x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Nevada
|
94-3355026
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Registrant’s
telephone number, including area code:
|
(604)
926-6627
|
Securities
registered pursuant to Section 12(b) of the Act:
|
None
|
Securities
registered pursuant to Section 12(g) of the Act:
|
$.0000053 par value common
stock
|
ITEM
1.
|
FINANCIAL
STATEMENTS
|
PROTOKINETIX,
INC.
|
ASSETS
|
September
30,
2009
|
December
31,
2008
|
||||||
Current
Assets
|
||||||||
Cash
|
$ | 25,831 | $ | 15,216 | ||||
Prepaid
expenses
|
275,209 | 242,006 | ||||||
Total
assets
|
$ | 301,040 | $ | 257,222 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable
|
$ | 105,216 | $ | 78,349 | ||||
Short-term
loan
|
97,250 | 16,500 | ||||||
Convertible
note payable (Note 2.)
|
300,000 | 300,000 | ||||||
Total
current liabilities
|
502,466 | 394,849 | ||||||
Stockholders'
Equity (Deficit)
|
||||||||
Common
stock, $0.0000053 par value; 100,000,000 common shares authorized;
61,756,433 and 57,081,933 shares issued and outstanding for September 30,
2009 and December 31, 2008 respectively
|
335 | 308 | ||||||
Common
stock issuable; 600,000 December 31, 2008
|
- | 3 | ||||||
Additional
paid-in capital
|
21,519,984 | 20,997,912 | ||||||
Deficit
accumulated during the development stage
|
(21,721,745 | ) | (21,135,850 | ) | ||||
Total
shareholders’ equity (deficit)
|
(201,426 | ) | (137,627 | ) | ||||
Total
liabilities and stockholders’ equity (deficit)
|
$ | 301,040 | $ | 257,222 |
Three
Months
Ended
September
30,
2009
|
Three
Months
Ended
September
30,
2008
|
Nine
Months
Ended
September
30,
2009
|
Nine
Months
Ended
September
30,
2008
|
Cumulative
During
the
Development
Stage
|
||||||||||||||||
Revenues
|
$ | - | $ | - | $ | - | $ | - | $ | 2,000 | ||||||||||
General
and administrative expenses
|
||||||||||||||||||||
Licenses
|
- | - | - | - | 3,379,756 | |||||||||||||||
Professional
fees
|
3,861 | 42,156 | 27,275 | 139,167 | 3,388,839 | |||||||||||||||
Consulting
fees
|
229,687 | 223,750 | 400,207 | 616,343 | 11,481,314 | |||||||||||||||
Research
and development
|
1,338 | 87,275 | 20,153 | 389,501 | 2,222,863 | |||||||||||||||
General
and Administrative
|
39,102 | 73,026 | 120,260 | 220,596 | 1,105,345 | |||||||||||||||
Interest
|
6,000 | 6,000 | 18,000 | 18,000 | 102,162 | |||||||||||||||
279,988 | 432,207 | 585,895 | 1,383,607 | 21,680,279 | ||||||||||||||||
Loss
from continuing operations
|
(279,988 | ) | (432,207 | ) | (585,895 | ) | (1,383,607 | ) | (21,678,279 | ) | ||||||||||
Discontinued
Operations
|
||||||||||||||||||||
Loss
from operations of the discontinued segment
|
- | - | - | - | (43,466 | ) | ||||||||||||||
Net
loss
|
$ | (279,988 | ) | $ | (432,207 | ) | $ | (585,895 | ) | $ | (1,383,607 | ) | $ | (21,721,745 | ) | |||||
Net
Loss per Share (basic and diluted)
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.03 | ) | ||||||||
Weighted
average shares outstanding
|
61,169,096 | 52,520,628 | 58,976,121 | 51,292,277 |
Common
Stock
|
Common
Stock
|
Additional Paid-in Capital | Stock Subscriptions Receivable | Deficit Accumulated During the Development Stage | ||||||||||||||||||||||||||||
Shares
|
Amount
|
Issuable
Shares
|
Amount
|
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
of 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
