Nevada
|
NeoGenomics,
Inc.
|
74-2897368
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(Name
of Registrant in Our
Charter)
|
(I.R.S.
Employer
Identification
No.)
|
Robert
P Gasparini
|
||
12701
Commonwealth Drive, Suite 9
Fort
Myers, Florida 33913
(239)
768-0600
|
8731
|
12701
Commonwealth Drive, Suite 9
Fort
Myers, Florida 33913
(239)
768-0600
|
(Address
and telephone number of Principal Executive Offices
and
Principal Place of Business)
|
(Primary
Standard Industrial Classification Code Number)
|
(Name,
address and telephone number
of
agent for service)
|
With
a copy to:
Clayton
E. Parker, Esq.
Kirkpatrick
& Lockhart Nicholson Graham LLP
201
S. Biscayne Boulevard, Suite 2000
Miami,
Florida 33131
Telephone:
(305) 539-3300
Facsimile:
(305) 358-7095
|
||
·
|
Selling
stockholders who intend to sell up to 4,265,185 shares of common
stock
previously issued by the Company in private
placements;
|
·
|
Other
selling stockholders who may sell up to 325,649 shares of common
stock
underlying previously issued
warrants;
|
·
|
Cornell
Capital Partners, LP (“Cornell
Capital Partners”),
which intends to sell up to 5,381,888 shares of common stock, 5,000,000
of
which are under the Standby Equity Distribution Agreement and 381,888
were
received from the Company on June 6, 2005, as a commitment fee in
the
amount of $140,000 under the Standby Equity Distribution Agreement;
and
|
·
|
Spartan
Securities Group, Ltd. (“Spartan
Securities”),
which intends to sell up to 27,278 shares of common stock issued
as a
placement agent fee on June 6, 2005, under the Standby Equity Distribution
Agreement.
|
Attributes
|
Clinical
|
Anatomic
Pathology
|
Genetic/Molecular
|
Testing
Performed On
Testing
Volume
Physician
Involvement
Malpractice
Ins. Required
Other
Professionals Req.
Level
of Automation
Diagnostic
in Nature
Types
of Diseases Tested
Typical
Revenue Per Test
Estimated
Size of Market
Estimated
Growth Rate
|
Blood,
Urine
High
Low
Low
None
High
Usually
Not
Many
Possible
$5
- $35/Test
$25
- $30 Billion
4.0
-5.0%
|
Tissue/Cells
Low
High
- Pathologist
High
None
Low-Moderate
Yes
Typically
Cancer
$25
- $500/Test
$10.0
- $12.0 Billion
6.0
- 7.0% Annually
|
Chromosomes/Genes/DNA
Low
Low
- Medium
Low
Cyto/Molecular
geneticist
Moderate
Yes
Rapidly
Growing
$200
- $1,000/Test
$3.0
- $4.0 Billion (2)
25.0+%
Annually
|
Established
Competitors
|
Quest
Diagnostics
LabCorp
Bio
Reference Labs
DSI
Laboratories
Hospital
Labs
Regional
Labs
|
Quest
Diagnostics
LabCorp
Genzyme
Genetics
Ameripath
Local
Pathologists
|
Genzyme
Genetics
Quest
Diagnostics
LabCorp
Major
Universities
|
Q1
2005
|
Q1
2006
|
%
Inc (Dec)
|
|
Customer
Requisitions Rec’d (Cases)
|
367
|
1,948
|
430.8%
|
Number
of Tests Performed
|
467
|
2,664
|
470.4%
|
Average
Number of Tests/Requisition
|
1.27
|
1.37
|
7.5%
|
Total
Testing Revenue
|
$230,192
|
$1,343,800
|
483.8%
|
Avg.
Revenue/Requisition
|
$627.23
|
$689.84
|
10.0%
|
Avg.
Revenue/Test
|
$492.92
|
$504.43
|
2.3%
|
·
|
Selling
stockholders who intend to sell up to 4,265,185 shares of common
stock
previously issued by the Company in private
placements;
|
·
|
Other
selling stockholders who may sell up to 325,649 shares of common
stock
underlying previously issued
warrants;
|
·
|
Cornell
Capital Partners, which intends to sell up to 5,381,888 shares of
common
stock, 5,000,000 of which are under the Standby Equity Distribution
Agreement and 381,888 were received from the Company on June 6, 2005
as a
commitment fee in the amount of $140,000 under the Standby Equity
Distribution Agreement;
|
·
|
Spartan
Securities, which intends to sell up to 27,278 shares of common stock
issued as a placement agent fee on June 6, 2005, under the Standby
Equity
Distribution Agreement.
|
Market
Discount:
|
2%
|
25%
|
50%
|
75%
|
Market
Price:
|
$0.6000
|
$0.60000
|
$0.6000
|
$0.60000
|
Purchase
Price:
|
$0.5880
|
$0.4410
|
$0.2940
|
$0.1470
|
No.
