F10QSB

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-QSB


S          Quarterly Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended June 30, 2007

£          Transition Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from _____ to _____.

Commission File Number: 000-27239

TAPIMMUNE INC.
(Name of small business issuer in its charter)

NEVADA

 

88-0277072

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

     
     

Unit 2, 3590 West 41st Avenue,
Vancouver, British Columbia, Canada

 


V6N 3E6

(Address of principal executive offices)

 

(Zip Code)

     
     

(604) 264-8274

   

(Issuer's telephone number)

   
     

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes £ No S

As of August 10, 2007, the Company had 23,402,681 shares of common stock issued and outstanding.

Transitional Small Business Disclosure Format (check one): Yes £ No S

 

__________


TAPIMMUNE INC.
(formerly GeneMax Corp.)

QUARTERLY REPORT ON FORM 10-QSB
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2007

FORWARD-LOOKING STATEMENTS

This Form 10-QSB for the quarterly period ended June 30, 2007 contains forward-looking statements that involve risks and uncertainties. Forward-looking statements in this document include, among others, statements regarding our capital needs, business plans and expectations. Such forward-looking statements involve assumptions, risks and uncertainties regarding, among others, the success of our business plan, availability of funds, government regulations, operating costs, our ability to achieve significant revenues, our business model and products and other factors. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as "may", "will", "should", "expect", "plan", "intend", "anticipate", "believe", "estimate", "predict", "potential" or "continue", the negative of such terms or other comparable terminology. In evaluating these statements, you should consider various factors, including the assumptions, risks and uncertainties set forth in reports and other documents we have filed with or furnished to the SEC, including, without limitation, our Form 10-KSB for the year ended December 31, 2006. These factors or any of them may cause our actual results to differ materially from any forward-looking statement made in this document. While these forward-looking statements, and any assumptions upon which they are based, are made in good faith and reflect our current judgment regarding future events, our actual results will likely vary, sometimes materially, from any estimates, predictions, projections, assumptions or other future performance suggested herein. The forward-looking statements in this document are made as of the date of this document and we do not intend or undertake to update any of the forward-looking statements to conform these statements to actual results, except as required by applicable law, including the securities laws of the Unit ed States.

__________

 

- 2 -


PART I - FINANCIAL INFORMATION

Item 1.       Financial Statements

The following unaudited consolidated interim financial statements of TapImmune Inc. are included in this Quarterly Report on Form 10-QSB:

Description

Page

   

Consolidated Balance Sheets as of June 30, 2007 (Unaudited) and December 31, 2006

4

   

Consolidated Statements of Operations for the Three Months Ended June 30, 2007 and 2006, for the Six Months Ended June 30, 2007 and 2006, and for the Period from July 27, 1999 (Date of Inception) to June 30, 2007 (Unaudited)

5

   

Consolidated Statement of Stockholders' Deficit as of June 30, 2007 (Unaudited)

6

   

Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2007 and 2006 and for the Period from July 27, 1999 (Date of Inception) to June 30, 2007 (Unaudited)

7

   

Notes to the Consolidated Financial Statements (Unaudited)

8

   

 

 

- 3 -


TAPIMMUNE INC.
(formerly GeneMax Corp.)
(a development stage company)
CONSOLIDATED BALANCE SHEETS

 

June 30,
2007

December 31,
2006

 

(Unaudited)

 

ASSETS

Current Assets

   

      Cash

$44,556

$120,436

      Prepaid expenses and other receivables

59,852

33,734

 

104,408

154,170

     

Furniture and Equipment, net (Note 3)

19,734

166

     
 

$124,142

$154,336

     

LIABILITIES AND STOCKHOLDERS' DEFICIT

Current Liabilities

   

      Accounts payable and accrued liabilities

$763,871

$889,395

      Research agreement obligations (Note 4)

82,796

151,066

      Convertible notes payable (Note 5)

100,000

629,592

      Convertible note subscriptions received (Note 5)

-

1,086,000

      Due to related parties (Note 6)

20,951

444,613

 

967,618

3,200,666

     

Commitments and Contingencies (Notes 1, 4, 5, and 6)

   
     

Stockholders' Deficit

   

      Capital stock (Note 7)

   

         Common stock, $0.001 par value, 80,000,000 shares authorized

   

         23,402,681 shares issued and outstanding (2006 - 11,668,870)

23,403

11,669

      Additional paid-in capital

16,139,806

11,749,572

      Deferred finance charges

-

(46,250)

      Deficit accumulated during the development stage

(16,954,445)

(14,724,756)

      Accumulated other comprehensive loss

(52,240)

(36,565)

 

(843,476)

(3,046,330)

     
 

$124,142

$154,336

     

 

The accompanying notes are an integral part of these consolidated financial statements.

- 4 -


TAPIMMUNE INC.
(formerly GeneMax Corp.)
(a development stage company)
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

Three Months Ended
June 30,

Six Months Ended
June 30,

July 27, 1999
(inception) to
June 30,

 

2007

2006

2007

2006

2007

           

Interest Income

$         -

$         -

$         -

$         -

$30,530

           

General and Administrative Expenses

         

      Consulting fees

3,412

3,575

59,307

3,575

873,037

      Depreciation

1,046

2,700

1,542

5,622

197,576

      Interest and finance charges (Note 5)

(33,339)

151,591

1,101,395

194,440

1,664,810

      License fees

14

5,000

2,941

5,000

611,113

      Gain on settlement of debts

-

(28,813)

-

(28,813)

(173,010)

      Management fees and salaries

63,244

34,262

113,876

50,278

1,408,317

      Office and general

11,446

5,067

31,762

21,291

2,106,792

      Professional fees

87,861

62,984

155,334

121,997

1,987,766

      Research and development

57,928

48,633

143,518

76,315

4,251,785

      Stock-based compensation (Note 8)

620,014

          -

620,014

          -

4,056,789

           
 

811,626

284,999

2,229,689

449,705

16,984,975

           

Net Loss

$ (811,626)

$ (284,999)

$(2,229,689)

$ (449,705)

$ (16,954,445)

           

         

Basic and Diluted Net Loss per Share

$ (0.04)

$ (0.02)

$ (0.12)

$ (0.04)

         

Weighted Average Number of
     Common Shares Outstanding

20,527,572

11,668,870

18,184,980

11,668,870

 

The accompanying notes are an integral part of these consolidated financial statements.

- 5 -


 

TAPIMMUNE INC.
(formerly GeneMax Corp.)
(a development stage company)
CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT

Common Stock

Additional

Deferred

Deficit
Accumulated
During the

Accumulated
Other

Number of
shares

Amount

Paid-in
Capital

Finance
Charges

Development
Stage

Comprehensive
Loss

Total

               

Balance, December 31, 2006

11,668,870

$11,669

$11,749,572

$(46,250)

$(14,724,756)

$(36,565)

$(3,046,330)

               

Issued for cash at $0.25 per share

2,180,000

2,180

542,820

-

-

-

545,000

Issued on the conversion of 2006
     convertible notes at $0.25 per share

1,978,000

1,978

492,522

-

-

-

494,500

Issued on the conversion of 2007
     convertible notes at $0.25 per share

4,064,000

4,064

1,011,936

-

-

-

1,016,000

Issued on the conversion of accounts payable and
     related party debt at $0.25 per share

2,911,812

2,912

725,041

-

-

-

727,953

Issued for finance charges on the 2007
     convertible notes

600,000

600

149,400

-

-

-

150,000

Financing charges

-

-

(167,500)

-

-

-

(167,500)

Fair value of beneficial conversion feature
     of 2007 convertible notes

-

-

358,906

-

-

-

358,906

Fair value of warrants issued in connection
     with 2007 convertible notes

-

-

657,094

-

-

-

657,094

Stock-based compensation

-

-

620,014

-

-

-

620,014

Amortization of deferred finance charges

-

-

-

46,250

-

-

46,250

Net loss

-

-

-

-

(2,229,689)

-

(2,229,689)

Currency translation adjustment

          -

          -

          -

          -

          -

(15,675)

(15,675)

               

Balance, June 30, 2007 (Unaudited)

23,402,682

$23,403

$16,139,806

$        -

$(16,954,445)

$(52,240)

$(843,476)

               

 

The accompanying notes are an integral part of these consolidated financial statements.

