PINX:BRTX BioRestorative Therapies Inc Quarterly Report 10-Q Filing - 6/30/2012

Effective Date 6/30/2012

PINX:BRTX Fair Value Estimate
Premium
PINX:BRTX Consider Buying
Premium
PINX:BRTX Consider Selling
Premium
PINX:BRTX Fair Value Uncertainty
Premium
PINX:BRTX Economic Moat
Premium
PINX:BRTX Stewardship
Premium
 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

  

FORM 10-Q

 

 

  

(Mark One)

SQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Quarterly Period Ended June 30, 2012

 

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ___ to ___

 

Commission file number: 000-54402

 

 

  

BIORESTORATIVE THERAPIES, INC.

 

(Exact name of registrant as specified in its charter)

 

 

  

Nevada   91-1835664

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

   

555 Heritage Drive

Jupiter, Florida

  33458
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (561) 904-6070

  

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes S No ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes S  No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one): 

             
Large accelerated filer   £   Accelerated filer   £
       
Non-accelerated filer   ¨  (Do not check if a smaller reporting company)   Smaller reporting company   S

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act): Yes ¨  No x

 

As of August 9, 2012, there were 684,579,411 shares of the issuer’s common stock outstanding.

 

 
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Table of Contents

 

PART I     
     
FINANCIAL INFORMATION    
     
ITEM 1. Financial Statements    
     
Condensed Consolidated Balance Sheets as of    
June 30, 2012 (Unaudited) and December 31, 2011   1
     
Unaudited Condensed Consolidated Statements of Operations for the    

Three and Six Months Ended June 30, 2012 and 2011 and for the Period from

December 30, 2008 (Inception) to June 30, 2012

  2
     
Unaudited Condensed Consolidated Statement of Changes in Stockholders’ Deficiency for the    
Six Months Ended June 30, 2012   3
     
Unaudited Condensed Consolidated Statements of Cash Flows for the    

Six Months Ended June 30, 2012 and 2011 and for the Period from

December 30, 2008 (Inception) to June 30, 2012

  4
     
Notes to Unaudited Condensed Consolidated Financial Statements   6
     
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations   19
     
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk   25
     
ITEM 4. Controls and Procedures   25
     
PART II     
     
OTHER INFORMATION    
     
ITEM 1. Legal Proceedings   27
     
 ITEM 1A. Risk Factors   27
     
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds   27
     
ITEM 3. Defaults Upon Senior Securities   28
     
ITEM 4. Mine Safety Disclosures   28
     
ITEM 5. Other Information   28
     
ITEM 6. Exhibits   28
     
Signatures   29

 

 
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Condensed Consolidated Balance Sheets

 

   June 30,   December 31, 
   2012   2011 
   (unaudited)     
Assets          
           
Current Assets:          
Cash  $12,571   $71,508 
Prepaid expenses and other current assets   34,553    46,915 
           
Total Current Assets   47,124    118,423 
           
Property and equipment, net   78,516    94,827 
Intangible assets, net   1,212,263    3,308 
Security deposit   4,415    4,415 
           
Total Assets  $1,342,318   $220,973 
           
Liabilities and Stockholders' Deficiency          
           
Current Liabilities:          
Accounts payable  $439,995   $426,184 
Accrued expenses and other current liabilities   838,576    440,229 
Notes payable, net of debt discount of $187,709 and $149,043 at June 30, 2012 and December 31, 2011, respectively   4,321,476    3,040,957 
           
Total Current Liabilities   5,600,047    3,907,370 
           
Commitments and contingencies          
           
Stockholders' Deficiency:          
Preferred stock, $0.01 par value; Authorized, 1,000,000 shares; none issued and outstanding at June 30, 2012 and December 31, 2011   -    - 
Common stock, $0.001 par value; Authorized, 1,500,000,000 and 800,000,000 shares at June 30, 2012 and December 31, 2011, respectively; Issued 701,010,445 and 635,614,845 shares at June 30, 2012 and December 31, 2011, respectively; Outstanding 673,079,411 and 607,683,811 shares at June 30, 2012 and December 31, 2011, respectively   701,010    635,615 
Additional paid-in capital   5,738,292    3,234,486 
Deficit accumulated during development stage   (10,665,031)   (7,524,498)
Treasury stock, at cost, 27,931,034 shares at June 30, 2012 and December 31, 2011   (32,000)   (32,000)
           
Total Stockholders' Deficiency   (4,257,729)   (3,686,397)
           
Total Liabilities and Stockholders' Deficiency  $1,342,318   $220,973 

 

See Notes to these Condensed Consolidated Financial Statements

 

1 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Condensed Consolidated Statements of Operations

 

(unaudited)

 

                   Period from 
                   December 30, 
   For The Three Months Ended   For The Six Months Ended   2008 (Inception) 
   June 30,   June 30,   to June 30, 
   2012   2011   2012   2011   2012 
                     
Revenues  $10,000   $-   $10,000   $-   $10,000 
                          
Operating Expenses                         
Marketing and promotion   30,609    17,033    70,596    61,838    378,414 
Payroll and benefits   536,810    338,344    1,041,228    881,775    3,182,266 
Consulting expense   409,000    239,397    827,966    435,255    3,048,574 
General and administrative   371,698    443,456    730,502    676,968    2,822,591 
Research and development   54,723    -    56,773    -    80,393 
                          
Total Operating Expenses   1,402,840    1,038,230    2,727,065    2,055,836    9,512,238 
                          
Loss From Operations   (1,392,840)   (1,038,230)   (2,717,065)   (2,055,836)   (9,502,238)
                          
Other Income (Expense)                         
Other income   -    -    -    -    11,457 
Interest expense   (164,061)   (58,848)   (291,158)   (83,253)   (579,656)
Amortization of debt discount   (89,250)   (107,762)   (155,387)   (178,848)   (711,483)
Gain on settlement of note and payables, net   -    -    23,077    -    106,525 
                          
Total Other Expense   (253,311)   (166,610)   (423,468)   (262,101)   (1,173,157)
                          
Net Loss  $(1,646,151)  $(1,204,840)  $(3,140,533)  $(2,317,937)  $(10,675,395)
                          
Net Loss Per Share                         
- Basic and Diluted  $(0.00)  $(0.00)  $(0.00)  $(0.00)     
                          
Weighted Average Number of Common Shares Outstanding                         
- Basic and Diluted   681,703,449    510,697,493    629,927,402    492,397,418      

 

See Notes to these Condensed Consolidated Financial Statements

 

2 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Condensed Consolidated Statement of Changes in Stockholders' Deficiency

For the Six Months Ended June 30, 2012

 

(unaudited)

 

               Deficit             
               Accumulated             
           Additional   During             
   Common Stock   Paid-In   Development   Treasury Stock     
   Shares   Amount   Capital   Stage   Shares   Amount   Total 
                                    
Balance - December 31, 2011   635,614,845   $635,615   $3,234,486   $(7,524,498)   (27,931,034)  $(32,000)  $(3,686,397)
                                    
Shares issued for consulting services -
(at $0.008)
   2,423,100    2,423    17,593    -    -    -    20,016 
                                    
Shares issued as debt discount in connection with notes payable - (at $0.007)   2,010,000    2,010    12,239    -    -    -    14,249 
                                    
Shares issued as debt discount in connection with notes payable - (at $0.008)   1,125,000    1,125    7,799    -    -    -    8,924 
                                    
Warrants issued as debt discount in connection with notes payable -
(at $0.007)
   -    -    140,441    -    -    -    140,441 
                                    
Warrant issued in partial exchange for intangible asset - April 2012
(at $0.015)
   -    -    226,500    -    -    -    226,500 
                                    
Shares and warrants issued in exhange of notes payable - (at $0.020)   30,000,000    30,000    623,640    -    -    -    653,640 
                                    
Shares issued as debt discount in connection with notes payable - (at $0.012)   250,000    250    2,780    -    -    -    3,030 
                                    
Shares issued for consulting services -
(at $0.016)
   2,587,500    2,587    38,813    -    -    -    41,400 
                                    
Warrants issued as debt discount in connection with notes payable -
(at $0.014)
   -    -    27,409    -    -    -    27,409 
                                    
Shares and warrants issued for cash -
(at $0.025)
   27,000,000    27,000    648,000    -    -    -    675,000 
                                    
Stock-based compensation   -    -    758,592    -    -    -    758,592 
                                    
Net loss   -    -    -    (3,140,533)   -    -    (3,140,533)
                                    
Balance - June 30, 2012   701,010,445   $701,010   $5,738,292   $(10,665,031)   (27,931,034)  $(32,000)  $(4,257,729)

 

See Notes to these Condensed Consolidated Financial Statements.