of Shares(1):
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
Total
Outstanding(2):
|
31,328,365
|
31,328,365
|
31,328,365
|
31,328,365
|
Percent
Outstanding(3):
|
15.96%
|
15.96%
|
15.96%
|
15.96%
|
Net
Cash to the Company(4):
|
$2,708,000
|
$2,009,750
|
$1,311,500
|
$613,250
|
(1)
|
Represents
the number of shares of common stock registered in the accompanying
registration statement, which could be issued to Cornell Capital
Partners
under the Standby Equity Distribution Agreement at the prices set
forth in
the table.
|
(2)
|
Represents
the total number of shares of common stock outstanding after the
issuance
of the shares to Cornell Capital Partners under the Standby Equity
Distribution Agreement.
|
(3)
|
Represents
the shares of common stock to be issued as a percentage of the total
number shares outstanding.
|
(4)
|
Net
cash equals the gross proceeds minus the 5% retainage and $85,000
in
estimated offering expenses and does not take into consideration
the value
of the 381,888 shares of common stock issued to Cornell Capital Partners
as a commitment fee and the additional commitment fee of $50,000,
which is
currently due and payable.
|
Market
Discount:
|
2%
|
25%
|
50%
|
75%
|
Market
Price:
|
$0.6000
|
$0.60000
|
$0.6000
|
$0.60000
|
Purchase
Price:
|
$0.5880
|
$0.4410
|
$0.2940
|
$0.1470
|
No.
of Shares(1)(2):
|
8,503,401
|
11,337,868
|
17,006,803
|
34,013,605
|
Total
Outstanding (3):
|
34,831,766
|
37,666,233
|
43,335,168
|
60,341,970(4)
|
Percent
Outstanding (5):
|
24.11%
|
37.47%
|
43.05%
|
59.77%
|
Net
Cash to the Company(6):
|
$4,665,000
|
$4,665,000
|
$4,665,000
|
$4,665,000
|
(1)
|
We
are only registering 5,000,000 shares of common stock under this
prospectus. We will need to register additional shares of common
stock to
obtain the entire $5 million available under the Standby Equity
Distribution Agreement at these stated purchase
prices.
|
(2)
|
Represents
that total number of shares of common stock which would need to be
issued
at the stated purchase price to receive the entire $5.0 million available
under the Standby Equity Distribution
Agreement.
|
(3)
|
Represents
the total number of shares of common stock outstanding after the
issuance
of the shares to Cornell Capital Partners under the Standby Equity
Distribution Agreement.
|
(4)
|
The
Company’s current Articles of Incorporation, as amended, authorize the
issuance of 100,000,000 shares of common
stock.
|
(5)
|
Represents
the shares of common stock to be issued as a percentage of the total
number shares outstanding.
|
(6)
|
Net
cash equals the gross proceeds minus the 5% retainage and $85,000
in
estimated offering expenses and does not take into consideration
the value
of the 381,888 shares of common stock issued to Cornell Capital Partners
as a commitment fee and the additional commitment fee of $50,000,
which is
currently due and payable.
|
Common
Stock Offered
|
10,000,000
shares by selling stockholders
|
Offering
Price
|
Market
price
|
Common
Stock Outstanding Before the Offering(1)
|
26,328,365
shares as of June 30, 2006
|
Use
of Proceeds
|
We
will not receive any proceeds of the shares offered by the selling
stockholders. Any proceeds we receive from the sale of common stock
under
the Standby Equity Distribution Agreement to Cornell Capital Partners
will
be used for general working capital purposes. See “Use of
Proceeds.”
|
Risk
Factors
|
The
securities offered hereby involve a high degree of risk and immediate
substantial dilution. See “Risk Factors” and “Dilution.”
|
Over-the-Counter
Bulletin Board Symbol
|
NGNM.OB
|
1
|
Excludes
up to 4,694,445 remaining shares of common stock to be issued under
this
Prospectus pursuant to the Standby Equity Distribution Agreement,
4,770,000 shares of common stock issuable upon the exercise of warrants,
and up to 2,203,500 shares of common stock issuable upon the exercise
of
stock options.