- 6 -


TAPIMMUNE INC.
(formerly GeneMax Corp.)
(a development stage company)
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

 

Six Months Ended June 30,

Six Months Ended June 30,

July 27, 1999
(inception) to
June 30,

 

2007

2006

2007

       

Cash Flows from Operating Activities

     

Net loss

$(2,229,689)

$(449,705)

$(16,954,445)

Adjustments to reconcile net loss to net
     cash used in operating activities:

     

     Depreciation

1,542

5,773

197,576

     Gain on settlement of debts

-

(28,813)

(173,010)

     Non-cash interest and finance fees

1,127,158

151,458

1,603,233

     Non-cash consulting and license fees

-

-

16,250

     Stock-based compensation

620,014

-

4,056,789

     Convertible debenture costs

-

-

51,817

Changes in operating assets and liabilities:

     Prepaid expenses and other receivables

(26,118)

(6,885)

(53,852)

     Accounts payable and accrued liabilities

34,476

(37,106)

1,185,780

     Research agreement obligations

(68,270)

(430,887)

82,796

     Advances from related parties

144,291

82,519

779,429

Net Cash Used in Operating Activities

(396,596)

(713,646)

(9,207,637)

       

Cash Flows from Investing Activities

     

   Purchase of furniture and equipment

(21,110)

-

(217,310)

   Cash acquired on reverse acquisition

-

-

423,373

Net Cash (Used in) Provided by Investing Activities

(21,110)

          -

206,063

Cash Flows from Financing Activities

     

   Proceeds from the issuance of common stock

475,001

461,000

9,111,106

   Finance charges

(17,500)

-

(248,981)

   (Repayments of) proceeds from convertible notes

(100,000)

334,500

100,000

   Proceeds from loans payable

          -

          -

136,245

Net Cash Provided by Financing Activities

357,501

795,500

9,098,370

       

Effect of Exchange Rate Changes

(15,675)

(5,125)

(52,240)

       

Net (Decrease) Increase in Cash

(75,880)

76,729

44,556

       

Cash, Beginning of Period

120,436

56,244

          -

       

Cash, End of Period

$44,556

$132,973

$44,556

       

Supplemental Disclosures:

     

   Interest paid

$9,570

$12,133

           

   Income taxes paid

$         -

$         -

           

       

Non-cash investing and financing activities:
Refer to Notes 5, 6 and 7.

   

The accompanying notes are an integral part of these consolidated financial statements.

- 7 -


TAPIMMUNE INC.
(formerly GeneMax Corp.)
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2007

(Unaudited)

Note 1:       Nature of Operations and Basis of Presentation

On May 9, 2002, TapImmune Inc. ("TPIM" or the "Company"), a Nevada corporation entered into a letter of intent to acquire 100% of the issued and outstanding common shares of GeneMax Pharmaceuticals Inc. (a development stage company) ("GPI"). GPI is a private Delaware company incorporated July 27, 1999 which has a wholly-owned subsidiary, GeneMax Pharmaceuticals Canada Inc. ("GPC"), a private British Columbia company incorporated May 12, 2000. GPI is a development stage company which was formed for the purpose of building a biotechnology business specializing in the discovery and development of immunotherapeutics aimed at the treatment of cancer, and therapies for infectious diseases, autoimmune disorders and transplant tissue rejection.

On June 28, 2007, the Company approved a name change to TapImmune Inc. and completed a reverse stock split by the issuance of one (1) new share for each two and one-half (2.5) outstanding shares of the Company's common stock.

During 2000, GPI and the University of British Columbia ("UBC") entered into a worldwide license agreement providing GPI the exclusive license rights to certain patented and unpatented technologies originally invented and developed by UBC. Also during 2000, GPI and UBC entered into a Collaborative Research Agreement ("CRA") appointing UBC to carry out further development of the licensed technology and providing GPI the option to acquire the rights to commercialize any additional technologies developed within the CRA in consideration for certain funding commitments (refer to Note 4). The lead product resulting from these licenses is a cancer immunotherapy vaccine, on which the Company has been completing pre-clinical work in anticipation of clinical trials. Specifically the Company has moved the technology through issuance of a U.S. patent, tested various viral vectors needed to deliver the gene that forms the basis for the vaccine, licensed a preferred viral vector and contracted out pr oduction of clinical grade vaccine (refer to Note 4). The Company plans to continue development of the lead product vaccine through clinical trials. The other technologies licensed include assays, which the Company plans to use for generation of a pipeline of immune-modulation products. The assay technology acquired has received patent protection.

The consolidated financial statements have been prepared on the basis of a going concern which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. As at June 30, 2007, the Company has a working capital deficiency of $863,210, a capital deficiency of $843,476 and has incurred significant losses since inception and further losses are anticipated in the development of its products raising substantial doubt as to the Company's ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on raising additional capital to fund ongoing research and development, satisfy certain debt obligations and ultimately on generating future profitable operations. Costs relating to future clinical trials of the Company's cancer immunotherapy vaccine are planned as part of normal product development and advancement. Since internally generated cash flow will not fund development and commercialization of the Company's products, the Company will require significant additional financial resources and will be dependant on future financings to fund its ongoing research and development as well as other working capital requirements. The Company's future capital requirements will depend on many factors including the rate and extent of scientific progress in its research and development programs, the timing, cost and scope involved in its clinical trials, obtaining regulatory approvals and pursuing further patent protections and the timing and costs of its commercialization activities.

The Company underwent management changes in 2006 and is addressing going concern remediation through raising additional sources of capital for operations, restructuring and retiring debt through conversion to equity and debt settlement arrangements with creditors. Management's plans are intended to return the company to financial stability and improve continuing operations. The Company continues to raise capital through private placements and loans to meet immediate working capital requirements. Management expects to be able to complete restructuring plans and expand programs including entering clinical trials for its lead TAP (transporters of antigen processing) cancer vaccine and infectious disease adjuvant. These measures, if successful, will contribute to reducing the risk of going concern uncertainties for the Company over the next eighteen to twenty-four months.

- 8 -


 

Unaudited Interim Financial Statements

The accompanying unaudited interim consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and conform with the instructions to Form 10-QSB and Regulation S-B as promulgated by the Securities and Exchange Commission ("SEC"). They may not include all information and footnotes required by generally accepted accounting principles for complete financial statements. However, except as disclosed herein, there has been no material changes in the information disclosed in the notes to the consolidated financial statements for the year ended December 31, 2006 included in the Company's Annual Report on Form 10-KSB filed with the Securities and Exchange Commission. The unaudited interim consolidated financial statements should be read in conjunction with those financial statements included in the Form 10-KSB. In the opinion of management, all adjustments considered necessary for a fair presentation, cons isting solely of normal recurring adjustments, have been made. Operating results for the six months ended June 30, 2007 are not necessarily indicative of the results that may be expected for the year ending December 31, 2007.

Note 2:       Stock-Based Compensation

In 2006, the Company adopted SFAS No. 123 (revised 2004) ("SFAS No. 123R"), "Share-Based Payment", and elected to adopt the modified prospective transition method. The modified prospective transition method requires that stock-based compensation expense be recorded for all new and unvested stock options, restricted stock, restricted stock units, and employee stock purchase plan shares that are ultimately expected to vest as the requisite service is rendered beginning on January 1, 2006 the first day of the Company's fiscal year 2006. Stock-based compensation expense for awards granted prior to January 1, 2006 was based on the grant date fair-value as determined under the pro-forma provisions of SFAS No. 123.

The Company recorded $620,014 in stock-based compensation during the six months ended June 30, 2007 as opposed to $nil during the six months ended June 30, 2006 (refer to Note 7).

