XML 45 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITION
6 Months Ended
Jun. 30, 2012
Business Acquisition, Date Of Acquisition [Abstract]  
Business Combination Disclosure [Text Block]

NOTE 3 - ACQUISITION

 

On December 29, 2011, the Company completed a reverse acquisition of privately held TG Bio, a Delaware Corporation. The acquisition was effected pursuant to an Exchange Transaction Agreement (the “Agreement”) dated December 29, 2011 by and among the Company, TG Bio and Opus, the largest shareholder of TG Bio. In accordance with the terms of the Agreement, 95% of the holders of common stock of TG Bio (one (1) minority shareholder of TG Bio holding in aggregate 132,000 shares of common stock of TG Bio did not participate) surrendered their TG Bio common stock. The Agreement caused the Company to issue to TG Bio’s shareholders 281,250 shares of Company Preferred Stock. Each share of Company Preferred Stock were convertible into 8.89 shares of the Common Stock provided that such conversion rights were subject to sufficient available authorized shares of Common Stock. In connection with the reverse stock split effected by the Company on April 30, 2012 (as discussed above), all shares of preferred stock issued in connection with the Agreement were converted to Common Stock. The Company Preferred Stock issued in connection with the Agreement provided the former TG Bio shareholders with direct and/or indirect ownership of approximately 95% of the Company’s outstanding Company Common Stock immediately following the consummation of the transaction.

 

The shares of Common Stock issued upon the conversion of the Company Preferred Stock are not registered for resale and, therefore, shall remain subject to the rights and restrictions of Rule 144 under the Securities Act of 1933, as amended.

 

Based on fair value of the Company’s Common Stock of $2.25 per share at December 29, 2011, the purchase price was $295,933, plus the fair value of restricted stock assumed of $82,305. In connection with the Exchange Transaction, the Company incurred $231,580 of acquisition related costs.

 

A summary of the purchase price calculation is as follows:

 

Number of shares of Manhattan common stock outstanding at the time of the transaction  131,526     
Multiplied by Manhattan’s fair value of the Common Stock $2.25  $295,933 
Fair value of restricted stock assumed      82,305 
Total purchase price     $378,238 

 

The purchase price has been allocated as follows based on the fair values of the assets and liabilities acquired:

 

Cash and cash equivalents $10,386 
Other assets  90,770 
In-process research and development acquired  5,441,839 
Total identifiable assets  5,542,995 
Accounts payable and accrued expenses  197,191 
Notes payable (ICON and Swiss Pharma)  939,718 
5% notes payable and accrued interest  4,657,600 
Total identifiable liabilities  5,794,509 
Net identifiable liabilities  (251,514)
Goodwill  629,752 
Total $378,238 

 

A valuation was performed to determine the fair value of certain identifiable intangible assets of Manhattan.

 

The fair value of certain identifiable intangible assets was determined using the income approach. This method starts with a forecast of the expected future net cash flows. These cash flows are then adjusted to present value by applying an appropriate discount rate that reflects the risk of achieving the asset’s projected cash flows. The present value of the estimated cash flows are then added to the present value equivalent of the residual value of the asset, if any, at the end of the discrete projection period to estimate the fair value.

 

The valuations are based on information that is available as of the acquisition date and the expectations and assumptions that have been deemed reasonable by our management. No assurance can be given, however, that the underlying assumptions or events associated with such assets will occur as projected. For these reasons, among others, the actual results may vary from the projected results.

 

The following supplemental pro forma information presents the financial results as if the transaction had occurred on January 1, 2011 for the three and six months ended June 30, 2011. This supplemental pro forma information has been prepared for comparative purposes and does not purport to be indicative of what would have occurred had the acquisition been made on January 1, 2011, nor are they indicative of future results.

 

  Three months ended
June 30, 2011
  Six months ended
June 30, 2011
 
Revenue $  $ 
Net (loss) income $(3,279,539) $552,844 
Basic and diluted (loss) income per common share $(1.24) $0.21