|
For
the Three-Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Statement
of Operations Data:
|
|||||||
Revenue
|
$
|
1,343,800
|
$
|
230,192
|
|||
Cost
of Revenue
|
576,795
|
164,614
|
|||||
Gross
Profit
|
767,003
|
65,578
|
|||||
Total
other operating expenses
|
660,569
|
280,752
|
|||||
Net
Income (Loss)
|
$
|
106,434
|
$
|
(215,174
|
)
|
||
Net
Income (Loss) Per Share - Basic and Diluted
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
|
Weighted
Average Number of Shares Outstanding - Basic
|
24,752,033
|
21,744,273
|
|||||
Weighted
Average Number of Shares Outstanding - Diluted
|
25,512,363
|
21,744,273
|
|||||
|
As
of March 31,
|
||||||
2006
|
2005
|
||||||
Balance
Sheet Data:
|
|||||||
Assets:
|
|||||||
Cash
and cash equivalents
|
$
|
260,081
|
$
|
112,959
|
|||
Accounts
receivable (net of allowance for doubtful accounts of $47,712 as
of
March 31, 2006 and $9,496 as of March 31, 2005)
|
898,095
|
141,602
|
|||||
Inventories
|
46,704
|
27,843
|
|||||
Other
current assets
|
77,953
|
32,559
|
|||||
Total
current assets
|
1,282,833
|
314,963
|
|||||
Property
and Equipment (net of accumulated depreciation of $301,002 as of
March 31, 2006 and $163,727 as of March 31, 2005)
|
736,611
|
378,327
|
|||||
Other
Assets
|
12,638
|
33,898
|
|||||
Total
assets
|
$
|
2,032,082
|
$
|
727,188
|
|||
Liabilities
& Stockholders’ Deficit:
|
|||||||
Total
current liabilities
|
$
|
764,726
|
$
|
289,170
|
|||
Long
term portion of equipment leases
|
111,208
|
-
|
|||||
Long
term liabilities (net of unamortized discount of $79,700 as of March
31,
2006 and $129,925 as of March 31, 2005)
|
1,420,300
|
765,526
|
|||||
Total
liabilities
|
2,296,234
|
1,054,696
|
|||||
Common
Stock, $.001 par value, 100,000,000 shares authorized; 26,218,843
as of
March 31, 2006; 22,017,657 shares issued and outstanding as of March
31,
2005
|
26,219
|
22,018
|
|||||
Additional
paid in capital
|
10,683,399
|
9,888,886
|
|||||
Deficit
|
(10,913,965
|
)
|
(10,238,412
|
)
|
|||
Total
stockholders’ deficit
|
(264,152
|
)
|
(327,508
|
)
|
|||
Total
Liabilities and Stockholders’ Deficit
|
$
|
2,032,082
|
$
|
727,188
|
·
|
With
a price of less than $5.00 per
share;
|
·
|
That
are not traded on a “recognized” national
exchange;
|
·
|
Whose
prices are not quoted on the Nasdaq automated quotation
system;
|
·
|
Nasdaq
stocks that trade below $5.00 per share are deemed a “penny stock” for
purposes of Section 15(b)(6) of the 1934
Act;
|
·
|
In
issuers with net tangible assets less than $2.0 million (if the issuer
has
been in continuous operation for at least three years) or $5.0 million
(if
in continuous operation for less than three years), or with average
revenues of less than $6.0 million for the last three
years.
|
Selling
Stockholder
|
Shares
Beneficially Owned Before Offering(1)
|
Percentage
of Outstanding Shares Beneficially Owned Before
Offering(1)
|
Shares
To Be Acquired Under the Standby Equity Distribution
Agreement
|
Percentage
of Outstanding Shares To Be Acquired Under the Standby Equity Distribution
Agreement
|
Shares
To Be Sold In The Offering
|
Percentage
of Outstanding Shares Beneficially Owned After The
Offering
|
Cornell
Capital Partners, LP
|
0(2)
|
*
|
5,000,000
|
15.96%
|
5,381,888(3)
|
*
|
Spartan
Securities Group, Ltd.
|
0(2)
|
*
|
--
|
--
|
27,278
|
*
|
George
O’ Leary
|
300,000(4)
|
1.13%
|
--
|
--
|
244,000(4)
|
*
|
Dr.
Phillip D. Cotter
|
319,520
|
1.21%
|
--
|
--
|
81,649
|
*
|
Dr.
Michael T. Dent(5)
|
2,857,992
|
10.67%
|
--
|
--
|
129,006
|
8.68%
|
Steven
C. Jones(6)
|
14,755,172
|
49.35%
|
--
|
--
|
573,797
|
41.57%
|
2004
Private Placement
|
||||||
Competitive
Capital Partners, LP(7)
|
800,000
|
3.04%
|
--
|
--
|
400,000
|
1.30%
|
The
Craigmore Corporation Defined Benefit
Pension
Plan(8)
|
699,000
|
2.06%
|
--
|
--
|
400,000
|
*
|
National
Investor Services Corp. FBO Lynn
N.
Edelman IRA Account(9)
|
400,000
|
1.52%
|
--
|
--
|
200,000
|
*
|
Stillman
Limited Partnership(10)
|
400,000
|
1.52%
|
--
|
--
|
200,000
|
*
|
White
Financial Money Purchase Plan(11)
|
200,000
|
*
|
--
|
--
|
100,000
|
*
|
Teddy
P. Elett, Trustee
|
0(2)
|
*
|
--
|
--
|
800,000
|
*
|
Adam
Fueredi, M.D.
|
100,000
|
*
|
--
|
--
|
100,000
|
*
|
Edwin
Goldberg, M.D.