Note 3:       Furniture and Equipment

Furniture and equipment consisted of the following at:

 

June 30,
2007

December 31,
2006

 

(Unaudited)

 
     

Computer equipment

$3,217

$1,972

Laboratory equipment

200,507

183,803

Office furniture and equipment

13,586

10,425

 

217,310

196,200

Less: accumulated depreciation

(197,576)

(196,034)

     
 

$19,734

$166

Note 4:       Research Agreements and Commitments

University of British Columbia ("UBC")

Effective September 14, 1999, GPI entered into an Option Agreement ("Option") whereby UBC granted GPI an option to obtain a world-wide license from UBC providing GPI the exclusive license rights to certain patented and unpatented cancer immunotherapy technologies originally invented and developed by UBC. The license will terminate after 15 years or upon the expiration of the last patent obtained relating to the licensed technology. The cost of obtaining any patents is the responsibility of GPI. The technology remains the property of UBC, however, it may be utilized and improved by GPI. Concurrent with the execution of the license, the head researcher at UBC became a director of GPI.

GPI and UBC entered into a Collaborative Research Agreement ("CRA") dated September 1, 2000 appointing UBC to carry out further development of the licensed technology and providing GPI the option to acquire the rights to commercialize any additional technologies developed within the CRA in consideration for certain funding commitments. Through a series of negotiations and amendments between November 28, 2000 and December 23, 2005 the Company recorded a cumulative unpaid research obligation of $556,533.

- 9 -


 

During the quarter ended March 31, 2004, the Company entered in to an exclusive worldwide license agreement with UBC for the use of a specific assay technology intended to be used to screen and select new drugs that regulate immune responses. The term of the license is for the longer of 20 years or the last expiry of a patent obtained in connection with the technology. In consideration for the license, the Company issued to UBC 10,000 restricted shares of common stock with a fair value of $10,000 and must pay an annual maintenance fee of CAN $500 and all costs required to obtain any patents related thereto.

On December 23, 2005, the Company signed a letter of intent with UBC whereby all existing financial claims by UBC (collectively, the "UBC Financial Claims") would be satisfied in consideration of UBC providing GPI with an option to acquire outright all of UBC's right, title and interest in the technologies licensed to GPI. The letter of intent was followed by the completion of a definitive agreement (the "Settlement") on January 24, 2006.

Under the terms of the Settlement the Company was obligated to pay UBC CAN$556,533 as follows:

    1. CAN $50,000 (paid); and
    2. CAN $300,000 by March 31, 2006 (paid); and
    3. CAN $206,533 on or before December 31, 2006; with the understanding that, should the Company complete an aggregate private and/or public financing of CAN $2,000,000 before December 31, 2006, this payment would become immediately due and payable to UBC by the Company within five calendar days of the Company attaining such aggregate financing.

Under the terms of the Settlement, the Company was also obligated to pay any other costs or expenses which may be due and owing by GPI to UBC under the license agreements and the CRA as at the effective date which, in the aggregate, shall not exceed CAN $10,000. The Company also assumed responsibility for the management, maintenance and protection of all patents and patent applications filed in connection with the technology.

In accordance with the terms of Settlement, if the option to purchase is terminated then the Company shall have no right, entitlement or interest, in and to any of the technology, and the payment(s) theretofore made to UBC by the Company shall be non-refundable. In addition, and to the extent that any portion of the UBC Financial Claims under the Settlement have not otherwise been contributed to through any purchase price payment(s) having been made, upon any such termination the Company shall continue to be obligated to UBC for the balance of any such then unsatisfied UBC Financial Claims with interest then accruing thereon at the rate 10% per annum and compounded semi-annually while any portion of the UBC Financial Claims remain outstanding.

On December 18, 2006, the Company and UBC negotiated an extension of the Settlement. Under the terms of the extension, the Company made the following payments to UBC:

    1. CAN $72,177 on or before December 31, 2006;
    2. CAN $72,178 plus accrued interest of $3,362 on or before March 20, 2007; and
    3. CAN $72,178 plus accrued interest of $1,423 on or before May 31, 2007.

As of May 31, 2007 the Company completed its obligation with UBC and the technology assignment and transfer is expected to be completed in the subsequent fiscal quarter.

Crucell Holland B.V. ("Crucell") - Research License and Option Agreement

Effective August 7, 2003, Crucell and GPI entered into a five-year research license and option agreement whereby Crucell granted to GPI a non-exclusive worldwide license for the research use of its adenovirus technology. The Company was required to make certain payments over the five-year term totaling €450,000 (approximately $510,100). To December 31, 2003, the Company had made all payments required totaling $115,490 (€100,000). A further $120,697 (€100,000) was incurred during 2004 (not paid), and an additional $126,355 (€100,000) was incurred during 2005, leaving a total of $236,880 (€200,000) owing as at December 31, 2005.

Effective June 6, 2005, Crucell gave the Company notice of default whereby the Company had six months to remedy the unpaid option maintenance payments of $236,880 (€200,000) owing as at December 31, 2005. On November 16, 2005, Crucell provided notice of termination by default due the Company's failure to remedy the default within the required six month period. In May 2006, the Company negotiated a reinstatement of the original research and license option agreement with Crucell and paid Crucell on April 20, 2006 €123,590 ($151,521) in connection with the reinstatement. Under the revised terms of the agreement, the Company will pay Crucell twelve monthly payments of €10,300 starting May 2006 (paid to October 31, 2006) and a €75,000 annual license fee (adjusted for CPI) in order to keep the reinstated agreement in good standing. At June 30, 2007, $82,796 has been included in research agreement obligations for the Crucell agreement and is outstanding under the terms of t he agreement.

- 10 -


 

Molecular Medicine BioServices, Inc. ("Molecular Medicine") - Production Service Agreement

Effective March 18, 2003, Molecular Medicine and GMC entered into a production service agreement ("PSA"), as amended on August 29, 2003, whereby Molecular Medicine will produce the clinical vector for delivery of the TAP gene used in the Company's cancer immunotherapy product. The product will incorporate the Crucell vector and the Company's TAP1 gene. Total obligations under the contract are $232,000 payable to Molecular Medicine plus an estimated $110,000 to $145,000 in third-party testing costs. The Company was in breach of its contractual obligations with Molecular Medicine in respect of payment of $15,000 for Phase I of the project. The parties have agreed that advance payments that had been made for subsequent phases could be allocated to the Phase I deficiency so that all payments that were due under the PSA have now been paid in full and the Company has a non-refundable credit of approximately $78,000 with Molecular Medicine to be applied towards future vaccine production. The Company is uncertain to what extent the payments made in advance to Molecular Medicine will be used, and all amounts paid have been expensed in the financial statements.

Operating Lease

In March 2007, the Company entered into a laboratory lease that expires in February 2012. The terms of the operating lease agreement require the Company to make minimum monthly payments of approximately $2,185 (CAN $2,520).

Combined Research and Operating Obligations

The Company has obligations under these agreements that expire between August 2008 and February 2012. The aggregate minimum annual payments for the periods ending June 30 are as follows:

2008

$127,620

2009

127,620

2010

26,220

2011

26,220

2012

17,480

 

$325,160

Note 5:       Convertible Notes Payable

2004 Convertible Notes and Debenture Financing

In 2004, the Company issued two unsecured convertible promissory notes in the principal amount of $500,000, that bore interest at 8% per annum and were due twelve months from the date of issue.

In 2006, the Company repaid $300,000 towards the convertible notes, in addition to all interest accrued to the date of the final payment on October 31, 2006.

During the six months ended June 30, 2007, the Company repaid $100,000 towards the convertible note principal. At June 30, 2007, interest expense of $7,584 (2006 - $47,011) is included in accrued expenses on the unpaid principal balance of $100,000.

2006 Convertible Note and Debenture Financing

On March 23, 2006, the Company completed a convertible debenture financing of $494,500 for which the Company has issued convertible promissory notes that bear interest at 8% per annum in the first year and 12% per annum in the second year. If not converted, the notes would be due one year from the date of loan advance. The unpaid amount of principal and accrued interest could be converted at any time at the holder's option into shares of the Company's common stock at a price of $0.10 per convertible unit. Each convertible unit, upon conversion, is comprised of one common share of the Company and, without conversion, one non-transferable and detached share purchase warrant of the Company, issuable and exercisable without conversion.

The warrants forming part of the convertible units are detachable from any conversion and non-transferable, and each such warrant entitles the holder to purchase one additional common share of the Company for a period of five years from the date of the issue at an exercise price of $0.10 per share during the first two years, $0.20 per share during the third year, $0.30 per share during the fourth year; and $0.40 per share during the fifth year.