 

3 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Condensed Consolidated Statements of Cash Flows

 

(unaudited)

 

           Period from 
           December 30, 
   For The Six Months Ended   2008 (Inception) to 
   June 30,   June 30, 
   2012   2011   2012 
Cash Flows From Operating Activities               
Net loss  $(3,140,533)  $(2,317,937)  $(10,675,395)
Adjustments to reconcile net loss to net cash used in operating activities:               
Amortization of debt discount   155,387    178,848    711,483 
Depreciation and amortization   36,389    52,403    181,571 
Loss on sale of property and equipment   -    -    21,614 
Stock-based compensation   820,008    344,168    3,102,159 
Loss on extinguishment   53,640    -    53,640 
Gain on settlement of note and payables, net   (23,077)   -    (106,525)
Changes in operating assets and liabilities:               
Prepaid expenses and other current assets   12,362    (58,170)   (34,553)
Security deposit   -    (4,415)   (4,415)
Accounts payable   13,811    148,292    382,514 
Accrued expenses and other current liabilities   421,424    236,057    974,153 
                
Total Adjustments   1,489,944    897,183    5,281,641 
                
Net Cash Used in Operating Activities   (1,650,589)   (1,420,754)   (5,393,754)
                
Cash Flows From Investing Activities               
Purchases of property and equipment   (2,533)   (17,772)   (165,776)
Proceeds from sale of property and equipment   -    -    32,000 
Acquisition of intangible assets   (1,000,000)   -    (1,003,676)
                
Net Cash Used in Investing Activities   (1,002,533)   (17,772)   (1,137,452)
                
Cash Flows From Financing Activities               
Proceeds from notes payable   1,969,185    1,637,500    5,542,824 
Repayments of notes payable   (50,000)   (209,863)   (535,222)
Advances from officer   22,000    -    48,000 
Repayment of advances from officer   (22,000)   -    (48,000)
Proceeds from exercise of warrants   -    -    1,875 
Repurchase of common stock   -    -    (32,000)
Sales of common stock and warrants for cash   675,000    -    1,566,300 
                
Net Cash Provided by Financing Activities   2,594,185    1,427,637    6,543,777 
                
Net (Decrease) Increase In Cash   (58,937)   (10,889)   12,571 
                
Cash - Beginning   71,508    18,074    - 
                
Cash - Ending  $12,571   $7,185   $12,571 

 

See Notes to these Condensed Consolidated Financial Statements

 

4 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Condensed Consolidated Statements of Cash Flows — Continued

 

(unaudited)

 

           Period from 
           December 30, 
   For The Six Months Ended   2008 (Inception) to 
   June 30,   June 30, 
   2012   2011   2012 
Supplemental Disclosures of Cash Flow Information:               
Cash paid during the period for:               
Interest  $266,381   $36,274   $469,378 
                
Non-cash investing and financing activities:               
Shares issued as debt discount in connection with notes payable  $26,203   $235,490   $724,371 
Warrants issued as debt discount in connection with notes payable  $167,850   $-   $167,850 
Shares issued in connection with reverse recapitalization  $-   $-   $362,000 
Shares issued pursuant to reverse recapitalization and subsequently cancelled  $-   $-   $146,195 
Shares issued (issuable) as debt discount in connection with note payable  $-   $6,971   $- 
Purchase of property and equipment for note payable  $-   $-   $291,055 
Purchase of property and equipment for account payable  $-   $-   $60,000 
Accrued payable for treasury shares repurchased  $-   $-   $7,000 
Shares reissued to former President  $-   $12,577   $12,577 
Property and equipment returned in connection with settlement of note payable, net  $-   $-   $226,043 
Shares and warrants issued in exchange of notes payable  $600,000   $-   $600,000 
Warrant issued as partial consideration for intangible asset  $226,500   $-   $226,500 

 

See Notes to these Condensed Consolidated Financial Statements

 

5 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 1 – Business Organization and Nature of Operations

 

BioRestorative Therapies, Inc. (and including its subsidiaries, the “Company”) is a development stage enterprise whose primary activities since inception have been the development of its business plan, negotiating strategic alliances and other agreements, raising capital and the sponsorship of research and development activities.

 

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. Accordingly, they do not include all of the information and disclosures required by GAAP for annual financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the condensed consolidated financial statements of the Company as of June 30, 2012, for the three and six months ended June 30, 2012 and 2011 and for the period from December 30, 2008 (inception) to June 30, 2012. The results of operations for the three and six months ended June 30, 2012 are not necessarily indicative of the operating results for the full year ending December 31, 2012. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related disclosures of the Company as of December 31, 2011 and for the year then ended, and for the period from December 30, 2008 (inception) to December 31, 2011, which were filed with the Securities and Exchange Commission on Form 10-K on April 16, 2012.

 

Note 2 – Going Concern and Management Plans

 

As of June 30, 2012, the Company had a working capital deficiency and a stockholders’ deficiency of $5,552,923 and $4,257,729, respectively. The Company has not generated significant revenues and incurred net losses of $10,675,395 during the period from December 30, 2008 (inception) through June 30, 2012. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

 

The Company's primary source of operating funds since inception has been its stockholders and note financings. The Company intends to continue to raise additional capital through private debt and equity investors. The Company is currently a development stage company and there is no assurance that these funds will be sufficient to enable the Company to fully complete its development activities or attain profitable operations.

 

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with GAAP, which contemplate continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

 

Subsequent to June 30, 2012, the Company raised $262,500 and $150,000 through debt and equity financing, respectively, and extended the maturities of $112,500 of notes. As a result, the Company expects that the cash it has available will fund its operations only until September 2012. The Company currently has notes payable aggregating $272,500 which are past their maturity dates. The Company is currently in the process of negotiating extensions or discussing conversions to equity with respect to these notes. See Note 9 – Subsequent Events for additional details.

 

Note 3 – Summary of Significant Accounting Policies

 

Principles of Consolidation

 

The unaudited condensed consolidated financial statements of the Company include the accounts of Stem Cell Cayman Ltd. (“Cayman”), Stem Pearls, LLC and Lipo Rejuvenation Centers, Inc. All significant intercompany transactions have been eliminated in the consolidation. On April 16, 2012, Lipo Rejuvenation Centers, Inc., an inactive entity, was dissolved.

 

6 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 3 – Summary of Significant Accounting Policies - Continued

 

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 liabilities at dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company’s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company’s stock, stock-based compensation, debt discount and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates, and could cause actual results to differ from those estimates.

 

Concentrations and Credit Risk

 

The Company maintains deposits in a financial institution which is insured by the Federal Deposit Insurance Corporation (“FDIC”). At various times, the Company has deposits in this financial institution in excess of the amount insured by the FDIC. As of June 30, 2012, the Company had $1,242 deposited with an offshore financial institution which is not insured by the FDIC.

 

For the three and six months ended June 30, 2012, 100% of the Company’s revenues were derived from one customer.

 

As of June 30, 2012, 79% of the face value of the Company’s notes payable were sourced from a single entity and the earliest maturity date associated with these notes is November 2012.

 

Intangible Assets

 

Intangible assets are comprised of trademarks and licenses with estimated useful lives of 10 and 17.7 years (20 year life of underlying patent, less 2.3 years elapsed since patent application), respectively. Once placed into service, the Company amortizes the cost of the intangible assets over their estimated useful lives on a straight line basis.

 

Revenue Recognition

 

For the three and six months ended June 30, 2012, the Company’s revenue was entirely attributable to sublicense fees. The Company recognizes sublicensing revenue when all of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) the service is completed without further obligation, (iii) the sales price to the customer is fixed or determinable, and (iv) collectability is reasonably assured. See Note 4 – Intangible Assets for additional details.

 

Net Loss Per Common Share

 

Basic loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding, plus the impact of common shares, if dilutive, resulting from the vesting of restricted stock and the exercise of outstanding stock options and warrants.

 

The Company’s weighted average number of common shares as of June 30, 2012 includes issued and outstanding common shares and the underlying shares issuable upon the exercise of the 22,000,000 and 2,000,000 exercisable options and warrants, respectively, with an exercise price of $0.01 per share or less during the period of time that the restricted stock value exceed $0.01 per share. See Note 8, Stockholders’ Deficiency. In accordance with ASC 260 – Earnings Per Share (“ASC 260”), the Company has given effect to the issuance of these options and warrants in computing basic and diluted net loss per share.