|
- | - | - | - | - | - | (3,662,745 | ) | (3,662,745 | ) | ||||||||||||||||||||||
Balance,
December 31, 2003
|
24,743,750 | 131 | 2,000,000 | 11 | 3,530,108 | (3,694,560 | ) | (164,310 | ) | |||||||||||||||||||||||
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
|
- | - | - | - | - | - | (6,368,030 | ) | (6,368,030 | ) | ||||||||||||||||||||||
Balance,
December 31, 2004
|
28,793,206 | $ | 154 | 6,950,000 | $ | 37 | $ | 9,924,547 | $ | (330,000 | ) | $ | (10,062,590 | ) | $ | (467,852 | ) |
Common
Stock
|
Common
Stock
|
Deficit | ||||||||||||||||||||||||||||||
Shares
|
Amount
|
Issuable
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Stock
Subscriptions Receivable
|
Accumulated
During
the Development
Stage
|
Total
|
|||||||||||||||||||||||||
Issuance
of stock subscriptions receivable
|
- | $ | - | - | $ | - | $ | - | $ | 240,000 | $ | - | $ | 240,000 | ||||||||||||||||||
Issuance
of common stock for licensing rights
|
2,000,000 | 11 | (2,000,000 | ) | (11 | ) | - | - | - | - | ||||||||||||||||||||||
Issuance
of stock for warrants exercised
|
2,050,000 | 10 | (2,050,000 | ) | (10 | ) | - | - | - | - | ||||||||||||||||||||||
Options
exercised:
|
||||||||||||||||||||||||||||||||
February
2005
|
- | - | 35,000 | 1 | 10,499 | - | - | 10,500 | ||||||||||||||||||||||||
May
2005
|
200,000 | 1 | - | - | 59,999 | - | - | 60,000 | ||||||||||||||||||||||||
Note
payable conversion, February 2005
|
- | - | 285,832 | 1 | 85,749 | - | - | 85,750 | ||||||||||||||||||||||||
Issuance
of common stock for Note payable conversion:
|
||||||||||||||||||||||||||||||||
April
2005
|
285,832 | 1 | (285,832 | ) | (1 | ) | - | - | - | - | ||||||||||||||||||||||
May
2005
|
353,090 | 2 | - | - | 105,925 | - | - | 105,927 | ||||||||||||||||||||||||
Issuance
of common stock for AFGP license
|
1,000,000 | 5 | (1,000,000 | ) | (5 | ) | - | - | - | - | ||||||||||||||||||||||
Issuance
of common stock for stock subscriptions received
|
1,400,000 | 6 | (1,400,000 | ) | (6 | ) | - | 90,000 | 90,000 | |||||||||||||||||||||||
Issuance
of stock for options exercised
|
135,000 | 2 | (135,000 | ) | (2 | ) | - | - | - | - | ||||||||||||||||||||||
Issuance
of common stock for services:
|
||||||||||||||||||||||||||||||||
April
2005
|
30,000 | 1 | - | - | 14,999 | - | - | 15,000 | ||||||||||||||||||||||||
May
2005
|
3,075,000 | 15 | - | - | 3,320,985 | - | - | 3,321,000 | ||||||||||||||||||||||||
June
2005
|
50,000 | 1 | - | - | 50,499 | - | - | 50,500 | ||||||||||||||||||||||||
August
2005
|
(250,000 | ) | (1 | ) | - | - | (257,499 | ) | - | - | (257,500 | ) | ||||||||||||||||||||
August
2005
|
111,111 | 1 | (92,593 | ) | (1 | ) | 15,000 | - | - | 15,000 | ||||||||||||||||||||||
October
2005
|
36,233 | 1 | (36,233 | ) | (1 | ) | - | - | - | - | ||||||||||||||||||||||
November
2005
|
311,725 | 2 | (245,000 | ) | (1 | ) | 36,249 | - | - | 36,250 | ||||||||||||||||||||||
December
2005
|
1,220,000 | 8 | - | - | 756,392 | - | - | 756,400 | ||||||||||||||||||||||||
Common
stock issuable for services rendered:
|
||||||||||||||||||||||||||||||||
June
2005
|
- | - | 200,000 | 1 | 149,999 | - | - | 150,000 | ||||||||||||||||||||||||
August
2005
|
- | - | 36,233 | 1 | 21,739 | - | - | 21,740 | ||||||||||||||||||||||||
September
2005
|