|
100,000
|
*
|
--
|
--
|
100,000
|
*
|
Suzanne
T. Hale
|
100,000
|
*
|
--
|
--
|
100,000
|
*
|
John
M. O’Neill
|
200,000
|
*
|
--
|
--
|
200,000
|
*
|
Jeffrey
S. Place
|
0(2)
|
*
|
--
|
--
|
100,000
|
*
|
James
R. Rehak and Joann M. Rehak - Joint
Tenants
In Common
|
320,000
|
1.22%
|
--
|
--
|
300,000
|
*
|
January
2005 Private Placement
|
||||||
OK
Enterprises, Inc.(12)
|
170,000
|
*
|
--
|
--
|
170,000
|
*
|
January
2005 / 2004 Private Placement
|
||||||
Thomas
P. Hale
|
106,667
|
*
|
--
|
--
|
106,667
|
*
|
March
2005 Private Placement
|
||||||
James
J. O’ Reilley
|
71,429
|
*
|
--
|
--
|
71,429
|
*
|
Don
E. Haney and Mary E. Haney - Joint
Tenants
in Common
|
142,857
|
*
|
--
|
--
|
142,857
|
*
|
May
2005 Private Placement
|
||||||
Jennifer
Dana Deane Trust(13)
|
72,000
|
*
|
--
|
--
|
71,429
|
*
|
Total
|
22,114,637
|
72.46%
|
5,000,000
|
15.96%
|
10,000,000
|
61.25%
|
*
|
Less
than 1%.
|
(1)
|
Applicable
percentage of ownership is based on 26,328,365 shares of common stock
outstanding as of June 29, 2006 together with securities exercisable
or convertible into shares of common stock within 60 days of June 29,
2006, for each stockholder. Beneficial ownership is determined in
accordance with the rules of the SEC and generally includes voting
or
investment power with respect to securities. Shares of common stock
are
deemed to be beneficially owned by the person holding such securities
for
the purpose of computing the percentage of ownership of such person,
but
are not treated as outstanding for the purpose of computing the percentage
ownership of any other person. Note that affiliates are subject to
Rule
144 and Insider trading regulations - percentage computation is for
form
purposes only.
|
(2)
|
The
shares of stock that were beneficially owned by this entity were
previously sold or transferred under this
prospectus.
|
(3)
|
Includes
the shares that could be acquired by Cornell Capital Partners under
the
Standby Equity Distribution Agreement and the 381,888 shares of common
stock received as a commitment fee under the Standby Equity Distribution
Agreement on June 6, 2005. As of June 30, 2006, Cornell Capital Partners
had sold under this prospectus: (a) 305,555 shares acquired from
the
Company pursuant to the Standby Equity Distribution Agreement; and
(b) all
of the 381,888 commitment fee
shares.
|
(4)
|
As
of June 30, 2006, Mr. O’Leary had sold 144,000 of the shares registered
under this prospectus.
|
(5)
|
Consists
of 2,385,000 founders shares issued in conjunction with starting
the
Company. Dr. Dent also has warrants to purchase 72,992 shares, which
are
currently exercisable and options to purchase 400,000 shares which
are
currently exercisable.
|
(6)
|
Mr.
Steven Jones acts as Managing Member of Medical Venture Partners,
LLC,
which is the general partner of Aspen Select Healthcare, LP. Since
Mr.
Jones has voting and investment power of the shares held by Aspen
Select
Healthcare, he is deemed to have beneficial ownership of such shares.
Aspen Select Healthcare, LP owns 10,003,279 shares of the Company
and has
3,550,000 warrants, which are currently exercisable. Mr. Jones also
personally owns 1,174,595 shares and 27,298 warrants, which are currently
exercisable.
|
(7)
|
All
investment decisions of Competitive Capital Partners, LP are made
by its
General Partner, Financial Management Corporation, which is controlled
by
its principal, Thomas D. Conrad.
|
(8)
|
All
investment decisions of The Craigmore Corporation Defined Benefit
Pension
Plan are made by its Trustee, Gary L. Shapiro. As of June 30, 2006,
this
shareholder had sold 1,000 shares under this
prospectus.
|
(9)
|
All
investment decisions of National Investor Services Corp. with respect
to
this account are made by Lynn N.
Edelman.
|
(10)
|
All
investment decisions of Stillman Limited Partnership are made by
its
General Partner, Andrew Stillman.
|
(11)
|
All
investment decisions of White Financial Money Purchase Plan are made
by
its Trustee, Kevin White.
|
(12)
|
All
investment decisions of OK Enterprises, Inc. are made by its President,
William B. Larson.
|
(13)
|
All
investment decisions of the Jennifer Dana Deane Trust are made by
its
Trustee, Jennifer Deane.
|
·
|
Standby
Equity Distribution Agreement.
On
June 6, 2005, we entered into a Standby Equity Distribution Agreement
with
Cornell Capital Partners. Pursuant to the Standby Equity Distribution
Agreement, we may, at our discretion, periodically sell to Cornell
Capital
Partners shares of common stock for a total purchase price of up
to $5.0
million. For each share of common stock purchased under the Standby
Equity
Distribution Agreement, Cornell Capital Partners will pay the Company
98%
of, or a 2% discount to, the lowest volume weighted average price
of our
common stock on the OTCBB or other principal market on which our
common
stock is traded for the five days immediately following the notice
date.