 

7 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 3 – Summary of Significant Accounting Policies - Continued

 

Net Loss Per Common Share - Continued

 

Potentially dilutive securities realizable from the exercise of options and warrants for the purchase of 125,950,000 and 127,000,000 shares, respectively, as of June 30, 2012 were excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive. As of June 30, 2011, potentially dilutive securities realizable from the vesting of 40,000,000 shares of restricted stock and the exercise of warrants and options for the purchase of 2,000,000 and 29,150,000 shares, respectively, are excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

 

Stock-Based Compensation

 

The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees and directors, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on interim financial reporting dates until the service period is complete. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Since the shares underlying the Company’s 2010 Equity Participation Plan (the “Plan”) are not currently registered, the fair value of the Company’s restricted equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares.

 

Stock-based compensation for non-employees and directors is reflected in consulting expenses in the condensed consolidated statements of operations. Stock-based compensation for employees is reflected in payroll and benefits in the condensed consolidated statements of operations.

 

Reclassifications

 

Certain prior period amounts have been reclassified for comparative purposes to conform to the fiscal 2012 presentation. These reclassifications have no impact on previously reported earnings.

 

Subsequent Events

 

The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the condensed consolidated financial statements, except as disclosed in Note 9.

 

Note 4 – Intangible Assets

 

Intangible assets consist of the following:

 

   Patents and
Trademarks
   Licenses   Accumulated
Amortization
   Total 
Balance as of January 1, 2012  $3,676   $-   $(368)  $3,308 
Purchase of licenses   -    1,226,500    -    1,226,500 
Amortization expense   -    -    (17,545)   (17,545)
Balance as of June 30, 2012  $3,676   $1,226,500   $(17,913)  $1,212,263 
Weighted average amortization period
at June 30, 2012 in years
   8.5    17.4           

 

8 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 4 – Intangible Assets - Continued

 

Amortization of intangible assets consists of the following: 

 

   Patents and
Trademarks
   Licenses   Accumulated
Amortization
 
Balance as of January 1, 2012  $368   $-   $368 
Amortization expense   184    17,361    17,545 
Balance as of June 30, 2012  $552   $17,361   $17,913 
                
Range of estimated useful lives in years   10.0    17.7      

 

On January 27, 2012, the Company entered into a license agreement with Regenerative Sciences, LLC (“RS”) (as amended on March 21, 2012, the “RS Agreement”). On April 6, 2012, the Company and RS closed on the RS Agreement. Pursuant to the RS Agreement, the Company obtained, among other things, a worldwide, exclusive, royalty-bearing license from RS to utilize or sublicense a certain medical device for the administration of specific cells and/or cell products to the disc and/or spine (and other parts of the body) and a worldwide (excluding Asia and Argentina), exclusive, royalty-bearing license to utilize or sublicense a certain method for culturing cells. The RS Agreement provides that the Company must achieve certain milestones or pay certain minimum amounts in order to maintain the exclusive nature of the licenses. The RS Agreement also provides for an exclusive, royalty-bearing sublicense of the technology to RS for use for orthopedic purposes and a non-exclusive, royalty-bearing sublicense of the technology to RS for use in accordance with protocols established by the Company (1) at a single facility in the Cayman Islands (or, under certain circumstances, at a different non-U.S. facility), and (2) at U.S. facilities, if and only if, upon resolution of an FDA action, RS has the legal right to exploit the technology in the U.S. and the Company does not yet have such legal right. Further, the RS Agreement provides that RS will furnish certain training, assistance and consultation services with regard to the licensed technology. In addition, the Company has agreed to reimburse RS for 25% of its legal fees associated with its pending court action with the FDA, subject to a maximum of $4,500 per month and $100,000 in the aggregate.

 

Pursuant to the RS Agreement, on the closing date, the Company made a payment to RS consisting of a license fee of $1,000,000, net of a sublicensing fee of $10,000, which RS owed to the Company (which was recorded as revenue in the condensed consolidated statements of operations), and issued to RS a warrant for the purchase of 50,000,000 shares of common stock of the Company (the “RS Warrant”). The vesting of the RS Warrant was divided into three tranches. The first tranche to purchase 15,000,000 shares of common stock was immediately exercisable. The exercise of the second and third tranches to purchase 17,500,000 shares of common stock each is subject to specified performance criteria. The exercise price for the initial tranche is $0.03 per share and the exercise price for the second and third tranches is the greater of $0.03 per share or the then fair market value of the common stock, as defined in the RS Agreement. The initial tranche had a grant date value of $226,500 using the Black-Scholes model, which was recognized immediately. The Company recorded the $1,000,000 cash payment and the $226,500 value of the first tranche of the warrant as an intangible asset with an estimated useful life of 17.7 years (20 year life of the underlying pending patent less 2.3 years since patent application).

 

The Company has not made an accounting entry related to the second and third tranches as it is not currently probable that the specified performance criteria will be met. When, and if, the second and third tranches of the RS Warrant vest (or when vesting becomes probable), the grant date value of these tranches will be added to the value of the intangible asset after calculating the grant date values using the Black-Scholes option pricing model using the final exercise prices as inputs to the model.

 

Amortization expense for the three and six months ended June 30, 2012 was $17,453 and $17,545, respectively. During the three and six months ended June 30, 2011, amortization expense was $92 and $184, respectively.

 

9 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited) 

 

Note 5 – Accrued Expenses and Other Current Liabilities

 

Accrued expenses and other current liabilities are comprised of the following:

 

   June 30, 2012   December 31, 2011 
   (unaudited)     
         
Accrued loan interest  $58,361   $39,283 
Credit card payable   8,489    17,026 
Accrued payroll and payroll taxes   630,380    204,417 
Accrued severance   -    46,154 
Other accrued expenses   98,765    89,200 
Deferred rent   42,581    44,149 
Total  $838,576   $440,229 

 

Note 6 – Notes Payable

 

During the six months ended June 30, 2012, the Company issued an additional $1,969,185 of notes payable. In connection with the financings, 2,260,000 shares of common stock, with a relative fair value of $17,279, and five-year warrants to purchase 22,250,000 shares of common stock at exercise prices ranging from $0.03 to $0.05 per share, with a relative fair value of $167,850 using the Black-Scholes model, were issued to the lenders and were recorded as a debt discount. These notes are payable 3-12 months from the date of issuance and have a rate of interest of 10-15% per annum payable monthly (except as discussed below).

 

Included as part of the $1,969,185 of notes payable is a one-year note dated June 6, 2012 with a principal amount of $350,000 and interest of 15% per annum payable at maturity. The holder of the note is entitled to, in addition to a warrant, (a) mandatory prepayment of the note in an amount equal to 10.5% of Cosmetic Revenues (as defined in the note); and (b) five years of royalty payments associated with Cosmetic Revenues, ranging from 2.8% of Cosmetic Revenues from the initial order, to 1.75% of Cosmetic Revenues during the remainder of the initial two year period, to 1.05% of Cosmetic Revenues (1.75% if the note is not repaid by the 18 month anniversary of the note) subject to a $175,000 maximum (no maximum if the note is not repaid by maturity) during each of the final three years. Given that the Company has not yet generated any Cosmetic Revenues, it is not deemed probable for accounting purposes that royalty payments will be due.

 

During the six months ended June 30, 2012, the maturity dates of certain notes payable with an aggregate principal balance of $1,672,500, that were near or at maturity, were extended to May 2012 through June 2013 and the investors received an aggregate of 1,125,000 shares of common stock with a relative fair value of $8,924. All of the extended notes bear a 15% interest rate per annum payable monthly.

 

During the six months ended June 30, 2012, the Company repaid a note payable with a principal amount of $50,000.

 

During the six months ended June 30, 2012, the Company and certain investors agreed to exchange certain notes payable with an aggregate principal balance of $600,000 for an aggregate of 30,000,000 shares of common stock and five-year warrants to purchase an aggregate of 12,000,000 shares of common stock at an exercise price of $0.03 per share. The common stock and warrants had an aggregate grant date value of $653,640 and, as a result, the Company recorded a loss on extinguishment of $53,640. The investors received piggyback registration rights related to the stock and the stock issuable pursuant to the warrants.

 

The Company recorded amortization of debt discount of $89,250 and $155,387 during the three and six months ended June 30, 2012, respectively, and $107,762 and $178,848 during the three and six months ended June 30, 2011, respectively. Aggregate amortization of debt discount from December 30, 2008 (inception) to June 30, 2012 was $711,483.

 

10 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

  

Note 7 – Commitments and Contingencies

 

Operating Lease

 

Rent expense amounted to approximately $23,000 and $50,000 for the three and six months ended June 30, 2012, respectively, and $20,000 and $44,000 for the three and six months ended June 30, 2011, respectively. Rent expense for the period from December 30, 2008 (inception) to June 30, 2012 was approximately $182,000. Rent expense is reflected in general and administrative expenses in the condensed consolidated statements of operations.

 

Litigations, Claims and Assessments

 

In the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising in the ordinary course of business. Such matters are subject to many uncertainties, and outcomes are not predictable with assurance. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s condensed consolidated financial position or results of operations.