- 11 -


 

The Company had the right to redeem the convertible promissory notes at any time upon giving certain notice to the holder(s), and subject to paying a 20% premium in cash or shares (based on the previous 30 day average trading price of the Company's shares).

In accordance with EITF 98-5, "Accounting for Convertible Securities with Beneficial Conversion Features or Contingently Adjustable Conversion Ratios", the Company recognized the value of the embedded beneficial conversion feature of $205,579 as additional paid-in capital as the secured convertible notes were issued with an intrinsic value conversion feature.

In accordance with EITF 00-27, "Application of Issue No. 98-5 to Certain Convertible Instruments", the Company has charged the beneficial conversion feature to operations. In addition, the Company allocated the proceeds of issuance between the convertible debt and the detachable warrants based on their relative fair values. Accordingly, the Company recognized the relative fair value of the warrants of $288,921 as a component of stockholders' deficit. The Company recorded further interest expense over the term of the secured convertible notes of $64,908 resulting from the difference between the fair value and carrying value at the date of issuance. The carrying value of the convertible notes was accreted to the face value of $494,500 at conversion. During the six months ended June 30, 2007 all of the notes were converted at $0.10 per share resulting in the issue of 4,945,000 (pre reverse stock split) shares of the Company's common stock. Additionally, interest expense of $64,908 has b een accreted increasing the carrying value of the convertible debentures to $494,500 immediately prior to the conversion, and accrued interest of $35,333 was reversed as it was relinquished when converted to equity.

2007 Convertible Note and Debenture Financing

On February 12, 2007, the Company completed a convertible debenture financing of $1,016,000 for which the Company issued convertible promissory notes that bear interest at 8% per annum in the first year and 12% per annum in the second year. If not converted, the notes would be due one year from the date of loan advance. The unpaid amount of principal and accrued interest may be converted at any time at the holder's option into shares of the Company's common stock at a price of $0.25 per convertible unit. Each convertible unit, upon conversion, is comprised of one common share of the Company and, without conversion, one non-transferable and detached share purchase warrant of the Company, issuable and exercisable without conversion. The warrants forming part of the convertible units are detachable from any conversion and non-transferable, and each such warrant entitles the holder to purchase one additional common share of the Company for a period of five years from the date of the is sue at an exercise price of $0.25 per share during the first two years, $0.50 per share during the third year, $0.75 per share during the fourth year; and $1.00 per share during the fifth year. The Company had the right to redeem the convertible promissory notes at any time upon giving certain notice to the holder(s), and subject to paying a 20% premium in cash or shares (based on the previous 30 day average trading price of the Company's shares). Subscriptions from this financing totaling $1,016,000 were received prior to December 31, 2006. During the six months ended June 30, 2007 all of the notes were converted at $0.25 per share resulting in the issue of 4,064,000 shares of the Company's common stock.

As part of this financing, the Company was required to pay 600,000 units, which represents one common share of the Company and one non-transferable and detached share purchase warrant, as a finder's fee (refer to Note 7).

The Company recognized the estimated fair value of the embedded beneficial conversion feature of $358,906 as additional paid-in capital as the secured convertible notes were issued with an intrinsic value. In addition, the Company estimated the fair value of the detachable warrants based the Black-Scholes option pricing model with an expected life of 5 years, a risk free interest rate of 5.26%, a dividend yield of 0%, and an expected volatility of 83%. Accordingly, the Company recognized the relative fair value of the warrants of $657,094 as charge to interest and finance charges.

Note 6:       Related Party Transactions

During 2004, the Company entered into a new consulting agreement with the Company's then Chief Scientific Officer ("CSO") for a term ending December 31, 2007 at an amount of CAN$10,000 per month. The Company has also agreed to grant to the CSO options to acquire up to 2,500,000 (pre reverse stock split) shares of the Company's common stock at a price to be determined, subject to further approvals. In addition, the CSO agreed to settle all amounts due from the Company totaling $92,200 in exchange for 452,100 (pre reverse stock split) shares of the Company's common stock. On June 8, 2007 a cumulative balance outstanding of $360,929 was settled with the issuance of 1,443,716 shares of the Company's common stock at a value of $0.25 per share (refer to Note 7).

- 12 -


 

During the six months ended June 30, 2007, the Company had transactions with certain officers and directors of the Company as follows:

    1. incurred $113,876 in management fees and recorded an additional $456,014 in stock based compensation expense (refer to Notes 7 and 8);
    2. incurred $59,815 in research and development fees, $6,572 of which was paid to a direct family member of a current officer; and
    3. incurred $4,406 in consulting fees paid to a company controlled by a direct family member of a current director.

All related party transactions involving provision of services or tangible assets were recorded at the exchange amount, which is the value established and agreed to by the related parties reflecting arms length consideration payable for similar services or transfers.

As of June 30, 2007, the Company has total commitments remaining relating to the management agreement with the Principle Scientist for the period ending December 31, 2007 of approximately $56,423.

On June 8, 2007 the Company issued 2,271,812 shares of common stock pursuant to the conversion of $567,953 in related party debt (refer to Note 7). Amounts due to related parties are unsecured, non-interest bearing and have no specific terms of repayment.

Note 7:       Capital Stock

The authorized capital of the Company consists of 200,000,000 (pre reverse stock split) common shares with $0.001 par value and 5,000,000 non-voting preferred shares with $0.001 par value. On March 27, 2007, a majority of shareholders voted to amend the Company's Articles of Incorporation to increase the authorized capital from 50,000,000 shares of common stock to 200,000,000 shares of common stock. On June 28, 2007, the company completed a reverse stock split thereby issuing 1 new share for each 2.5 outstanding shares of the Company's common stock. Accordingly, the Company's authorized share capital was decreased from 200,000,000 common shares to 80,000,000 common shares. As of June 30, 2007, no preferred shares have been issued.

2007 Capital Transactions

Immediately following the completion of the 2007 convertible note and debenture financing on February 12, 2007, the Company issued the following:

    1. 1,978,000 shares of common stock pursuant to the conversion of the $494,500 convertible debenture financing issued on March 23, 2006,
    2. 4,064,000 shares of common stock pursuant to the conversion of the $1,016,000 convertible debenture financing issued on February 12, 2007, and
    3. 1,900,000 shares of common stock pursuant to a private placement financing of 1,900,000 units at a price of $0.25 per unit for gross proceeds of $475,000. Each unit is comprised of one common share and one non-transferable common share purchase warrant. Each such warrant entitles the holder to purchase one additional common share of the Company for a period of five years from the date of the issue at an exercise price of $0.25 per share during the first two years, $0.50 per share during the third year, $0.75 per share during the fourth year; and $1.00 per share during the fifth year.

On June 8, 2007 the Company issued 280,000 shares of common stock pursuant to a private placement financing of 280,000 units at a price of $0.25 per unit for gross proceeds of $70,000. Each unit is comprised of one common share and one non-transferable common share purchase warrant. Each such warrant entitles the holder to purchase one additional common share of the Company for a period of five years from the date of the issue at an exercise price of $0.25 per share during the first two years, $0.50 per share during the third year, $0.75 per share during the fourth year; and $1.00 per share during the fifth year.

On June 8, 2007 the Company issued 2,911,812 shares of common stock at $0.25 per share pursuant to the conversion of $567,953 in related party debt and $160,000 in accounts payable.

- 13 -


 

On June 8, 2007 the Company issued 600,000 shares of common stock at $0.25 per share as finders' fees in conjunction with the February 12, 2007 convertible debenture. Each unit is comprised of one common share at a price of $0.25 per unit and one non-transferable share purchase warrant. Each such warrant entitles the holder to purchase on additional common shares of the Company for a period of five years from the date of the issue at an exercise price of $0.25 per share during the first two years, $0.50 per share during the third year, $0.75 per share during the fourth year, and $1.00 per share during the fifth year.

2002 Stock Option Plan

As of June 30, 2007 the 2002 Stock Option Plan has been cancelled and no options remain issuable or outstanding under the Plan.