Further, Cornell Capital Partners will retain 5% of each advance
under the
Standby Equity Distribution Agreement. We are registering 5,000,000
shares
in this offering which may be issued under the Standby Equity Distribution
Agreement. For us to receive gross proceeds of $5.0 million using
the
5,000,000 shares being registered in this prospectus, the price of
our
common stock would need to average $1.00 per share. In connection
with the
Standby Equity Distribution Agreement, Cornell Capital Partners received
381,888 shares of common stock from us on June 6, 2005 as a commitment
fee
in the amount of $140,000. We are also registering these shares in
this
offering. We initially filed a Registration Statement with the SEC
on July
20, 2005 (No. 333-126754), which was declared effective on August
1, 2005
(the “Initial Registration Statement”). As of June 30, 2006, we have
received $75,000 of gross proceeds since the Initial Registration
Statement was declared effective through the issuance and sale of
305,555
shares to Cornell Capital Partners pursuant to the Standby Equity
Distribution Agreement.
|
·
|
The
outstanding shares will be issued based on discount to the market
rate. As
a result, the lower the stock price around the time Cornell Capital
Partners is issued shares, the greater chance that Cornell Capital
Partners gets more shares. This could result in substantial dilution
to
the interests of other holders of common
stock.
|
·
|
To
the extent Cornell Capital Partners sells its common stock, the common
stock price may decrease due to the additional shares in the market.
This
could allow Cornell Capital Partners to sell greater amounts of common
stock, the sales of which would further depress the stock
price.
|
·
|
The
significant downward pressure on the price of the common stock as
Cornell
Capital Partners sells material amounts of common stocks could encourage
short sales by third parties. This could place further downward pressure
on the price of the common stock.
|
Gross
Proceeds
|
$
1,000,000
|
$
2,000,000
|
$
3,000,000
|
$
5,000,000(1)
|
Net
Proceeds
|
$
865,000
|
$
1,815,000
|
$
2,765,000
|
$
4,665,000
|
No.
of shares issued under the Equity Distribution Agreement at an assumed
offering price of $0.5880
|
1,700,680
|
3,401,361
|
5,102,041
|
8,503,401
|
USE
OF PROCEEDS:
|
||||
General
Corporate Purposes
|
865,000
|
1,815,000
|
2,765,000
|
4,665,000
|
Total
|
$
865,000
|
$
1,815,000
|
$
2,765,000
|
$
4,665,000
|
(1)
|
We
would need to register additional shares of common stock to access
this
amount of proceeds under the Standby Equity Distribution Agreement
at an
assumed offering price of $0.5880. We would be required to register
3,503,401 additional shares at this price to obtain the entire $5
million
available under the Standby Equity Distribution
Agreement.
|
Assumed
public offering price per share
|
$
|
0.5880
|
|||||
Net
tangible book value per share before this offering
|
$
|
(0.0101
|
)
|
||||
Increase
attributable to new investors
|
$
|
0.0884
|
|||||
Net
tangible book value per share after this offering
|
$
|
0.0783
|
|||||
Dilution
per share to new stockholders
|
$
|
0.5097
|
|||||
ASSUMED
OFFERING PRICE
|
NO.
OF SHARES TO BE ISSUEDTO NEW INVESTORS
|
PER
SHARE
|
$0.5880
|
5,000,000(1)
|
$0.5097
|
$0.4410
|
5,000,000
|
$0.3851
|
$0.2940
|
5,000,000
|
$0.2605
|
$0.1470
|
5,000,000
|
$0.1358
|
(1)
|
This
represents the maximum number of shares of common stock that are
being
registered under the Standby Equity Distribution Agreement at this
time.
|
Market
Discount:
|
2%
|
25%
|
50%
|
75%
|
Market
Price:
|
$0.6000
|
$0.60000
|
$0.6000
|
$0.60000
|
Purchase
Price:
|
$0.5880
|
$0.4410
|
$0.2940
|
$0.1470
|
No.
of Shares(1):
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
Total
Outstanding(2):
|
31,328,365
|
31,328,365
|
31,328,365
|
31,328,365
|
Percent
Outstanding(3):
|
15.96%
|
15.96%
|
15.96%
|
15.96%
|
Net
Cash to the Company(4):
|
$2,708,000
|
$2,009,750
|
$1,311,500
|
$613,250
|
(1)
|
Represents
the number of shares of common stock registered in the accompanying
registration statement, which could be issued to Cornell Capital
Partners
under the Standby Equity Distribution Agreement at the prices set
forth in
the table.
|
(2)
|
Represents
the total number of shares of common stock outstanding after the
issuance
of the shares to Cornell Capital Partners under the Standby Equity
Distribution Agreement.
|
(3)
|
Represents
the shares of common stock to be issued as a percentage of the total
number shares outstanding.