- | - | 125,000 | 1 | 74,999 | - | - | 75,000 | ||||||||||||||||||||||||
September
2005 (Proteocell)
|
- | - | 100,000 | 1 | 57,999 | - | - | 58,000 | ||||||||||||||||||||||||
December
2005
|
- | - | 120,968 | 1 | 74,999 | - | - | 75,000 | ||||||||||||||||||||||||
Net
loss for the year
|
- | - | - | - | - | - | (4,826,540 | ) | (4,826,540 | ) | ||||||||||||||||||||||
Balance,
December 31, 2005
|
40,801,197 | $ | 220 | 608,375 | $ | 6 | $ | 14,503,079 | $ | - | $ | (14,889,130 | ) | $ | (385,825 | ) |
Common
Stock
|
Common
Stock
|
Deficit | ||||||||||||||||||||||||||||||
Shares
|
Amount
|
Issuable
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Stock
Subscriptions Receivable
|
Accumulated
During
the Development
Stage
|
Total
|
|||||||||||||||||||||||||
February
2006 private placement (issued June 2006)
|
900,000 | $ | 5 | - | $ | - | $ | 352,142 | $ | - | $ | - | $ | 352,147 | ||||||||||||||||||
Warrants
granted from private placement (450,000)
|
- | - | - | - | 97,853 | - | - | 97,853 | ||||||||||||||||||||||||
Issuance
of common stock for Note payable conversion
|
529,279 | 3 | - | - | 158,780 | - | - | 158,783 | ||||||||||||||||||||||||
Issuance
of common stock for services:
|
||||||||||||||||||||||||||||||||
February/March
2006 services
|
- | - | 20,000 | 1 | 10,499 | - | - | 10,500 | ||||||||||||||||||||||||
March
2006
|
166,359 | 1 | (108,375 | ) | (1 | ) | 36,750 | - | - | 36,750 | ||||||||||||||||||||||
April
2006
|
(1,200,000 | ) | (6 | ) | - | - | 6 | - | - | - | ||||||||||||||||||||||
May
2006
|
1,266,278 | 7 | (70,000 | ) | (1 | ) | 792,750 | - | - | 792,756 | ||||||||||||||||||||||
June
2006
|
27,056 | - | 1,200,000 | 6 | 718,244 | - | - | 718,250 | ||||||||||||||||||||||||
July
2006
|
1,200,000 | 6 | (1,200,000 | ) | (6 | ) | - | - | - | - | ||||||||||||||||||||||
August
2006
|
100,000 | 1 | - | - | 64,999 | - | - | 65,000 | ||||||||||||||||||||||||
September
2006
|
369,984 | 2 | (50,000 | ) | - | 209,998 | - | - | 210,000 | |||||||||||||||||||||||
November
2006
|
100,000 | 1 | - | - | 48,999 | - | - | 49,000 | ||||||||||||||||||||||||
December
2006
|
7,000 | - | - | - | 3,010 | - | - | 3,010 | ||||||||||||||||||||||||
Warrants
issued (for 700,000 shares) for services
|
- | - | - | - | 58,658 | - | - | 58,658 | ||||||||||||||||||||||||
Net
loss for the period
|
- | - | - | - | - | - | (1,967,633 | ) | (1,967,633 | ) | ||||||||||||||||||||||
Balance,
December 31, 2006
|
44,267,153 | 240 | 400,000 | 5 | 17,055,767 | - | (16,856,763 | ) | 199,249 | |||||||||||||||||||||||
Issuance
of common stock for services:
|
||||||||||||||||||||||||||||||||
January
2007
|
218,834 | 1 | - | - | 119,999 | - | - | 120,000 | ||||||||||||||||||||||||
March
2007
|
104,652 | 1 | - | - | 44,999 | - | - | 45,000 | ||||||||||||||||||||||||
April
2007
|
187,500 | 1 | - | - | 74,999 | - | - | 75,000 | ||||||||||||||||||||||||
June
2007
|
112,500 | 1 | - | - | 44,999 | - | - | 45,000 | ||||||||||||||||||||||||
July
2007
|
291,812 | 2 | - | - | 112,998 | - | - | 113,000 | ||||||||||||||||||||||||
August
2007
|
860,000 | 5 | - | - | 257,995 | - | - | 258,000 | ||||||||||||||||||||||||
September
2007
|
1,516,275 | 8 | - | - | 457,492 | - | - | 457,500 | ||||||||||||||||||||||||
October
2007
|
250,000 | 1 | - | - | 37,499 | - | - | 37,500 | ||||||||||||||||||||||||