2007 Stock Incentive Plan

On June 8, 2007, the Board of Directors of the Company approved the adoption of a stock option plan (the "2007 Plan") allowing for the granting of 6,400,000 options to directors, officers, employees and consultants of the Company and its subsidiaries. Options granted under the Plan shall be at prices and for terms as determined by the Board of Directors. Options and incentive stock options granted under the Plan may have vesting requirements as determined by the Board of Directors. At June 30, 2007, 80,000 stock options remain available under the Plan.

On June 8, 2007, a total of 6,320,000 stock options were granted to employees, consultants, and officers at an exercise price of $0.25 per share. The term of these options is ten years. The fair value of these options at the date of grant of $1,264,000 was estimated using the Black-Scholes option pricing model with an expected life of 5 years, a risk free interest rate of 5.26%, a dividend yield of 0%, and an expected volatility of 83%. The vested portion of the value of these options, being $620,014, has been recorded as stock based consulting and management fees in the period.

At June 30, 2007, 200,000 stock options remain available under the 2007 Plan.

The Company's stock option activity during the period is as follows (adjusted for the reverse stock split):

Number of
Options

Weighted Average
Exercise Price

Weighted Average
Remaining Life

Balance, December 31, 2006

1,240,000

$1.37

4.47 years

Granted

6,320,000

$0.25

4.94 years

Cancelled

(1,240,000)

   -   

   -   

       

Balance, June 30, 2007 (Unaudited)

6,320,000

$0.25

4.94 years

Share Purchase Warrants

The Company's share purchase warrant activity is as follows (adjusted for the reverse stock split):

 

Number of
Warrants

Weighted Average
Exercise Price

Weighted Average
Remaining Life

       

Balance, December 31, 2006

3,954,359

$0.72

2.16 years

Issued

6,844,000

$0.25

4.67 years

Expired

(1,976,359)

   -   

   -   

       

Balance, June 30, 2007 (Unaudited)

8,822,000

$0.25

4.45 years

 

- 14 -


Note 8:       Stock-based Compensation

Stock based compensation for the six months ended June 30, 2007 includes the following:

 

Six Months Ended June 30,

July 27, 1999
(inception) to
June 30,

 

2007

2006

2007

 

(Unaudited)

(Unaudited)

(Unaudited)

       

Consulting fees, stock-based

$164,000

$            -

$2,988,775

Management fees, stock-based

456,014

-

456,014

Research and development, stock-based

          -

          -

612,000

 

$620,014

$            -

$4,056,789

Note 9:       Income Taxes

There were no significant temporary differences between the Company's tax and financial bases that result in deferred tax assets, except for the Company's net operating loss carry forwards amounting to approximately $11,350,000 (December 31, 2006 - $10,800,000) which may be available to reduce future year's taxable income. These carry forwards will expire, if not utilized, commencing in 2008. Management believes that the realization of the benefits from these deferred tax assets appears uncertain due to the Company's limited operating history and continuing losses. Accordingly, a full deferred tax asset valuation allowance has been provided and no deferred tax asset benefit has been recorded.

Note 10:      Subsequent Events

On July 4, 2007 the Company entered into a 90-day agreement for web services with a consultant. The consultant will provide advertising services for distribution of company information. Under the terms of the agreement, the Company paid a retainer of $10,000 in two installments and agreed to issue 100,000 shares of restricted common stock.

On July 13, 2007 the Company received funding of $100,000 and issued a $100,000 promissory note to New Paradigm Capital Ltd. (the "Lender"). The promissory note matures on September 28, 2007 and bears interest at 12% per annum. As partial consideration for the promissory note, the Company agreed to issue to the Lender, as fully paid and non-assessable, 100,000 non-transferable and registerable share purchase warrants (each a "Warrant"), to acquire an equivalent number of common shares of the Company (each a "Warrant Share"), at an exercise price of $0.30 per Warrant Share and for an exercise period of up to one year from the issuance date.

 

__________

- 15 -


Item 2.       Management's Discussion and Analysis

As used in this Quarterly Report: (i) the terms "we", "us", "our", "TapImmune" and the "Company" mean TapImmune Inc. and its wholly owned subsidiary, GeneMax Pharmaceuticals Inc. which wholly owns GeneMax Pharmaceuticals Canada Inc., unless the context otherwise requires; (ii) "SEC" refers to the Securities and Exchange Commission; (iii) "Securities Act" refers to the Securities Act of 1933, as amended; (iv) "Exchange Act" refers to the Securities Exchange Act of 1934, as amended; and (v) all dollar amounts refer to United States dollars unless otherwise indicated.

The following discussion of our plan of operations, results of operations and financial condition as at and for the six months ended June 30, 2007 should be read in conjunction with our unaudited consolidated interim financial statements and related notes for the six months ended June 30, 2007 included in this quarterly report, as well as our Annual Report on Form 10-KSB for the year ended December 31, 2006.

Overview

Our Business

We are focused on developing innovative therapeutics to treat serious disorders, primarily for cancer and infectious diseases. Since our inception we have devoted substantially all of our resources to research and development activities, primarily with early stage research in the field of gene therapy. We are currently conducting preclinical studies using our TAP gene technology in combination with an in-licensed adeno virus, with the aim of completing our preclinical trials and filing an Investigational Drug Application for cancer in 12 months. We are also pursuing vaccine developments for infectious diseases using our TAP gene technology and an in-licensed Modified Vaccinia Ankora virus with the aim of establishing licensing and partnering relationships to generate revenue and advance our in- house projects closer to commercial products.

We are a development stage company and have primarily supported the financial needs of our research and development activities since our inception through public offerings and private placements of our equity securities. We have not received any revenue from the sale of our products in development, and we do not anticipate generating revenue from the sale of products in the foreseeable future. In order to carry out our corporate operational plan and to support the anticipated future needs of our research and development activities, we expect that we will have cash requirements of approximately $5,000,000 over the next 24 months, which we expect to obtain through additional equity financings. The funding that we need would, if obtained, be used to support our activities surrounding our proposed clinical grade production of our lead TAP vaccine product, commencement of human clinical studies, advance the development of our prophylactic vaccine campaign and proceed with potential acquisiti ons or in-licensing of new technologies or products. In the event that we are able to secure funding through the sale of the Company's securities, it is expected that we will expand the Company's management team to include a Director of Corporate Development, a Director of Regulatory Affairs, a Director of Research and a Controller. It is also anticipated that as we advance our product development in oncology and prophylactic vaccines, we will incrementally increase the number of scientists employed by the Company to approximately six.

If we are able to generate revenues in the next few years, we expect the source of such revenue to consist of payments under collaborative arrangements with third parties, government grants, and license fees. We have incurred losses since our inception and expect to incur losses over the next several years due to our lack of any substantial source of revenue and the continuation of our ongoing and planned research and development efforts, including preclinical studies and clinical trials. There can be no assurance that we will successfully acquire, develop, commercialize, manufacture, or market our product candidates or ever achieve or sustain product revenues or profitability.

University of British Columbia Agreement

We had conducted our research and development at the University of British Columbia ("UBC") under a Collaborative Research Agreement ("CRA"), however, as a consequence of our Option and Settlement Agreement with UBC, we presently plan to conduct our own research and development and continue to contract out clinical grade production of our TAP based vaccines. In addition, we in-license our adeno and MVA vectors and receive technical assistance from our licensing partners.

- 16 -


 

In August 2004 the CRA expired and could not be continued because the Company lacked the financial resources. However, UBC did not terminate the research activities and research and development continued at UBC through December 2004 on the understanding that the expenses incurred would be paid once the Company received further financing or would be incorporated into the terms of a new agreement. As of December 31, 2004, outstanding debt of TapImmune to UBC incurred pursuant to this arrangement was approximately $803,953.

In December 2005, we signed a letter of intent with UBC whereby all existing financial claims by UBC would be satisfied in consideration of UBC providing TapImmune with an option to acquire outright all of UBC's right title and interest in the technologies licensed to TapImmune. The letter of intent was followed by the completion of a definitive agreement on January 24, 2006.