 

Patent Assignment and Research Agreement

 

Effective June 15, 2012, the Company entered into an assignment agreement (the “Assignment Agreement”) with the University of Utah Research Foundation (the “Foundation”), whereby the Foundation assigned all of its right, title and interest in specified patents to the Company in exchange for a cash payment of $15,000. The Company also agreed to pay the Foundation a royalty on Patent Revenue (as defined in the Assignment Agreement).

 

Effective June 15, 2012, the Company entered into a research agreement (the “Research Agreement”) with the University of Utah (the “University”). The Research Agreement has a term of three years. Pursuant to the Research Agreement, the University will perform certain research services to be used by the Company. Pursuant to the Research Agreement, the Company will pay the University a fee of $500,000 for each twelve month period of the agreement, payable monthly. In addition, the Company will pay to the University a 5% royalty, over a 20 year period commencing on June 15, 2012, on the net sales of all products and/or methods directly arising from inventions and improvements conceived or reduced to practice by the University in the course of performing research during the term of the Research Agreement. The Research Agreement can be cancelled without penalty upon (a) the second anniversary of the Research Agreement if eventual FDA approval does not appear likely or (b) other conditions specified in the Research Agreement.

 

During the three and six months ended June 30, 2012, the Company recorded research and development expense of $35,833 in connection with the Assignment Agreement and Research Agreement.

 

Consulting Agreements

 

Marketing Consulting Services

 

On January 1, 2012, an agreement for marketing consulting services, dated February 17, 2011, as amended on July 1, 2011 and September 1, 2011, was further extended to December 31, 2012. Pursuant to the extended agreement, the Company will pay a cash fee of $10,000 per month and the Company granted an immediately vested, five-year warrant to purchase 2,000,000 shares of common stock at an exercise price of $0.02 per share. The grant date value of $12,800 was recognized immediately.

 

On April 18, 2012, the marketing consulting services agreement was further amended. The Company agreed to pay a $20,000 bonus ($10,000 on August 31, 2012 and $10,000 on December 31, 2012), and issue a five-year warrant to purchase 15,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant vests on January 1, 2013 and has a grant date value of $226,500, which will be recognized proportionate to the vesting period.

 

11 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

  

Note 7 – Commitments and Contingencies – Continued

 

Consulting Agreements - Continued

 

Business Advisory Services

 

On April 9, 2012, the Company issued a warrant to a shareholder in lieu of reimbursing certain costs associated with a contemplated financing that did not occur. The immediately vested, five-year warrant entitles the shareholder to purchase 4,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant had a grant date value of $60,400 which was recognized immediately.

 

On April 18, 2012, a previous agreement for business advisory services, dated February 17, 2011, was extended for nine months until December 31, 2012. Pursuant to the extension, the Company agreed to pay an additional $90,000 fee ($10,000 monthly), a $20,000 bonus ($10,000 on August 31, 2012 and $10,000 on December 31, 2012) and issue a five-year warrant to purchase 12,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant vests on January 1, 2013 and has a grant date value of $181,200, which will be recognized proportionate to the vesting period.

 

On May 22, 2012, the Company entered into a one year agreement with a consultant to provide business advisory services whereby the consultant (a) was issued 87,500 shares of common stock and the Company recognized the $1,400 fair value immediately and (b) became entitled to 87,500 shares of common stock in the event the Company’s common stock is listed on the OTC Bulletin Board (“OTCBB”). It is not currently probable that the specified performance criteria will be met and, as a result, the Company has not recognized any expense associated with the latter shares.

 

On June 1, 2012, the Company entered into a three-month agreement with a consultant to provide business advisory services pursuant to which the consultant is entitled to receive an aggregate of 7,500,000 shares of common stock (2,500,000 shares per month). The agreement was subject to termination on June 30, 2012, or July 31, 2012, upon five days prior written notice from the Company to the consultant. The agreement had not been terminated as of the date of this report and the Company recognized the $40,000 fair value of the shares issued in connection with services performed in June.

 

Investor Relations Services

 

On April 3, 2012, the Company entered into a six-month agreement with a consultant to provide investor relations services whereby the consultant will be paid $15,000 per month. Unless the agreement is terminated 30 days prior to the end of the six-month period, the agreement will continue, with the consultant being paid $10,000 per month, subject to a 60 day termination notice. During the three and six months ended June 30, 2012, the Company recorded consulting expense of $45,000.

 

Employment Agreements

 

Chief Executive Officer (the “CEO”)

 

On February 10, 2012, the Board approved (1) the extension of the CEO’s employment agreement for an additional two years (through October 2015) at the same compensation as the third year; (2) an option grant to the CEO, as described below; and (3) the payment of a $70,000 discretionary bonus to the CEO in connection with the signing of the RS Agreement. The employment agreement shall be extended for successive one year periods unless either party provides ninety days written notice to the other party. The discretionary bonus was paid on April 13, 2012. The Company granted a ten-year option to the CEO to purchase an aggregate of 50,000,000 shares of common stock at an exercise price of $0.021 per share. The option vests to the extent of one-third of the shares immediately, one-third on the first anniversary of the date of grant and one-third on the second anniversary of the date of grant. See Note 8 – Stockholders’ Deficiency – Stock Options – Employee Awards for additional details.

 

Former Chief Financial Officer (the “Former CFO”)

 

On January 4, 2012, the Company agreed to settle the remaining $46,154 due pursuant to the Former CFO’s termination agreement for $23,077 and the Company recorded a $23,077 gain on settlement of the payable.

 

12 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

  

Note 8 – Stockholders’ Deficiency

 

Shareholder Actions

 

On February 10, 2012, the shareholders of the Company approved (a) an increase in the authorized common stock to 1,500,000,000 shares from 800,000,000 shares; and (b) giving the Board the discretion to effect a reverse stock split of the Company’s common stock by a ratio of not less than 1-for-10 and not more than 1-for-150. The Board has not yet approved a reverse stock split.

 

Common Stock Issuances

 

During the six months ended June 30, 2012, the Company issued an aggregate of 27,000,000 shares of common stock at a price of $0.025 per unit to investors for aggregate gross proceeds of $675,000. In connection with the purchases, the Company issued warrants for the purchase of an aggregate of 7,750,000 shares of common stock, which are exercisable over a period of five years at exercise prices ranging from $0.030 to $0.035 per share of common stock. The warrants had an aggregate grant date value of $96,431.

 

See Note 6, Notes Payable for details associated with common stock issued in conjunction with the issuance, extension and exchange of notes payable.

 

Warrant and Option Valuation

 

The Company has computed the fair value of warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are estimated at the time of valuation and reduce expense ratably over the vesting period. This estimate will be adjusted periodically based on the extent to which actual option forfeitures differ, or are expected to differ, from the previous estimate, when it is material. The expected term used for warrants is the contractual life and the expected term used for options is the estimated period of time that options granted are expected to be outstanding. The Company utilizes the “simplified” method to develop an estimate of the expected term of “plain vanilla” employee option grants. Since the Company’s stock has not been publicly traded for a long period of time, the Company is utilizing an expected volatility figure based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.

 

Stock Warrants

 

See Note 6, Notes Payable for details associated with the issuance of warrants in connection with note issuances and the extension of debt maturities. See Note 7, Commitments and Contingencies for details associated with the issuance of warrants as compensation. See Note 8, Stockholders’ Deficiency – Common Stock Issuances for details associated with the issuance of warrants in connection with common stock issuances.

 

In applying the Black-Scholes option pricing model to warrants granted, the Company used the following weighted average assumptions (excludes the impact of the second and third tranches of the RS Warrant; see Note 4 for additional details):

 

   Three Months Ended   Six Months Ended 
   June 30, 2012   June 30, 2012 
Risk free interest rate   0.76%   0.76%
Expected term (years)   5.00    5.00 
Expected volatility   183.00%   182.93%
Expected dividends   0.00%   0.00%

 

13 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 8 – Stockholders’ Deficiency – Continued

 

Stock Warrants – Continued

 

The weighted average estimated fair value of the warrants granted during the three and six months ended June 30, 2012 was approximately $0.013 per share. There were no warrants granted during the three and six months ended June 30, 2011.

 

The Company recorded stock–based compensation expense of $180,312 and $193,112 during the three and six months ended June 30, 2012, respectively, and $246,299 during the period from December 30, 2008 (inception) to June 30, 2012, related to stock warrants issued as compensation, which is reflected as consulting expense in the condensed consolidated statement of operations. As of June 30, 2012, there was $287,888 of unrecognized stock-based compensation expense related to stock warrants that will be amortized over a weighted average period of 0.5 years.