December
2007
|
535,716 | 1 | - | - | 74,999 | - | - | 75,000 | ||||||||||||||||||||||||
Warrants
issued for services
|
- | - | - | - | 825,476 | - | - | 825,476 | ||||||||||||||||||||||||
Cancellation
of issuable stock for Recaf License
|
- | - | (400,000 | ) | (5 | ) | - | - | - | (5 | ) | |||||||||||||||||||||
Warrant
exercised – December 2007
|
100,000 | 1 | - | - | 43,999 | - | - | 44,000 | ||||||||||||||||||||||||
Issuable
common stock from Private Placement
|
- | - | 1,190,000 | 6 | 172,494 | - | - | 175,500 | ||||||||||||||||||||||||
Net
loss for the year
|
- | - | - | - | - | - | (2,728,269 | ) | (2,728,269 | ) | ||||||||||||||||||||||
Balance,
December 31, 2007
|
48,444,442 | $ | 262 | 1,190,000 | $ | 6 | $ | 19,323,715 | $ | - | $ | (19,585,032 | ) | $ | (261,049 | ) |
Common
Stock
|
Common
Stock
|
Deficit | ||||||||||||||||||||||||||||||
Shares
|
Amount
|
Issuable
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Stock
Subscriptions Receivable
|
Accumulated
During
the
Development
Stage
|
Total
|
|||||||||||||||||||||||||
Issuance
of common stock for services:
|
||||||||||||||||||||||||||||||||
March
2008
|
369,346 | $ | 2 | - | $ | - | $ | 133,867 | $ | - | $ | - | $ | 133,869 | ||||||||||||||||||
May
2008
|
395,170 | 2 | - | - | 137,723 | - | - | 137,725 | ||||||||||||||||||||||||
July
2008
|
2,405,170 | 13 | - | - | 577,226 | - | - | 577,239 | ||||||||||||||||||||||||
September
2008
|
186,430 | 1 | - | - | 42,878 | - | - | 42,879 | ||||||||||||||||||||||||
October
2008
|
250,000 | 1 | - | - | 49,999 | - | - | 50,000 | ||||||||||||||||||||||||
November
2008
|
1,018,375 | 5 | - | - | 153,495 | - | - | 153,500 | ||||||||||||||||||||||||
Issuance
of common stock for proceeds of $50,000 received in 2007
|
173,000 | 1 | - | - | (1 | ) | - | - | - | |||||||||||||||||||||||
Stock-based
compensation expense related to non-employee stock options
|
- | - | - | - | 82,214 | - | - | 82,214 | ||||||||||||||||||||||||
Warrants
exercised:
|
||||||||||||||||||||||||||||||||
September
2008
|
170,000 | 1 | - | - | 25,499 | - | - | 25,500 | ||||||||||||||||||||||||
November
2008
|
100,000 | 1 | - | - | 12,313 | - | - | 12,314 | ||||||||||||||||||||||||
December
2008
|
170,000 | 1 | - | - | 25,499 | - | - | 25,500 | ||||||||||||||||||||||||
Issuance
of common stock from Private Placement
|
3,400,000 | 18 | (1,190,000 | ) | (6 | ) | 337,488 | - | - | 337,500 | ||||||||||||||||||||||
Issuable
common stock to Directors
|
- | - | 600,000 | 3 | 95,997 | - | - | 96,000 | ||||||||||||||||||||||||
Net
loss for the year
|
- | - | - | - | - | - | (1,550,818 | ) | (1,550,818 | ) | ||||||||||||||||||||||
Balance,
December 31, 2008
|
57,081,933 | 308 | 600,000 | 3 | 20,997,912 | - | (21,135,850 | ) | (137,627 | ) | ||||||||||||||||||||||
Warrant
exercise proceeds
|
- | - | - | - | 2,686 | - | - | 2,686 | ||||||||||||||||||||||||
Issuance
of common stock for services:
|
||||||||||||||||||||||||||||||||
April
2009
|
1,200,000 | 6 | - | - | 131,994 | - | - | 132,000 | ||||||||||||||||||||||||
May
2009
|
500,000 | 3 | - | - | 49,997 | - | - | 50,000 | ||||||||||||||||||||||||
June
2009
|
300,000 | 3 | - | - | 26,997 | - | - | 27,000 | ||||||||||||||||||||||||
July
2009
|
1,324,500 | 8 | - | - | 235,402 | - | - | 235,410 | ||||||||||||||||||||||||
Issuance