|
(4)
|
Net
cash equals the gross proceeds minus the 5% retainage and $85,000
in
estimated offering expenses and does not take into consideration
the value
of the 381,888 shares of common stock issued to Cornell Capital Partners
as a commitment fee and the additional commitment fee of $50,000,
which is
currently due and payable.
|
Market
Discount:
|
2%
|
25%
|
50%
|
75%
|
Market
Price:
|
$0.6000
|
$0.60000
|
$0.6000
|
$0.60000
|
Purchase
Price:
|
$0.5880
|
$0.4410
|
$0.2940
|
$0.1470
|
No.
of Shares(1)(2):
|
8,503,401
|
11,337,868
|
17,006,803
|
34,013,605
|
Total
Outstanding (3):
|
34,831,766
|
37,666,233
|
43,335,168
|
60,341,970(4)
|
Percent
Outstanding (5):
|
24.11%
|
37.47%
|
43.05%
|
59.77%
|
Net
Cash to the Company(6):
|
$4,665,000
|
$4,665,000
|
$4,665,000
|
$4,665,000
|
(1)
|
We
are only registering 5,000,000 shares of common stock under this
prospectus. We will need to register additional shares of common
stock to
obtain the entire $5 million available under the Standby Equity
Distribution Agreement at these stated purchase
prices.
|
(2)
|
Represents
that total number of shares of common stock which would need to be
issued
at the stated purchase price to receive the entire $5.0 million available
under the Standby Equity Distribution
Agreement.
|
(3)
|
Represents
the total number of shares of common stock outstanding after the
issuance
of the shares to Cornell Capital Partners under the Standby Equity
Distribution Agreement.
|
(4)
|
Our
Articles of Incorporation, as amended, authorize the issuance of
100,000,000 shares of common stock.
|
(5)
|
Represents
the shares of common stock to be issued as a percentage of the total
number shares outstanding.
|
(6)
|
Net
cash equals the gross proceeds minus the 5% retainage and $85,000
in
estimated offering expenses and does not take into consideration
the value
of the 381,888 shares of common stock issued to Cornell Capital Partners
as a commitment fee and the additional commitment fee of $50,000, which is
currently due and payable.
|
·
|
Revenue
Recognition
|
·
|
Accounts
Receivable
|
·
|
clinical
lab testing,
|
·
|
anatomic
pathology testing, and
|
·
|
genetic/molecular
testing.
|
Attributes
|
Clinical
|
Anatomic
Pathology
|
Genetic/Molecular
|
Testing
Performed On
Testing
Volume
Physician
Involvement
Malpractice
Ins. Required
Other
Professionals Req.
Level
of Automation
Diagnostic
in Nature
Types
of Diseases Tested
Typical
Revenue Per Test
Estimated
Size of Market
Estimated
Growth Rate
|
Blood,
Urine
High
Low
Low
None
High
Usually
Not
Many
Possible
$5
- $35/Test
$25
- $30 Billion
4.0
-5.0%
|
Tissue/Cells
Low
High
- Pathologist
High
None
Low-Moderate
Yes
Typically
Cancer
$25
- $500/Test
$10.0
- $12.0 Billion
6.0
- 7.0% Annually
|
Chromosomes/Genes/DNA
Low
Low
- Medium
Low
Cyto/Molecular
geneticist
Moderate
Yes
Rapidly
Growing
$200
- $1,000/Test
$3.0
- $4.0 Billion (2)
25.0+%
Annually
|
Established
Competitors
|
Quest
Diagnostics
LabCorp
Bio
Reference Labs
DSI
Laboratories
Hospital
Labs
Regional
Labs
|
Quest
Diagnostics
LabCorp
Genzyme
Genetics
Ameripath
Local
Pathologists
|
Genzyme
Genetics
Quest
Diagnostics
LabCorp
Major
Universities
|
Q1
2005
|
Q1
2006
|
%
Inc (Dec)
|
|
Customer
Requisitions Rec’d (Cases)
|
367
|
1,948
|
430.8%
|
Number
of Tests Performed
|
467
|
2,664
|
470.4%
|
Average
Number of Tests/Requisition
|
1.27
|
1.37
|
7.5%
|
Total
Testing Revenue
|
$230,192
|
$1,343,800
|
483.8%
|
Avg.
Revenue/Requisition
|
$627.23
|
$689.84
|
10.0%
|
Avg.
Revenue/Test
|
$492.92
|
$504.43
|
2.3%
|
Avg.
