laboratory to attack or have a desired effect on certain targeted
antigens, such as cancer cells. |
"RECAF" or Receptor Alpha Fetaprotein |
This
is a carbohydrate molecule that is located on the surface of cancer
cells. |
"Receptor" |
A
structure exposed on the cell surface used for signaling or transport of
molecules into the cell. |
· |
The
molecules are stable down to a pH of 1.8 |
· |
There
is no toxicity demonstrated in 2 separate
trials |
· |
The
molecules tested have shown that they reduce the freezing point to minus
18 degrees celcius |
· |
We have
been able to preserve red cells at temperatures below zero Celcius using 1
mg per ml of the synthetic antifreeze |
· |
A Form
8-K was filed by the Company during August 27, 2001, disclosing a 1:75
forward split of the Company's common shares. |
· |
On July
5, 2003 (SEC Film Number 03769335), the Company disclosed that it had
withdrawn its 14(c) Information Statement with the SEC and that it was
however committed to the effect of the transaction with BioKinetix.
|
· |
On July
7, 2003 (SEC Film Number 03777407), the Company disclosed that it had
rescinded its merger agreement with BioKinetix, and that it had instead
executed an assignment of license agreement in order to effect the
principles of the previously executed BioKinetix-RJV Merger Agreement. In
this disclosure, the company additionally disclosed that its entire board
of directors had resigned and that a new board had been installed for a
one year term. |
· |
On
August 21, 2003 (SEC Film Number 03859209), the Company filed a Form 8-K
that disclosed that the articles of incorporation had been amended and
that the name of the Company had changed to ProtoKinetix, Incorporated.
|
· |
On
September 23, 2004, the Company filed an 8-K announcing the execution of
the License Agreement with Perigene. |
|
|
|
|
PROTOKINETIX, INC.
(Registrant) | ||
Date: May 13, 2005 |
|
|
|
By: |
|
/s/ Dr. John Todd |
|
|
|
|
Dr. John Todd | ||
|
|
|
|
Chairman of the Board of Directors, CEO and
CFO | ||
|
|
|
|
(Principal Accounting Officer) |