of common stock from Private Placement – May 2009
|
250,000 | 1 | - | 24,999 | - | - | 25,000 | |||||||||||||||||||||||||
Issuance
of common stock from Private Placement – July 2009
|
500,000 | 3 | - | 49,997 | - | - | 50,000 | |||||||||||||||||||||||||
Issuance
of common stock to Directors
|
600,000 | 3 | (600,000 | ) | (3 | ) | - | - | - | - | ||||||||||||||||||||||
Net
loss for the period
|
- | - | - | - | - | - | ( 585,895 | ) | ( 585,895 | ) | ||||||||||||||||||||||
Balance,
September 30, 2009
|
61,756,433 | $ | 335 | - | $ | 3 | $ | 21,519,984 | - | (21,721,745 | ) | $ | (201,426 | ) |
2009
|
2008
|
Cumulative
During the Development Stage
|
||||||||||
Cash
Flows from Operating Activities
|
||||||||||||
Net
loss for period
|
$ | (585,895 | ) | $ | (1,383,607 | ) | $ | (21,721,745 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities
|
||||||||||||
Amortization
and Depreciation expense
|
- | 426 | 3,388 | |||||||||
and
issuance of common stock for services and expenses
|
411,207 | 1,182,500 | 16,448,710 | |||||||||
Warrants
issued for consulting services
|
- | - | 2,602,833 | |||||||||
Stock
options issued for consulting services
|
- | - | 222,817 | |||||||||
Changes
in operating assets and liabilities
|
||||||||||||
Prepaid
expenses
|
- | (103,750 | ) | - | ||||||||
Accounts
payable
|
26,867 | (58,385 | ) | 105,216 | ||||||||
Net
cash used in operating activities
|
(147,821 | ) | (362,816 | ) | (2,338,781 | ) | ||||||
Cash
Flows from Investing Activities
|
||||||||||||
Purchase
of computer equipment
|
- | - | (3,388 | ) | ||||||||
Net
cash used in investing activities
|
- | - | (3,388 | ) | ||||||||
Cash
Flows from Financing Activities
|
||||||||||||
Short-term
loan
|
80,750 | - | 97,250 | |||||||||
Warrants
exercised
|
2,686 | - | 815,000 | |||||||||
Stock
options exercised
|
- | 25,500 | 100,500 | |||||||||
Issuance
of common stock for cash
|
75,000 | 337,500 | 1,055,250 | |||||||||
Loan
proceeds
|
- | - | 300,000 | |||||||||
Net
cash provided by financing activities
|
158,436 | 363,000 | 2,368,000 | |||||||||
Net
change in cash
|
10,615 | 184 | 25,831 | |||||||||
Cash,
beginning of period
|
15,216 | 37,350 | - | |||||||||
Cash,
end of period
|
$ | 25,831 | $ | 37,534 | $ | 25,831 | ||||||
Cash
paid for interest
|
$ | 7,819 | $ | 18,000 | $ | 50,522 | ||||||
Cash
paid for income taxes
|
$ | - | $ | - | $ | - | ||||||
Supplementary
information - Non-cash Transactions:
|
||||||||||||
Note
payable converted to common stock
|
$ | - | $ | - | $ | 350,457 | ||||||
Common
stock for prepaid consulting services
|
153,475 | - | 275,209 |
Description
|
Fair
Value at
September
30, 2009
|
Quoted
Prices in
Active
Markets
(Level
1)
|
Significant
Other
Observable
Inputs
(Level
2)
|
|||||||||
Assets:
|
||||||||||||
Cash
|
$ | 25,831 | $ | 25,831 | $ | - | ||||||
Assets
measured at fair value at September 30, 2009
|
$ | 25,831 | $ | 25,831 | $ | - | ||||||
Liabilities:
|
||||||||||||
Accounts
Payable
|
$ | 105,216 | $ | - | $ | 105,216 | ||||||
Short-Term
Loan
|
$ | 97,250 | $ | - | $ | 97,250 | ||||||
Convertible
Note Payable
|
$ | 300,000 | $ | - | $ | 300,000 | ||||||
Liabilities
measured at fair value at September 30, 2009
|
$ | 502,466 | $ | - | $ | 502,466 |
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF
OPERATIONS
|
|
1.