Rev./Test
|
||||
Cytogenetics
|
$
|
400-$600
|
||
Fluorescence
In Situ Hybridization (FISH)
|
$
|
400-$600
|
||
Flow
Cytometry
|
||||
-
Technical component
|
$
|
400-$700
|
||
-
Professional component
|
$
|
100-$200
|
||
Morphology
|
$
|
400-$700
|
||
Total
|
$
|
1,700-$2,800
|
||
Florida
|
Southeast
U.S.
|
Total
U.S.
|
||||||||
Total
Oncology Testing Market
|
||||||||||
Population
over 55 years old (millions) (1)(2)
|
4.6
|
11.5
|
60.6
|
|||||||
Total
Cancer Testing Market ($, MMs) (3)
|
$
|
583.7
|
$
|
1,588.2
|
$
|
8,208.2
|
||||
Approx
% of Market NGNM Currently Addresses (4)
|
45
|
%
|
45
|
%
|
45
|
%
|
||||
NGNM
Current Addressable Market ($, MMs)
|
$
|
262.7
|
$
|
714.7
|
$
|
3,693.7
|
||||
1.
|
US
Census Bureau estimates for 2002.
|
2.
|
76%
of all new cancers are reported in people age 55 or older. Source:
American Cancer Society.
|
3.
|
Company
estimate.
|
4.
|
NeoGenomics
intends to increase the % of the overall market it can address by
offering
more types of tests.
|
Name
|
Age
|
Position
|
Board
of Directors:
|
||
Robert
P. Gasparini
|
51
|
President
and Chief Science Officer, Board Member
|
Steven
C. Jones
|
43
|
Acting
Principal Financial Officer, Board Member
|
Michael
T. Dent
|
41
|
Chairman
of the Board
|
Thomas
D. Conrad
|
75
|
Board
Member
|
George
G. O’Leary
|
43
|
Board
Member
|
Peter
M. Peterson
|
49
|
Board
Member
|
Other
Executives:
|
||
Jimmy
W. Bryan
|
36
|
Director
of Sales
|
Jerome
J. Dvonch
|
37
|
Director
of Finance
|
Thomas
J. Schofield
|
27
|
Director
of Operations
|
Name
and Principal Capacity
|
Year
|
Salary
|
Other
Compensation
|
|||||||
Robert
P. Gasparini
|
2005
|
$
|
162,897
|
$
|
28,128(1
|
)
|
||||
President
& Chief Science Officer
|
2004
|
$
|
22,500(2
|
)
|
$
|
--
|
||||
2003
|
$
|
--
|
$
|
--
|
||||||
Steven
Jones
|
2005
|
$
|
51,000(3
|
)
|
$
|
--
|
||||
Acting
Principal Financial Officer and
|
2004
|
$
|
72,500(3
|
)
|
$
|
--
|
||||
Director
|
2003
|
$
|
52,000(3
|
)
|
$
|
--
|
||||
Dr.
Michael T. Dent
|
2005
|
$
|
--
|
$
|
--
|
|||||
Chairman,
President and
|
2004
|
$
|
37,334(5
|
)
|
$
|
--
|
||||
Chief
Medical Officer(4)
|
2003
|
$
|
--
|
$
|
--
|
|||||
1.
|
Mr.
Gasparini moved to Florida from California during 2005 and these
represent
his relocation expenses paid by the
Company.
|
2.
|
Mr.
Gasparini was appointed as President and Chief Science Officer on
January
3, 2005. During 2004, he acted as a consultant to the Company and
the
amounts indicated represent his consulting
income.
|
3.
|
Mr.
Jones has acted as a consultant to the Company and the amounts indicated
represent his consulting income.
|
4.
|
Dr.
Dent served as the Company’s Chief Executive Officer from June 2001 until
April 2004. From April 2003 until April 2004, Dr. Dent served as
the
President and Chief Medical Officer. Dr. Dent has been Chairman of
the
Board since October 2003.
|
5.
|
During
2004, Dr. Dent acted as a consultant to the Company. The amounts
indicated, represent his consulting
income.
|
Time-Based
Vesting:
|
|
75,000
|
on
the Effective Date;
|
100,000
|
on
the first anniversary of the Effective Date;
|
125,000
|
on
the second anniversary of the Effective Date;
|
12,500
|
Per
month from the 25th to 36th month from the Effective
Date;
|
Performance-Based
Vesting:
|
|
25,000
|
revenues
generated from FISH by December 15, 2004;
|
25,000
|
revenues
generated from FLOW by January 31, 2005;
|
25,000
|
revenues
generated from Amniocentesis by January 31, 2005;
|
25,000
|
hiring
a lab director by September 30, 2005;
|
25,000
|
bringing
in 4 new clients to the lab by June 30, 2005;
|
25,000
|
closing
on first acquisition by December 31, 2005;
|
|
|
In
Addition:
|
|
50,000
|
if
the Company achieves the consolidated revenue for FY 2005 outlined
by the
Board of Directors as part of the FY 2005 budget;
|
50,000
|
if
the Company achieves the net income projections for FY 2005 outlined
by
the Board of Directors as part of the FY 2005 budget;
|
50,000
|
if
the Company achieves the consolidated revenue goal for FY 2006 outlined
by
the Board of Directors as part of the Employee’s FY 2006 bonus
plan;
|
50,000
|
if
the Company achieves the consolidated net income goal for FY 2006
outlined
by the Board of Directors as part of the Employee’s FY 2006 bonus
plan;
|
50,000
|
if
the Company achieves the consolidated revenue goal for FY 2007 outlined
by
the Board of Directors as part of the Employee’s FY 2007 bonus
plan;
|
50,000
|
if
the Company achieves the consolidated net income goal for FY 2007
outlined
by the Board of Directors as part of the Employee’s FY 2007 bonus
plan;
|
50,000
|
when
the Company’s stock maintains an average closing bid price (as quoted on
NASDAQ Bulletin Board) of $0.75/share over the previous 30 trading
days;
|
50,000
|
when
the Company’s stock maintains an average closing bid price (as quoted on
NASDAQ Bulletin Board) of $1.50/share over the previous 30 trading
days.