 

A summary of the warrant activity during the six months ended June 30, 2012 is presented below:

 

           Weighted     
       Weighted   Average     
       Average   Remaining   Aggregate 
   Number of   Exercise   Life   Intrinsic 
   Warrants   Price   In Years   Value 
Outstanding, December 31, 2011   4,000,000   $0.020           
Granted   125,000,000                    0.030[1]           
Exercised   -    -           
Forfeited   -    -           
Outstanding, June 30, 2012   129,000,000   $0.030    4.7   $12,000 
                     
Exercisable, June 30, 2012   67,000,000   $0.030    4.7   $12,000 

 

The following table presents information related to stock warrants at June 30, 2012:

 

Warrants Outstanding   Warrants Exercisable 
        Weighted     
        Average   Exercisable 
Exercise   Number of   Remaining Life   Number of 
Price   Warrants   In Years   Warrants 
              
$0.010    2,000,000    2.1    2,000,000 
 0.020    2,000,000    4.5    2,000,000 
 0.030    86,000,000    6.7    59,000,000 
 0.035    2,000,000    4.8    2,000,000 
 0.050    2,000,000    4.9    2,000,000 
 Variable[1]    35,000,000    -    - 
      129,000,000    4.7    67,000,000 

 

[1] – Warrants to purchase 35,000,000 shares of common stock, which have an exercise price which is the greater of $0.03 per share or the fair market value of the common stock on the date certain performance criteria is met, have not been included in the calculation of the weighted average price of options granted. See Note 4 – Intangible Assets.

 

14 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 8 – Stockholders’ Deficiency – Continued

 

Stock Options

 

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following weighted average assumptions:

 

   Three Months Ended   Six Months Ended 
   June 30, 2012   June 30, 2011   June 30, 2012   June 30, 2011 
Risk free interest rate   0.92%   1.63%   0.91%   1.63%
Expected term (years)   5.95    4.44    5.40    4.44 
Expected volatility   183.00%   207.00%   182.06%   207.00%
Expected dividends   0.00%   0.00%   0.00%   0.00%

 

The weighted average estimated fair value of the stock options granted during the three and six months ended June 30, 2012 was approximately $0.015 and $0.008 per share, respectively. The weighted average estimated fair value of the stock options granted during the three and six months ended June 30, 2011 was approximately $0.008 per share.

 

Employee Awards

 

On February 10, 2012, the Company granted ten-year options to employees to purchase an aggregate of 54,000,000 shares of common stock at an exercise price of $0.021 per share, pursuant to the Plan. The options vest as follows: (i) an option granted to the CEO to purchase 50,000,000 shares of common stock vests to the extent of one-third of the shares immediately, one-third on the first anniversary of the date of grant and one-third on the second anniversary of the date of grant; and (ii) options to purchase an aggregate of 4,000,000 shares of common stock vest to the extent of one-half of the shares immediately and one-half on the first anniversary of the date of grant. The aggregate grant date value of $421,200 will be recognized proportionate to the vesting periods.

 

On May 3, 2012, the Company granted ten-year options to two employees to purchase an aggregate of 7,550,000 shares of common stock at an exercise price of $0.028 per share, pursuant to the Plan. Options to purchase 1,550,000 shares vest as follows: (i) 25,000 shares immediately, (ii) 525,000 shares on the first anniversary date, (iii) 500,000 shares on the second anniversary date and (iv) 500,000 shares on the third anniversary date. On June 15, 2012, options to purchase 1,000,000 shares vested as a result of the execution of the Research Agreement. The aggregate grant date value of $117,010 will be recognized proportionate to the vesting period. Options to purchase the remaining 5,000,000 shares vest subject to the satisfaction of certain performance conditions.

 

The Company recorded employee stock–based compensation expense of $53,538 and $223,612 during the three and six months ended June 30, 2012, respectively, and $22,463 during the three and six months ended June 30, 2011. During the period from December 30, 2008 (inception) to June 30, 2012, the Company recorded $687,861 related to employee stock option grants, which is reflected as payroll and benefits expense in the condensed consolidated statement of operations. As of June 30, 2012, there was $319,660 of unrecognized employee stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 2.0 years.

 

Non-Employee Director Awards

 

On February 10, 2012, the Company granted ten-year options to non-employee directors to purchase an aggregate of 60,000,000 shares of common stock at an exercise price of $0.021 per share, pursuant to the Plan. The options vest to the extent of one-half of the shares immediately and one-half on the first anniversary of the date of grant. The aggregate grant date value of $468,000 will be recognized proportionate to the vesting period.

 

The Company recorded non-employee director stock–based compensation expense of $58,500 and $325,000 during the three and six months ended June 30, 2012, respectively, and $0 during the three and six months ended June 30, 2011, respectively. During the period from December 30, 2008 (inception) to June 30, 2012, the Company recorded $483,403 related to non-employee director stock option grants. As of June 30, 2012, there was $143,000 of unrecognized non-employee director stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 0.6 years.

 

15 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 8 – Stockholders’ Deficiency – Continued

 

Stock Options – Continued

 

Consultant Awards

 

On June 11, 2012, the Company granted a five-year, immediately vested option to an advisor on its Scientific Advisory Board to purchase 250,000 shares of common stock at an exercise price of $0.022 per share, pursuant to the Plan. The grant date value of $3,300 will be recognized immediately.

 

The Company recorded consultant and advisory board stock–based compensation expense of $4,518 and $6,544 during the three and six months ended June 30, 2012, respectively, and $9,532 during the three and six months ended June 30, 2011. During the period from December 30, 2008 (inception) to June 30, 2012, the Company recorded $18,510 related to consultant and advisory board stock option grants, which is reflected as consulting expense in the condensed consolidated statement of operations. As of June 30, 2012, there was $4,461 of unrecognized consultant and advisory board stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 1.0 years.

 

Option Award Summary

 

A summary of the option activity during the six months ended June 30, 2012 is presented below:

 

           Weighted     
       Weighted   Average     
       Average   Remaining     
   Number of   Exercise   Life   Intrinsic 
   Options   Price   In Years   Value 
                 
Outstanding, December 31, 2011   26,150,000   $0.012           
Granted   121,800,000    0.021           
Exercised   -    -           
Forfeited   -    -           
Outstanding, June 30, 2012   147,950,000   $0.020    9.4   $132,000 
                     
Exercisable, June 30, 2012   75,325,666   $0.018    9.1   $132,000 

 

The following table presents information related to stock options at June 30, 2012:

 

Options Outstanding   Options Exercisable 
        Weighted     
        Average   Exercisable 
Exercise   Number of   Remaining Life   Number of 
Price   Options   In Years   Options 
              
$0.010    22,000,000    8.6    22,000,000 
 0.020    1,500,000    9.2    1,400,000 
 0.021    114,000,000    9.6    48,666,666 
 0.022    250,000    4.9    250,000 
 0.024    500,000    3.9    500,000 
 0.025    2,150,000    4.5    1,484,000 
 0.028    7,550,000    9.8    1,025,000 
      147,950,000    9.1    75,325,666 

 

16 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 8 – Stockholders’ Deficiency – Continued

 

Common Stock Awards

 

Employee Awards

 

The Company recorded employee stock–based compensation expense of $0 during the three and six months ended June 30, 2012, and $0 and $123,900 during the three and six months ended June 30, 2011, respectively. During the period from December 30, 2008 (inception) to June 30, 2012, the Company recorded $123,900 related to employee stock grants, which is reflected as payroll and benefits expense in the condensed consolidated statement of operations. As of June 30, 2012, there was no unrecognized employee stock-based compensation expense related to stock grants.

 

Non-Employee Director Awards

 

The Company recorded non-employee director stock–based compensation expense of $0 and $10,325 during the three and six months ended June 30, 2012, respectively, and $51,625 during the three and six months ended June 30, 2011. During the period from December 30, 2008 (inception) to June 30, 2012, the Company recorded $245,015 related to non-employee director stock grants. As of June 30, 2012, there was no unrecognized non-employee director stock-based compensation expense related to stock grants.

 

Consultant Awards

 

During the three and six months ended June 30, 2012, the Company issued 2,587,500 and 5,010,600 shares of common stock, respectively, valued at $41,400 and $61,415, respectively, in connection with business advisory services agreements.

 

The Company recorded consultant and advisory board stock–based compensation expense of $41,400 and $61,415 during the three and six months ended June 30, 2012, respectively, and $50,990 and $136,648 during the three and six months ended June 30, 2011, respectively. During the period from December 30, 2008 (inception) to June 30, 2012, the Company recorded $1,460,395 related to consultant and advisory board stock grants, which is reflected as consulting expenses in the condensed consolidated statement of operations. As of June 30, 2012, there was no unrecognized consultant and advisory board stock-based compensation expense related to stock grants.

