| SUPPLEMENTAL PRO FORMA INFORMATION |
17. SUPPLEMENTAL PRO FORMA INFORMATION
The table below summarizes net loss for the periods shown as
though the Acquisition occurred as of January 1, 2010:
| |
|
For the Twelve Months Ended December 31, |
|
| |
|
2011 |
|
|
2010 |
|
| |
|
|
|
|
|
|
|
|
| Net loss |
|
$ |
(7,256,438 |
) |
|
$ |
(1,704,966 |
) |
The pro forma net loss has been adjusted for the
following:
| 1) |
Elimination of $165,000, and $361,000 of
interest expense for the twelve months ended December 31, 2011 and
2010, respectively; such amounts relate to interest accrued on the
Convertible Notes which were converted immediately prior to the
Acquisition (see Note 7) and the Bank Note which was paid in full
settlement of the note immediately prior to the Acquisition (see
Note 8). |
| 2) |
Recognition of an additional beneficial conversion feature
(“BCF”) of $463,000 in the year ended December 31, 2010
and the elimination of BCF of $258,000 in the year ended December
31, 2011 in connection with the conversion of the Convertible
Notes, which is assumed to have occurred on January 1, 2010 for the
purpose of pro forma presentation (see Note 7). |
| 3) |
Elimination of Acquisition costs incurred during the year ended
December 31, 2011 and 2010, which are assumed to have been incurred
prior to January 1, 2010 for the purpose of presentation in the pro
forma statements of operations. |
| 4) |
Elimination of $450,000 of investment banking fees incurred
upon the consummation of the Acquisition on April 8, 2011 from the
twelve months ended December 31, 2011. |
| 5) |
Elimination of dividends and deemed dividends on Novelos’
preferred convertible stock, which is assumed to have been
exchanged for common stock at January 1, 2010 in order to reflect
the post-acquisition capital structure for the purpose of pro forma
presentation. |
| 6) |
Elimination of Novelos historical revenue related to the
amortization of deferred revenue that was determined to have no
fair value in purchase accounting. |
| 7) |
Elimination of liquidated damages accrued in 2010 related to
Novelos’ convertible preferred stock. The liquidated damages
are assumed not to have accrued as the preferred stock is
assumed to have been exchanged for common stock at January 1,
2010 in order to reflect the post-acquisition capital structure for
the purpose of pro forma presentation. |
|