Under the terms of the agreement we are obligated to pay UBC $479,975 (CAN$ 556,533) as follows:

    1. $42,992 (CAN$50,000) (paid); and
    2. $258,538 (CAN$300,000) by March 31, 2006 (paid); and
    3. $178,445 (CAN$206,533) on or before December 31, 2006; with the understanding that, should we complete an aggregate private and/or public financing of $1,719,690 (CAN$2,000,000) before December 31, 2006, this payment shall become immediately due and payable to UBC.

Under the terms of the agreement, we are also obligated to pay any other costs or expenses which may be due and owing by TapImmune to UBC under the license agreements and the CRA as at the effective date which, in the aggregate, shall not exceed $8,598 (CAN$10,000).

Under the terms of the agreement, we also assumed responsibility for the management, maintenance and protection of all patents and patent applications filed in connection with the technology.

In accordance with the terms of agreement, if the option to purchase is terminated then we shall have no right, entitlement or interest, in and to any of the technology, and the payment(s) theretofore made to UBC shall be non-refundable. In addition, and to the extent that any portion of the UBC financial claims under the settlement have not otherwise been contributed to through any purchase price payment(s) having been made, upon any such termination we shall continue to be obligated to UBC for the balance of any such then unsatisfied UBC financial claims with interest then accruing thereon at the rate 10% per annum and compounded semi-annually while any portion of the UBC financial claims remain outstanding.

On December 18, 2006, the Company and UBC negotiated an extension of the Settlement. Under the terms of the extension, the Company made the following payments to UBC:

    1. CAN $72,177 on or before December 31, 2006;
    2. CAN $72,178 plus accrued interest of $3,362 on or before March 20, 2007; and
    3. CAN $72,178 plus accrued interest of $1,423 on or before May 31, 2007.

As of May 31, 2007 the Company completed its obligation with UBC and the technology assignment and transfer is expected to be completed in the subsequent fiscal quarter.

Molecular Medicine Agreement

We have a Production Services Agreement with Molecular Medicine for the production of a chemical grade of our TAP adeno based vaccine for pre-clinical toxicology analysis. However, in August of 2004 we ceased production of our clinical grade vaccine due to technical difficulties related to the yields of vaccine. Crucell is currently in the process of solving technical issues associated with production yields of the vaccine. Despite the technical difficulties we anticipate a clinical grade TAP based vaccine to be produced utilizing the adeno vector from Crucell or our in-house adeno virus vector to allow the Company to meet its milestones for completing toxicology analysis by the end of 2006. We anticipate commencing chemical grade production of our oncology vaccine in 2007.

The Company was in breach of its contractual obligations with Molecular Medicine in respect of payments due for Phase I of the project. The parties have agreed that advance payments that had been made for subsequent phases could be allocated to the Phase I deficiency so that all payments that were due under the PSA have now been paid in full and the Company has a non-refundable credit of approximately $78,000 with Molecular Medicine to be applied towards future vaccine production. The Company is uncertain to what extent the payments made in advance to Molecular Medicine will be used, and all amounts paid have been expensed in the financial statements.

- 17 -


 

Crucell Agreement

Pursuant to the Research License and Option Agreement Crucell granted TapImmune a non-exclusive, worldwide license for Crucell's adenovirus technology and an option for a non-exclusive, worldwide commercial license to manufacture, use, offer for sale, sell and import products using the licensed technology in the therapy of human subjects by administering a modified and proprietary adeno virus vector (used to package TapImmune's TAP gene technology and deliver it to the target cancer cell in the patient) including, but not limited to, therapeutic gene sequence(s). The Research License and Option Agreement provided for bi-annual license maintenance fees of €50,000, exclusive of applicable taxes, during the first two years of the agreement, and an annual license maintenance fees of €75,000, exclusive of applicable taxes, starting on the third anniversary until the expiration of the agreement on August 7, 2008. Total obligations under this agreement were €450,000.

To December 31, 2003, the Company had made payments required totaling $115,490 (€100,000) to Crucell pursuant to the terms of the Research License and Option Agreement. Pursuant to the terms of the Research License and Option Agreement, a further $120,697 (€100,000) was incurred (not paid) during 2004 and an additional $126,355 (€100,000) was incurred during 2005 leaving a total of $236,880 (€200,000) owing as at December 31, 2005. As of the date of this Quarterly Report the Company had not paid this amount. Pursuant to the Research License and Option Agreement, if a party defaults in the performance of or fails to be in compliance with any material condition of this agreement, the Research License and Option Agreement may be terminated if the default or noncompliance is not remedied or steps initiated to remedy six months after receipt in writing to the defaulting party. Effective June 6, 2005, Crucell gave the Company notice of default whereby the Company had six mo nths to remedy the default. On November 16, 2005, Crucell provided notice of Termination by Default due to the Company's failure to remedy the default within the required six month period.

In May 2006 we negotiated a reinstatement of the original Research and License Option Agreement with Crucell and paid Crucell €123,590 ($151,521) in connection with the reinstatement. Under the revised terms of the agreement, the Company will pay Crucell twelve monthly payments of €10,300 starting May 2006 (paid to October 31, 2006) and a €75,000 annual license fee (adjusted for CPI) in order to keep the reinstated agreement in good standing. At June 30, 2007, $82,796 has been included in research agreement obligations for the Crucell agreement.

National Institute of Health Agreement

We also have a License Agreement with the National Institute of Health (USA) for the use of the Modified Vaccinia Ankora (MVA) virus for the development of vaccines. We will continue to license this technology for the development of prophylactic vaccines against infectious diseases. Under the terms of this agreement we are required to pay a royalty of $2,500 per year, which was brought to good standing with a payment of $5,000 subsequent to the end of the first quarter.

Our Financial Condition

During the next 12 months we anticipate that we will not generate any revenue. We had cash of $44,556 and a working capital deficit of $843,476 at June 30, 2007. We will require significant additional financial resources and will be dependant on future financings to fund our ongoing research and development as well as other working capital requirements.

Plan of Operation and Funding

Management believes that an estimated $5,000,000 is required over the next two years for expenses associated with the balance of pre-clinical development, anticipated canine studies and completion of Phase I clinical trials for the TAP Cancer Vaccine and for various operating expenses.

The Company has not generated any revenue based cash flow to fund its operations and activities due primarily to the nature of lengthy product development cycles that are normal to the biotech industry. Therefore, the Company must raise additional funds in the future to continue operations. The Company intends to finance its operating expenses with further issuances of common stock. Management believes that anticipated future private placements of equity capital and debt financing, if successful, may be adequate to fund the Company's operations over the next twenty -four months. Management expects the Company will need to raise additional capital to meet long-term operating requirements. The Company's future success and viability are dependent on the Company's ability to raise additional capital through further private offerings of its stock or loans from private investors. Additional financing may not be available upon acceptable terms, or at all. If adequate funds are not availabl e or are not available on acceptable terms, we may not be able to conduct our proposed business operations successfully which could significantly and materially restrict or delay the Company's overall business operations.

- 18 -


 

Results of Operations

Three Months Ended June 30, 2007 Compared to Three Months Ended June 30, 2006

Revenues:

The Company did not earn any interest or other revenues during the three months ended June 30, 2007 or over the same period ended June 30, 2006. The Company did not maintain any interest bearing deposits during the current fiscal year.

Operating Expenses:

The Company's general and administrative expenses increased to $811,626 during the three months ended June 30, 2007 from $284,999 over the same period ended June 30, 2006. Significant changes in operating expenses are outlined as follows:

  • Interest and finance charges decreased to a recovery of $33,339 during the three months ended June 30, 2007 from an expense of $151,591 during the same period ended June 30, 2006, due to the reversal of accrued interest on debt converted to equity during the year and prior period charges. The interest reversal of $35,333 resulted from accrued interest on convertible notes that was relinquished when converted to equity. Prior period interest and finance charges included accretion of the discount on the 2006 convertible debt and amortization of the fair value of warrants on the 2006 convertible debt.
  • Gain on settlement of debt decreased to $nil during the three months ended June 30, 2007 from $28,813 during the same period ended June 30, 2006 as no gain or loss was realized on the settlement of debt during the current period.
  • Management fees increased to $63,244 during the three months ended June 30, 2007 from $34,262 during the same period ended June 30, 2006 due primarily to fees relating to new agreements with a current Board member and Officers of the Company.
  • Professional fees increased to $87,861 during the three months ended June 30, 2007 from $62,984 during the same period ended June 30, 2006 due to significant legal fees relating to the finalization of the UBC commitment, share restructuring and debt conversion.
  • Stock-based compensation of $620,014 was expensed during the three months ended June 30, 2007. The Company issued options to certain officers, directors and consultants during the current period. The Company did not record any stock-based compensation in the prior year.