 

Stock Award Summary

 

On April 2, 2012, the CEO’s 35,000,000 share stock grant vested as a result of the Company raising in excess of $2,000,000 of financing since November 4, 2011. The Company has agreed to fund the CEO’s tax liability (approximately $115,000) in connection with such vesting. The tax liability is unpaid as of the date of this report and is a component of Accrued Payroll and Payroll Taxes (see Note 5 – Accrued Expenses and Other Current Liabilities) in the condensed consolidated balance sheet as of June 30, 2012.

 

On April 21, 2012, an aggregate of 5,000,000 shares of common stock related to the two non-employee directors’ stock grants vested.

 

A summary of common stock award activity for the six months ended June 30, 2012 is presented below:

 

       Weighted     
       Average   Total 
   Number of   Grant Date   Grant Date 
   Shares   Fair Value   Fair Value 
             
Non-vested, December 31, 2011   40,000,000   $0.00826   $330,400 
Granted   5,010,600    0.01226    61,415 
Vested   (45,010,600)   0.00870    (391,815)
Forfeited   -    -    - 
Non-vested, June 30, 2012   -   $-   $- 

 

17 | Page
 

 

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

 

Notes to Condensed Consolidated Financial Statements

(unaudited)

 

Note 9 – Subsequent Events

 

Notes Payable

 

On July 24, 2012, the Company issued an investor a note payable in the amount of $37,500, which consisted of $12,500 of new proceeds and $25,000 of extended note proceeds. In connection with the note, 250,000 shares of common stock, with a relative fair value of $3,030, and five-year warrants to purchase an aggregate of 250,000 shares of common stock at an exercise price of $0.03 per share, with a relative fair values of $3,280, were issued and were recorded as a debt discount. The note is payable 6 months from the date of issuance and has a rate of interest of 15% per annum, payable monthly.

 

On August 8, 2012, the Company issued an investor a note payable in the amount of $250,000. In connection with the note, a five-year warrant to purchase an aggregate of 3,000,000 shares of common stock at an exercise price of $0.05 per share, with a relative fair value of $37,851, was issued and was recorded as a debt discount. The note is payable 12 months from the date of issuance and has a rate of interest of 8% per annum, payable at maturity. The holder of the note is entitled to, in addition to the warrant, (a) mandatory prepayment of the note in an amount equal to 5% of Cosmetic Revenues (as defined in the note); and (b) five years of royalty payments associated with Cosmetic Revenues, ranging from 1% of Cosmetic Revenues during the initial two year period to 0.5% of Cosmetic Revenues, subject to a $100,000 annual maximum, during each of the final three years. Given that the Company has not yet generated any Cosmetic Revenues, it is not deemed probable for accounting purposes that royalty payments will be due.

 

Subsequent to June 30, 2012, the maturity dates of certain notes payable with an aggregate principal balance of $112,500 (inclusive of the $25,000 of extended note proceeds discussed above) were extended to September 2012 through January 2013 and the investors received an aggregate of 250,000 shares of common stock with a relative fair value of $3,448. All of the extended notes bear a 15% interest rate per annum payable monthly.

 

Issuance of Common Stock

 

Subsequent to June 30, 2012, the Company issued an aggregate of 6,000,000 shares of common stock at a price of $0.025 per share to investors for aggregate gross proceeds of $150,000. In consideration of the purchase, the Company issued warrants for the purchase of an aggregate of 2,500,000 shares of common stock, which are exercisable over a period of five years at exercise prices ranging from $0.030 to $0.050 per share of common stock. The warrants had an aggregate grant date value of $37,520.

 

18 | Page
 

 

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion and analysis of the results of operations and financial condition of BioRestorative Therapies, Inc. (and including its subsidiaries, "BRT" or the “Company”) as of June 30, 2012 and December 31, 2011 and for the three and six months ended June 30, 2012 and 2011 should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in this Quarterly Report on Form 10-Q. References in this Management’s Discussion and Analysis of Financial Condition and Results of Operations to “us,” “we,” “our,” and similar terms refer to BRT. This Quarterly Report contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions, are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based. Factors that may affect our results include, but are not limited to, the risks and uncertainties discussed in Item 7 (“Management’s Discussion and Analysis of Financial Condition and Results of Operations – Factors That May Affect Results and Financial Condition”) of our Annual Report on Form 10-K for the year ended December 31, 2011 filed with the Securities and Exchange Commission (the “SEC”) on April 16, 2012.

 

Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.

 

Overview

 

Our goal is to become a medical center of excellence using cell and tissue regenerative therapy protocols, primarily involving a patient’s own (autologous) adult stem cells allowing patients to undergo cellular-based treatments. As more and more cellular therapies become standard of care, we intend to focus on the unity of medical and scientific explanations for future clinical procedures and outcomes and the provision of adult stem cells for future personal medical applications. Among the initiatives that we are currently pursuing is one that would involve the use of brown fat in connection with the cell-based treatment of obesity, weight loss, diabetes, hypertension, other metabolic disorders and cardiac deficiencies. We have also entered into a license agreement which permits us to use technology for adult stem cell treatment of disc and spine conditions, including bulging and herniated discs. The technology is an advanced stem cell injection procedure that may offer relief from lower back pain, buttock and leg pain, and numbness and tingling in the legs and feet.

 

We also operate a wholly-owned subsidiary, Stem Pearls, LLC, which offers facial creams and other skin care products with certain ingredients that may include plant stem cells and/or other stem cell optimization or regenerative compounds.

 

We are a development stage enterprise. Our primary activities in the stem cell area have been the development of our business plan, negotiating strategic alliances and other agreements, raising capital and the sponsorship of research and development activities. We have not generated significant revenues. Our web site address is www.biorestorative.com.

 

Since inception, we have incurred substantial losses. As of June 30, 2012, our accumulated deficit was $10,665,031, our stockholders’ deficiency was $4,257,729 and our working capital deficiency was $5,552,923. As of June 30, 2012, we have not yet generated significant revenues and our losses have principally been operating expenses incurred in development, marketing and promotional activities in order to commercialize our products and services. We expect to continue to incur substantial costs for development, marketing and promotional activities over at least the next year.

 

19 | Page
 

 

Based upon our working capital deficiency as of June 30, 2012 and the lack of substantial revenues from inception to June 30, 2012, we require equity and/or debt financing to continue our operations. Between December 2008 and June 30, 2012, we raised an aggregate of $5,542,824 in debt financing and $1,566,300 in equity financing. As of June 30, 2012, our outstanding debt of $4,509,185, together with interest at rates ranging between 10% and 15% per annum, is due between March 2012 and June 2013. Subsequent to June 30, 2012, we have received equity financing of $150,000, received debt financing of $262,500 and have extended the due date for repayment with respect to $112,500 of debt. As a result, we expect that the cash we have available will fund our operations only until September 2012. We are currently considering several different financing alternatives to support our operations thereafter. If we are unable to obtain such additional financing on a timely basis and, notwithstanding any request we may make, our debt holders do not agree to convert their notes into equity or extend the maturity dates of their notes, we may have to curtail our development, marketing and promotional activities, which would have a material adverse effect on our business, financial condition and results of operations, and ultimately we could be forced to discontinue our operations and liquidate. See “Liquidity and Capital Resources” below.

 

Consolidated Results of Operations

 

Three Months Ended June 30, 2012 Compared with Three Months Ended June 30, 2011

 

The following table presents selected items in our unaudited condensed consolidated statements of operations for the three months ended June 30, 2012 and 2011, respectively.

 

   For The Three Months Ended 
   June 30, 
   2012   2011 
         
Revenues  $10,000   $- 
           
Operating Expenses:          
           
Marketing and promotion  30,609   17,033 
Payroll and benefits   536,810    338,344 
Consulting expense   409,000    239,397 
General and administrative   371,698    443,456 
Research and development   54,723    - 
           
Loss From Operations   (1,392,840)   (1,038,230)
           
Interest expense   (164,061)   (58,848)
Amortization of debt discount   (89,250)   (107,762)
           
Net Loss  $(1,646,151)  $(1,204,840)

 

Marketing and promotion expenses

 

Marketing and promotion expenses include advertising and promotion, marketing and seminars, meals, and entertainment and travel expenses. For the three months ended June 30, 2012, marketing and promotion expenses increased by $13,576, or 80%, as compared to the three months ended June 30, 2011.

 

We expect that marketing and promotion expenses will increase in the future as we increase our marketing activities following full commercialization of our products and services.

 

20 | Page
 

 

Payroll and benefits

 

Payroll and benefits consist primarily of salaries, bonuses, payroll taxes, severance costs and stock-based compensation to employees. For the three months ended June 30, 2012, payroll and benefits increased $198,466, or 59%, primarily as a result of an increase in salary and executive bonus expense and the tax liability associated with the vesting of our CEO’s restricted stock, partially offset by a decline in severance expense.