|
pH
ranging from a strong acid level of 1.8 (stronger than stomach acid) to a
strong alkali level of 13.8. (the pH scale is calibrated from 1, highly
acidic, to 14, highly alkali);
|
|
2.
|
Enzymatic
action using protease, which targets the amino acid bonds, and
glycosidase, which targets the amino acid bonds, and glycosidase, which
targets the sugar molecules; and
|
|
3.
|
Temperatures
ranging from -196°C (cryopreservation) to +37°C (body
temperature).
|
§ Stem cells
(human)
|
§ Adult skin
fibroblast cells
|
§ Whole blood
cells
|
§ Heart cells
(cardiac myocites)
|
§ Blood Platelet
cells
|
§ Liver cells
(hepatocites)
|
§ Heart
tissue
|
§ Embryonic skin
fibroblast cells
|
§ Hela (cancer)
cells
|
§ Islet cells
(pancreatic)
|
§ Kidney (KB and
vero) cells
|
§ Stem cells
(mouse)
|
|
§
|
temperatures
ranging from -80° C to +37°
|
|
§
|
harsh
sterilizing radiation
|
|
§
|
254
nanometer wavelength
|
|
§
|
hydrogen
peroxide (H2O20
|
|
§
|
powerful
oxidant
|
|
§
|
serum
free culture media
|
|
§
|
food/growth/nutrients
factors (fetal bovine serum)
withheld
|
|
§
|
Interleukin
1 Beta, a standard agent for stimulating inflammation in cell
testing
|
|
§
|
All
of the above tests are also considered to cause
inflammation
|
|
§
|
Scientific
and technological capability;
|
|
§
|
Proprietary
know-how;
|
|
§
|
The
ability to develop and market products and
processes;
|
|
§
|
The
ability to obtain FDA or other required regulatory
approvals;
|
|
§
|
The
ability to manufacture products that meet applicable FDA requirements,
(i.e. FDA’s Quality System Regulations) see Governmental Regulation
section;
|
|
§
|
Access
to adequate capital;
|
|
§
|
The
ability to attract and retain qualified personnel;
and
|
|
§
|
The
availability of patent protection.
|
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
ITEM
4T.
|
CONTROLS
AND PROCEDURES
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
ITEM
1A.
|
RISK
FACTORS
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
ITEM
3.
|
DEFAULT
UPON SENIOR SECURITIES
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM
5.
|
OTHER
INFORMATION
|
ITEM
6.
|
EXHIBITS
AND REPORTS ON FORM 8-K.
|
Ex. #
|
Description
|
|
Rule
13a-12(a)/15d-14(a) Certification of Chief Executive Officer and Chief
Financial Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant
to Section 302 the Sarbanes-Oxley Act of 2002.
|
||
Certification
of Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
Protokinetix,
Inc.
|
|
/s/
Ross L.
Senior
|
|
By: Ross
L. Senior
|
|
Its: President,
CEO and CFO
|
Signatures
|
Title
|
Date
|
||||
/s/Ross L. Senior
|
Chief
Executive Officer, President, and
|
August
1, 2009
|
||||
Ross
L. Senior
|
Chief
Financial Officer
|