Net Loss:

The Company's net loss increased to $811,626 during the three months ended June 30, 2007, from $284,999 over the same period ended June 30, 2006. The increase resulted primarily from stock-based compensation, which was partially offset by the decrease in interest and finance charges on convertible debt.

Six Months Ended June 30, 2007 Compared to Six Months Ended June 30, 2006

Revenues:

The Company did not earn any interest or other revenues during the six months ended June 30, 2007 or over the same period ended June 30, 2006. The Company did not maintain any interest bearing deposits during the current fiscal year.

Operating Expenses:

The Company's general and administrative expenses increased to $2,229,689 during the six months ended June 30, 2007 from $449,705 over the same period ended June 30, 2006. Significant changes in operating expenses are outlined as follows:

- 19 -


 

  • Consulting fees increased to $59,307 during the six months ended June 30, 2007 from $3,575 during the same period ended June 30, 2006, due primarily to a corporate development services agreement which expired during the current fiscal year but was not in effect during the prior period.
  • Interest and finance charges increased to $1,101,395 during the six months ended June 30, 2007 from $194,440 during the same period ended June 30, 2006 due to accrued interest, accretion of the discount on the 2006 convertible debt, amortization of the fair value of warrants on the 2006 convertible debt, and $1,016,000 in costs classified as interest charges resulting from conversion of the debt. This non-monetary charge relates to the unaccreted fair value of the beneficial conversion feature and warrants on the 2007 convertible debt. Once the debt was converted, the unaccreted charge was required to be recognized immediately.
  • Gain on settlement of debt decreased to $nil during the six months ended June 30, 2007 from $28,813 during the same period ended June 30, 2006 as no gain or loss was realized on the settlement of debt during the current period.
  • Management fees increased to $113,876 during the six months ended June 30, 2007 from $50,278 during the same period ended June 30, 2006 due primarily to fees relating to new agreements with a current Board member and Officers of the Company.
  • Professional fees increased to $155,334 during the six months ended June 30, 2007 from $121,997 during the same period ended June 30, 2006 due to significant legal fees relating to the private placement and convertible debt agreements, finalization of the UBC commitment, share restructuring and debt conversion.
  • Stock-based compensation of $620,014 was expensed during the six months ended June 30, 2007. The Company issued options to certain officers, directors and consultants during the current period. The Company did not record any stock-based compensation in the prior year.

Net Loss:

The Company's net loss increased to $2,229,689 during the six months ended June 30, 2007, from $449,705 over the same period ended June 30, 2006. The increase resulted primarily from interest and finance charges on convertible notes and stock-based compensation.

Liquidity and Capital Resources

At June 30, 2007, the Company had $44,556 in cash. Generally, the Company has financed its operations through the proceeds from convertible notes and the private placement of equity securities. The Company used $75,880 net cash during the six months ended June 30, 2007.

Operating Activities

Net cash used in operating activities during the six months ended June 30, 2007 was $396,596, compared to $713,646 in the corresponding period of 2006. The Company had no revenues during this period. Operating expenditures during the current quarter primarily consisted of consulting and management fees, office and general expenditures, professional fees, and research and development obligations.

Investing Activities

Net cash used in investing activities during the six months ended June 30, 2007 was $21,110, and consisted primarily of furniture and equipment acquisitions.

Financing Activities

Net cash provided by financing activities during the six months ended June 30, 2007 was $357,501, compared to $795,000 in the corresponding period of 2006. During the current fiscal year, the Company received net proceeds of $475,001 related to private placement financings completed on February 12, 2007 and June 8, 2007. The Company also repaid $100,000 towards an outstanding convertible note during the current year.

At June 30, 2007, TapImmune had 6,320,000 stock options and 8,822,000 share purchase warrants outstanding. The outstanding stock options had a weighted average exercise price of $0.25 per share. The outstanding warrants had a weighted average exercise price of $0.25 per share. Accordingly, as of June 30, 2007, the outstanding options and warrants represented a total of 15,142,000 shares issuable for proceeds of approximately $3,785,500 if these options and warrants were exercised in full. The exercise of these options and warrants is completely at the discretion of the holders. There is no assurance that any of these options or warrants will be exercised.

As of June 30, 2007, we anticipate that we will need significant financing to enable us to meet our anticipated expenditures for the next 24 months, which are expected to be in the range of $5,000,000 assuming a single Phase 1 clinical trial.

- 20 -


 

The Company has not generated any cash flow to fund its operations and activities due primarily to the nature of lengthy product development cycles that are normal to the biotech industry. Therefore, the Company must raise additional funds in the future to continue operations. The Company intends to finance its operating expenses with further issuances of common stock. The Company believes that anticipated future private placements of equity capital and debt financing, if successful, may be adequate to fund the Company's operations over the next twenty-four months. Thereafter, the Company expects it will need to raise additional capital to meet long-term operating requirements. The Company's future success and viability are dependent on the Company's ability to raise additional capital through further private offerings of its stock or loans from private investors. Additional financing may not be available upon acceptable terms, or at all. If adequate funds are not available on accep table terms, we may not be able to conduct our proposed business operations successfully. This could significantly and materially restrict or delay the Company's overall business operations.

Going Concern

The Company's financial statements have been prepared assuming that it will continue as a going concern and, accordingly, do not include adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should the Company be unable to continue in operation. Our ability to continue as a going concern is dependent upon our ability to obtain the necessary financing to meet our obligations and pay our liabilities arising from our business operations when they come due. We will be unable to continue as a going concern if we are unable to obtain sufficient financing.

Off-Balance Sheet Arrangements

We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.

Critical Accounting Policies

Our consolidated financial statements and accompanying notes have been prepared in accordance with United States generally accepted accounting principles applied on a consistent basis. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.

We regularly evaluate the accounting policies and estimates that we use to prepare our consolidated financial statements. In general, management's estimates are based on historical experience, on information from third party professionals, and on various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management.

Use of Estimates and Assumptions

Preparation of the Company's financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates. Significant areas requiring management's estimates and assumptions are determining the fair value of stock-based compensation, the fair value of the components of the convertible notes payable and the useful life of furniture and equipment.

Furniture and Equipment

Furniture and equipment are stated at cost. Depreciation is computed at the following rates over the estimated useful lives of the assets: Office furniture and equipment - 36 months straight-line; Laboratory equipment - 60 months straight-line; Computer equipment - 24 months straight line.

Fair Value of Financial Instruments

In accordance with the requirements of Statement of Financial Accounting Standards ("SFAS") No. 107, "Disclosures about Fair Value of Financial Instruments," the Company has determined the estimated fair value of financial instruments using available market information and appropriate valuation methodologies. The fair value of financial instruments classified as current assets or liabilities including cash, loans, obligations, and accounts payable and amounts due to related parties approximate carrying values due to the short-term maturity of the instruments.

- 21 -


 

Stock-Based Compensation

In 2006, the Company adopted SFAS No. 123 (revised 2004) ("SFAS No. 123R"), "Share-Based Payment", and elected to adopt the modified prospective transition method. The modified prospective transition method requires that stock-based compensation expense be recorded for all new and unvested stock options, restricted stock, restricted stock units, and employee stock purchase plan shares that are ultimately expected to vest as the requisite service is rendered beginning on January 1, 2006 the first day of the Company's fiscal year 2006. Stock-based compensation expense for awards granted prior to January 1, 2006 is based on the grant date fair-value as determined under the pro-forma provisions of SFAS No. 123.

Recent Accounting Pronouncements

None.