 

Consulting expenses

 

Consulting expenses consist of consulting fees and stock-based compensation to consultants. For the three months ended June 30, 2012, consulting expenses increased $169,603, or 71%, compared to the three months ended June 30, 2011. The increase is primarily due to increased non-cash stock-based compensation to directors, consultants, and advisors.

 

General and administrative expenses

 

General and administrative expenses consist primarily of corporate support expenses such as legal and professional fees, investor relations and occupancy related expenses. For the three months ended June 30, 2012, general and administrative expenses decreased by $71,758, or 16%, as compared to the three months June 30, 2011. The decrease is primarily a result of a decrease in legal and accounting expenditures in the current quarter as a result of the filing of our Registration Statement on Form 10 during the three months ended June 30, 2011.

 

We expect that our general and administrative expenses will increase as we expand our staff, develop our infrastructure and incur additional costs to support the growth of our business.

 

Research and development expenses

 

Research and development expenses are expensed as they are incurred. For the three months ended June 30, 2012, research and development expenses increased by $54,723 as compared to the three months ended June 30, 2011. The increase is related to the commencement of our brown fat and disc/spine initiatives in the second quarter of 2012.

 

We expect that our research and development expenses will continue to increase with the commencement of the aforementioned initiatives.

 

Interest expense

 

For the three months ended June 30, 2012, interest expense increased $105,213, or 179%, as compared to the three months ended June 30, 2011. The increase was mostly due to an increase in outstanding short-term borrowings in the second quarter of 2012 as compared to the second quarter of 2011.

 

Amortization of debt discount

 

For the three months ended June 30, 2012, amortization of debt discount decreased $18,512, or 17%, as compared to the three months ended June 30, 2011. 

 

21 | Page
 

 

Six Months Ended June 30, 2012 Compared with Six Months Ended June 30, 2011

 

The following table presents selected items in our unaudited condensed consolidated statements of operations for the six months ended June 30, 2012 and 2011, respectively.

 

   For The Six Months Ended 
   June 30, 
   2012   2011 
         
Revenues  $10,000   $- 
           
Operating Expenses:          
           
Marketing and promotion  70,596   61,838 
Payroll and benefits   1,041,228    881,775 
Consulting expense   827,966    435,255 
General and administrative   730,502    676,968 
Research and development   56,773    - 
           
Loss From Operations   (2,717,065)   (2,055,836)
           
Interest expense   (291,158)   (83,253)
Amortization of debt discount   (155,387)   (178,848)
Gain on settlement of note and payables, net   23,077    - 
           
Net Loss  $(3,140,533)  $(2,317,937)

 

Marketing and promotion expenses

 

Marketing and promotion expenses include advertising and promotion, marketing and seminars, meals, and entertainment and travel expenses. For the six months ended June 30, 2012, marketing and promotion expenses increased by $8,758, or 14%, as compared to the six months ended June 30, 2011.

 

We expect that marketing and promotion expenses will increase in the future as we increase our marketing activities following full commercialization of our products and services.

 

Payroll and benefits

 

Payroll and benefits consist primarily of salaries, bonuses, payroll taxes, severance costs and stock-based compensation to employees. For the six months ended June 30, 2012, payroll and benefits increased $159,453, or 18%, primarily as a result of an increase in salary and executive bonus expense, the tax liability associated with the vesting of our CEO’s restricted stock and an increase in stock-based compensation expense related to options granted to our employees and our CEO, partially offset by a decrease in severance expenses and salary expenses for former employees.

 

Consulting expenses

 

Consulting expenses consist of consulting fees and stock-based compensation to consultants. For the six months ended June 30, 2012, consulting expenses increased $392,711, or 90%, compared to the six months ended June 30, 2011. The increase is primarily due to increased non-cash stock-based compensation to directors, consultants, and advisors.

 

22 | Page
 

 

General and administrative expenses

 

General and administrative expenses consist primarily of corporate support expenses such as legal and professional fees, investor relations and occupancy related expenses. For the six months ended June 30, 2012, general and administrative expenses increased by $53,534, or 8%, as compared to the six months June 30, 2011. The increase is primarily due to an inducement charge for the excess in fair value of warrants exchanged for debt.

 

We expect that our general and administrative expenses will continue to increase as we expand our staff, develop our infrastructure and incur additional costs to support the growth of our business.

 

Research and development expenses

 

Research and development expenses are expensed as they are incurred. For the six months ended June 30, 2012, research and development expenses increased by $56,773, as compared to the six months ended June 30, 2011. The increase is related to the commencement of our brown fat and disc/spine initiatives in the second quarter of 2012.

 

We expect that our research and development expenses will continue to increase with the commencement of the aforementioned initiatives.

 

Interest expense

 

For the six months ended June 30, 2012, interest expense increased $207,905, or 250%, as compared to the six months ended June 30, 2011. The increase was mostly due to an increase in outstanding short-term borrowings in the first half of 2012 as compared to the first half of 2011.

 

Amortization of debt discount

 

For the six months ended June 30, 2012, amortization of debt discount decreased $23,461, or 13%, as compared to the six months ended June 30, 2011.

 

Gain on settlement of note and payables, net

 

For the six months ended June 30, 2012, gain on settlement of note and payables, net increased $23,077 due to the settlement of a payable to our former chief financial officer.

 

Liquidity and Capital Resources

 

Liquidity

 

We measure our liquidity in a number of ways, including the following:

 

   June 30,   December 31, 
   2012   2011 
         
Cash  $12,571   $71,508 
           
Working Capital Deficiency  $(5,552,923)  $(3,788,947)
           
Notes Payable (Gross - Current)  $4,509,185   $3,190,000 

 

23 | Page
 

 

Availability of Additional Funds

 

Based upon our working capital deficiency of $5,552,923 as of June 30, 2012 and the insignificance of the revenues from inception to June 30, 2012, we require equity and/or debt financing to continue our operations. Between December 2008 and June 30, 2012, we raised an aggregate of $5,542,824 in debt financing and $1,566,300 in equity financing. As of June 30, 2012, our outstanding debt of $4,509,185, together with interest at rates ranging between 10% and 15% per annum, is due between March 2012 and June 2013. Subsequent to June 30, 2012, we have received equity financing of $150,000, received debt financing of $262,500 (which is due between 6 and 12 months) and have extended the due date for repayment with respect to $112,500 of debt. We have certain notes payable aggregating $272,500 which matured between May 2012 and August 2012. As of the date of this filing, we have not received any notices of default with respect to these notes. As of the date this Quarterly Report on Form 10-Q was filed, our outstanding debt was $4,771,685.

 

As a result, we believe that the cash we have available will fund our operations only until September 2012. Thereafter, we will need to raise further capital, through the sale of additional equity or debt securities, to support our future operations and to repay our debt (unless, if requested, the debt holders agree to convert their notes into equity or extend the maturity dates of their notes). Our operating needs include the planned costs to operate our business, including amounts required to fund working capital and capital expenditures. Our future capital requirements and the adequacy of our available funds will depend on many factors, including our ability to successfully commercialize our products and services, competing technological and market developments, and the need to enter into collaborations with other companies or acquire other companies or technologies to enhance or complement our product and service offerings.

 

We may be unable to raise sufficient additional capital when we need it or to raise capital on favorable terms. Debt financing may require us to pledge certain assets and enter into covenants that could restrict certain business activities or our ability to incur further indebtedness, and may contain other terms that are not favorable to our stockholders or us. If we are unable to obtain adequate funds on reasonable terms, we may be required to significantly curtail or discontinue operations or to obtain funds by entering into financing agreements on unattractive terms.

 

These conditions raise substantial doubt about our ability to continue as a going concern. Our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate our continuation as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The financial statements do not include any adjustment that might result from the outcome of this uncertainty.

 

During the six months ended June 30, 2012, our sources and uses of cash were as follows:

 

Net Cash Used in Operating Activities

 

We experienced negative cash flow from operating activities for the six months ended June 30, 2012 and 2011 in the amounts of $1,650,589 and $1,420,754, respectively. The cash used in operating activities for the six months ended June 30, 2012 was primarily due to cash used to fund a net loss of $3,140,533, adjusted for non-cash expenses related to depreciation and amortization, amortization of debt discount, stock-based compensation, loss on extinguishment and a gain on settlement of note and payables in the aggregate amount of $1,042,347, partially offset by $447,597 of cash provided by changes in the levels of operating assets and liabilities as a result of increases in accounts payable, accrued expenses and other liabilities. The cash used in operating activities for the six months ended June 30, 2011 was due to cash used to fund a net loss of $2,317,937, adjusted for non-cash expenses related to depreciation and amortization, amortization of debt discount, and stock-based compensation in the aggregate amount of $575,419, partially offset by $321,764 of cash provided by changes in the levels of operating assets and liabilities.

 

Net Cash Used in Investing Activities

 

During the six months ended June 30, 2012, cash used in investing activities was $1,002,533, primarily due to cash used to acquire intangible assets in the amount of $1,000,000 and the purchase of computer software and equipment in the amount of $2,533. During the six months ended June 30, 2011, cash of $17,772 was used in investing activities to acquire furniture, fixtures and office equipment. 

 

24 | Page
 

 

Net Cash Provided by Financing Activities

 

Cash provided by financing activities during the six months ended June 30, 2012 and 2011 was $2,594,185 and $1,427,637, respectively. During the six months ended June 30, 2012, $675,000 of proceeds were from equity financing and $1,919,185 of net proceeds were from debt financing. During the six months ended June 30, 2011, the net proceeds were entirely from debt financing.

 

Critical Accounting Policies and Estimates

 

Changes to our critical accounting policies include the following:

 

Intangible Assets

 

Intangible assets are comprised of trademarks and licenses with estimated useful lives of 10 and 17.7 years (20 year life of underlying patent, less 2.3 years elapsed since patent application), respectively. Once placed into service, the Company amortizes the cost of the intangible assets over their estimated useful lives on a straight line basis.

 

Revenue Recognition

 

For the three and six months ended June 30, 2012, the Company’s revenue was entirely attributable to sublicense fees. The Company recognizes sublicensing revenue when all of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) the service is completed without further obligation, (iii) the sales price to the customer is fixed or determinable, and (iv) collectability is reasonably assured.

 

There are no further material changes from the critical accounting policies set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K filed on April 16, 2012. Please refer to that document for disclosures regarding the critical accounting policies related to our business.

 

Off-Balance Sheet Arrangements

 

None.

 

Item 3: Quantitative and Qualitative Disclosures About Market Risk

 

Not applicable.

 

Item 4: Controls and Procedures

 

Disclosure Controls and Procedures

 

Disclosure controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the Principal Executive and Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Internal controls are procedures which are designed with the objective of providing reasonable assurance that (1) our transactions are properly authorized, recorded and reported; and (2) our assets are safeguarded against unauthorized or improper use, to permit the preparation of our condensed consolidated financial statements in conformity with United States generally accepted accounting principles.

 

In connection with the preparation of this Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, management, with the participation of our Principal Executive and Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)). Based upon that evaluation, our Principal Executive and Financial Officer concluded that, as of the end of the period covered by this Quarterly Report on Form 10-Q, our disclosure controls and procedures were effective.

 

25 | Page
 

 

Changes in Internal Controls

 

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f)) during the quarter ended June 30, 2012, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

Limitations of the Effectiveness of Control

 

A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations of any control system, no evaluation of controls can provide absolute assurance that all control issues, if any, within a company have been detected.

 

26 | Page
 

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

There are no material pending legal proceedings to which we are a party or to which any of our property is subject, and no such proceedings are known to us to be threatened or contemplated against us.

 

Item 1A. Risk Factors.

 

Not applicable.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

During the three months ended June 30, 2012, we issued the following securities in transactions not involving any public offering. For each of the following transactions, we relied upon Section 4(2) of the Securities Act of 1933, as amended, as transactions by an issuer not involving any public offering. For each such transaction, we did not use general solicitation or advertising to market the securities, the securities were offered to a limited number of persons, the investors had access to information regarding us (including information contained in our Registration Statement on Form 10, as amended, quarterly report for the period ended September 30, 2011, in some cases our annual report for the year ended December 31, 2011 (released on April 16, 2012) and our quarterly report for the period ended March 31, 2012 (released on May 14, 2012 and amended on June 1, 2012), and current reports to the Securities and Exchange Commission and press releases made by us), and we were available to answer questions by prospective investors. We reasonably believe that each of the investors is an accredited investor. The proceeds were used to reduce our working capital deficit.

 

DATE ISSUED  NUMBER OF
SHARES
   PURCHASER(S)  CONSIDERATION (1) 
4/4/12   4,000,000   (4)  $100,000(3)
4/4/12   2,000,000   (4)  $50,000(3)
4/4/12   3,000,000   (4)  $75,000(3)
4/4/12   2,500,000   (4)  $50,000(6)
4/4/12   4,000,000   (4)  $100,000(3)
4/4/12   2,000,000   (4)  $50,000(3)
4/10/12   2,500,000   (4)  $50,000(6)
4/12/12   1,250,000   (4)  $25,000(6)
4/17/12   2,500,000   (4)  $50,000(6)
4/19/12   2,500,000   (4)  $50,000(6)
4/21/12   1,250,000   (4)  $25,000(6)
5/15/12   2,500,000   (4)  $50,000(6)
5/15/12   1,250,000   (4)  $25,000(6)
5/22/12   7,500,000   (4)  $150,000(6)
5/22/12   2,500,000   (4)  $50,000(6)
5/22/12   87,500   Todd Heinzl  $1,400(2)
5/25/12   250,000   (4)  $3,030(5)
6/1/12   2,500,000   Steeltown Consulting Group  $40,000(2)
6/12/12   1,000,000   (4)  $25,000(3)

 

(1)The value of the non-cash consideration was estimated to be the fair value (relative fair value in the case of shares issued in connection with debt issuance) of our restricted common stock, which was estimated based on (i) historical observations of cash prices paid for our restricted common stock; and (ii) publicly traded prices after taking into account discounts for the applicable restrictions.
(2)Issued in consideration of business advisory services.
(3)Issued in connection with warrants.
(4)Accredited investor.
(5)Issued as debt discount in connection with loans.
(6)Issued in consideration of debt exchange.

 

27 | Page
 

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

 

Item 5. Other Information.

 

Not applicable.

 

Item 6. Exhibits.

 

Exhibit   Description
10.1   Assignment Agreement, dated as of June 15, 2012, between the University of Utah Research Foundation and BioRestorative Therapies, Inc. *
10.2   Research Agreement, dated as of June 15, 2012, between BioRestorative Therapies, Inc. and the University of Utah *
31.1   Chief Executive Officer Certification *
31.2   Chief Financial Officer Certification *
32   Section 1350 Certification **
101.INS   XBRL Instance Document **
101.SCH   XBRL Schema Document **
101.CAL   XBRL Calculation Linkbase Document **
101.DEF   XBRL Definition Linkbase Document **
101.LAB   XBRL Label Linkbase Document **
101.PRE   XBRL Presentation Linkbase Document **
     
*   Filed herewith
**   Furnished herewith

 

28 | Page
 

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date: August 14, 2012 BIORESTORATIVE THERAPIES, INC.
   
  By: /s/ Mark Weinreb
    Mark Weinreb
    Chief Executive Officer
    (Principal Executive and Financial Officer)

  

29 | Page

 

PINX:BRTX BioRestorative Therapies Inc Quarterly Report 10-Q Filling

BioRestorative Therapies Inc PINX:BRTX Stock - Get Quarterly Report SEC Filing of BioRestorative Therapies Inc PINX:BRTX stocks, including company profile, shares outstanding, strategy, business segments, operations, officers, consolidated financial statements, financial notes and ownership information.

PINX:BRTX BioRestorative Therapies Inc Quarterly Report 10-Q Filing - 6/30/2012
Name |  Ticker |  Star Rating |  Market Cap |  Stock Type |  Sector |  Industry Star Rating |  Investment Style |  Total Assets |  Category |  Top Holdings |  Top Sectors |  Symbol |  Title Star Rating |  Category |  Total Assets |  Top Holdings |  Top Sectors |  Symbol |  Name Title |  Date |  Author |  Collection |  Interest |  Popularity Topic |  Sector |  Key Indicators |  User Interest |  Market Cap |  Industry Name |  Ticker |  Star Rating |  Market Cap |  Stock Type |  Sector |  Industry Star Rating |  Investment Style |  Total Assets |  Category |  Top Holdings |  Top Sectors |  Symbol / Ticker |  Title Star Rating |  Category |  Total Assets |  Symbol / Ticker |  Name Title |  Date |  Author |  Collection |  Popularity |  Interest Title |  Date |  Company |  Symbol |  Interest |  Popularity Topic |  Sector |  Key Indicators |  User Interest |  Market Cap |  Industry Title |  Date |  Company |  Symbol |  Interest |  Popularity

Previous: PINX:BRTX BioRestorative Therapies Inc Quarterly Report 10-Q Filing - 3/31/2012  |  Next: PINX:BRTX BioRestorative Therapies Inc Quarterly Report 10-Q/A Filing - 3/31/2012