Item 3.       Controls and Procedures

As required by Rule 13a-15 under the Exchange Act, we have carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this quarterly report. This evaluation was carried out under the supervision and with the participation of our management, including our principal executive officer and principal financial officer. Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures are effective as at the end of the period covered by this quarterly report to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the rules and forms of the SEC.

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to management, including our principal executive officer and principal financial officer or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.

There have been no changes in our internal controls over financial reporting that occurred during our most recent quarterly period that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

__________

 

- 22 -


PART II - OTHER INFORMATION

Item 1.       Legal Proceedings

None.

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

Immediately following the completion of the 2007 convertible note and debenture financing on February 12, 2007 as described elsewhere in this Quarterly Report on Form 10-QSB, the Company issued the following:

    1. 4,945,000 (pre reverse stock split) shares of common stock pursuant to the conversion of the $494,500 convertible debenture financing issued on March 23, 2006, and
    2. 10,160,000 (pre reverse stock split) shares of common stock pursuant to the conversion of the $1,016,000 convertible debenture financing issued on February 12, 2007 (the issuances as described in (a) and (b) were made to a total of 32 investors in reliance on an exemption from the registration requirements of the Securities Act afforded by Regulation S or Rule 506).

Also on February 12, 2007, the Company issued 4,750,000 (pre reverse stock split) shares of common stock pursuant to a private placement financing of 4,750,000 units at a price of $0.10 per unit for gross proceeds of $475,000. Each unit is comprised of one common share and one non-transferable common share purchase warrant. Each such warrant entitles the holder to purchase one additional common share of the Company for a period of five years from the date of the issue at an exercise price of $0.10 per share during the first two years, $0.20 per share during the third year, $0.30 per share during the fourth year; and $0.40 per share during the fifth year. This private placement issuance was made to a total of five investors in reliance on an exemption from the registration requirements of the Securities Act afforded by Regulation S.

On June 8, 2007, the Company issued 700,000 (pre reverse stock split) shares of common stock pursuant to a private placement financing of 700,000 units at a price of $0.10 per unit for gross proceeds of $70,000. The units have the same terms as those described in the immediately preceding paragraph, that is, each unit is comprised of one common share and one non-transferable common share purchase warrant. Each such warrant entitles the holder to purchase one additional common share of the Company for a period of five years from the date of the issue at an exercise price of $0.10 per share during the first two years, $0.20 per share during the third year, $0.30 per share during the fourth year; and $0.40 per share during the fifth year. This private placement issuance was made to a total of two investors in reliance on an exemption from the registration requirements of the Securities Act afforded by Regulation S.

On June 8, 2007 the Company issued 7,279,530 (pre reverse stock split) shares of common stock at $0.10 per share pursuant to the conversion of $567,953 in related party debt and $160,000 in accounts payable. This issuance was made to a total of five investors in reliance on an exemption from the registration requirements of the Securities Act afforded by Regulation S.

On June 8, 2007 the Company issued 1,500,000 (pre reverse stock split) shares of common stock pursuant to the issuance of 1,500,000 units at a deemed issuance price of $0.10 per unit as a finder's fee in conjunction with the February 12, 2007 convertible debenture. Each unit is comprised of one common share at a price of $0.10 per unit and one non-transferable share purchase warrant. Each such warrant entitles the holder to purchase on additional common shares of the Company for a period of five years from the date of the issue at an exercise price of $0.10 per share during the first two years, $0.20 per share during the third year, $0.30 per share during the fourth year, and $0.40 per share during the fifth year. This issuance was made to one investor in reliance on an exemption from the registration requirements of the Securities Act afforded by Regulation S.

Item 3.       Defaults Upon Senior Securities

Not Applicable.

Item 4.       Submission of Matters to a Vote of Security Holders

Not Applicable.

- 23 -


 

Item 5.       Other Information

Not Applicable.

Item 6.       Exhibits

The following exhibits are included with this Quarterly Report on Form 10-QSB:

 

Exhibit Number

Description of Exhibit

 

3.1

Articles of Merger, pursuant to which the Company's Articles of Incorporation were amended to change the Company's name, effective June 28, 2007.

 

3.2

Certificate of Change, effective June 28, 2007.

 

31.1

Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1933, as amended.

 

31.2

Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1933, as amended.

 

32.1

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

__________

 

- 24 -


SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

TAPIMMUNE INC.

 

/s/ Denis Corin

________________________________

 

Denis Corin
President, Chief Executive Officer and Principal Executive Officer

Date: August 14, 2007.

 

/s/ Patrick A. McGowan

__________________________________

 

Patrick A. McGowan
Secretary, Treasurer, Chief Financial Officer, Principal Accounting Officer and a director

Date: August 14, 2007.

__________

 

 

- 25 -

EX3-1

Exhibit 3.1






EX3-2

Exhibit 3.2

EX31-1

Exhibit 31.1

CERTIFICATION

I, Denis Corin, certify that:

(1)          I have reviewed this Report on Form 10-QSB for the quarterly period ended June 30, 2007 of TapImmune Inc.;

(2)          Based on my knowledge, this Report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this Report;

(3)          Based on my knowledge, the financial statements, and other financial information included in this Report, fairly present in all material respects the financial condition, results of operations and cash flows of the small business issuer as of, and for, the periods presented in this Report;

(4)          The small business issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the small business issuer and have:

(a)  Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the small business issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)  Evaluated the effectiveness of the small business issuer's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c)  Disclosed in this Report any change in the small business issuer's internal control over financial reporting that occurred during the small business issuer's most recent fiscal quarter (the small business issuer's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the small business issuer's internal control over financial reporting; and

(5)          The small business issuer's other certifying officer(s) and I have disclosed, based on our most recent evaluation of the internal control over financial reporting, to the small business issuer's auditors and the audit committee of the small business issuer's board of directors (or persons performing the equivalent functions):

(a)  All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the small business issuer's ability to record, process, summarize and report financial information; and

(b)  Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer's internal control over financial reporting.

Date:     August 14, 2007.

/s/ Denis Corin
By:       Denis Corin
Title:    Chief Executive Officer

__________

EX31-2

Exhibit 31.2

CERTIFICATION

I, Patrick A. McGowan, certify that:

(1)          I have reviewed this Report on Form 10-QSB for the quarterly period ended June 30, 2007 of TapImmune Inc.;

(2)          Based on my knowledge, this Report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this Report;

(3)          Based on my knowledge, the financial statements, and other financial information included in this Report, fairly present in all material respects the financial condition, results of operations and cash flows of the small business issuer as of, and for, the periods presented in this Report;

(4)          The small business issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the small business issuer and have:

(a)  Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the small business issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)  Evaluated the effectiveness of the small business issuer's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c)  Disclosed in this Report any change in the small business issuer's internal control over financial reporting that occurred during the small business issuer's most recent fiscal quarter (the small business issuer's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the small business issuer's internal control over financial reporting; and

(5)          The small business issuer's other certifying officer(s) and I have disclosed, based on our most recent evaluation of the internal control over financial reporting, to the small business issuer's auditors and the audit committee of the small business issuer's board of directors (or persons performing the equivalent functions):

(a)  All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the small business issuer's ability to record, process, summarize and report financial information; and

(b)  Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer's internal control over financial reporting.

Date:   August 14, 2007.

/s/ Patrick A. McGowan
By:       Patrick A. McGowan
Title:    Chief Financial Officer

__________

EX32-1

Exhibit 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
AND CHIEF FINANCIAL OFFICER

PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Denis Corin, the Chief Executive Officer of TapImmune Inc., and Patrick A. McGowan, the Chief Financial Officer of TapImmune Inc., each hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to their knowledge, the Report on Form 10-QSB of TapImmune Inc., for the quarterly period ended June 30, 2007, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and that the information contained in the Report on Form 10-QSB fairly presents in all material respects the financial condition and results of operations of TapImmune Inc.

Date:  August 14, 2007.

 

/s/ Denis Corin

________________________________

 

Denis Corin
Chief Executive Officer

 

/s/ Patrick A. McGowan

__________________________________

 

Patrick A. McGowan
Chief Financial Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signatures that appear in typed form within the electronic version of this written statement required by Section 906, has been provided to TapImmune Inc. and will be retained by TapImmune Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

__________