|
Plan
Category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted
average exercise price of outstanding options, warrants and
rights
|
Number
of securities remaining available for future
issuance
|
|||||||
Equity
compensation plans approved by security holders (2)
|
2,203,500
|
$
|
0.29
|
327,580
|
||||||
Equity
compensation plans not approved by security holders (3)
|
4,770,000
|
$
|
0.29
|
N/A
|
||||||
Total
|
6,973,500
|
$
|
0.29
|
327,580
|
||||||
(1)
|
As
of June 30, 2006.
|
(2)
|
Currently,
the Company’s 2003 Equity Incentive Plan is the only equity compensation
plan in effect.
|
(3)
|
The
Company currently has 4,770,000 warrants outstanding, all of which
are
currently vested.
|
Title
of Class
|
Name
And Address Of Beneficial Owner
|
Amount
and Nature Of Beneficial Ownership
|
Percent
Of Class(1)
|
Common
|
Aspen
Select Healthcare, LP (2)
1740
Persimmon Drive
Naples,
Florida 34109
|
13,553,279
|
45.36%
|
Common
|
Steven
C. Jones (3)
1740
Persimmon Drive
Naples,
Florida 34109
|
14,755,172
|
49.34%
|
Common
|
Michael
T. Dent M.D. (4)
1726
Medical Blvd.
Naples,
Florida 34110
|
2,857,992
|
10.66%
|
Common
|
Thomas
D. Conrad (5)
81
Seagate Avenue, #1501
Naples,
Florida 34103
|
800,000
|
3.04%
|
Common
|
George
O’Leary (6)
6506
Contempo Lane
Boca
Raton, Florida 33433
|
300,000
|
1.13%
|
Common
|
Robert
P. Gasparini (7)
20205
Wildcat Run
Estero,
FL 33928
|
300,000
|
1.13%
|
Common
|
Peter
M. Peterson (8)
2402
S. Ardson Place
Tampa,
FL 33629
|
13,553,279
|
45.36%
|
Common
|
SKL
Family Limited Partnership (9)
984
Oyster Court
Sanibel,
FL 33957
|
2,900,000
|
10.65%
|
Common
|
Directors
and Officers as a Group
|
19,013,164
|
61.67%
|
(1)
|
Applicable
percentage of ownership is based on 26,328,365 shares of common stock
outstanding as of June 30, 2006 together with securities exercisable
or convertible into shares of common stock within 60 days of June
30,
2006, for each stockholder. Beneficial ownership is determined in
accordance with the rules of the SEC and generally includes voting
or
investment power with respect to securities. Shares of common stock
are
deemed to be beneficially owned by the person holding such securities
for
the purpose of computing the percentage of ownership of such person,
but
are not treated as outstanding for the purpose of computing the percentage
ownership of any other person. Note that affiliates are subject to
Rule
144 and Insider trading regulations - percentage computation is for
form
purposes only.
|
(2)
|
Aspen
Select Healthcare has direct ownership of 10,003,279 shares and warrants
to purchase 3,550,000 shares, all of which are currently exercisable.
The
general partner of Aspen Select Healthcare is Medical Venture Partners,
LLC, an entity controlled by Steven C.
Jones.
|
(3)
|
As
of June 30, 2006, Steven C. Jones, a director of the Company, has
direct
ownership of 1,174,595 shares and currently exercisable warrants
to
purchase an additional 27,298 shares. However, as a member of the
general
partner of Aspen Select Healthcare, he has the right to vote all
shares
held by Aspen Select Healthcare. Thus 10,003,279 shares and 3,550,000
currently exercisable warrant shares have been added to his total.
|
(4)
|
Michael
T. Dent, a director of the Company, has direct ownership of 2,385,000
shares, currently exercisable warrants to purchase 72,992 shares,
and
currently exercisable options to purchase 400,000 shares.
|
(5)
|
Thomas
D. Conrad, a director of the Company, is President of the General
Partner
of Competitive Capital Partners, which owns 800,000 shares. Since
Mr.
Conrad has the right to vote all shares held by Competitive Capital
Partners, these shares have been added to his
total.
|
(6)
|
George
O’Leary, a director of the Company, has direct ownership of 150,000
shares, currently exercisable warrants to purchase 100,000 shares,
and
currently exercisable options to purchase 50,000 shares.
|
(7)
|
Robert
Gasparini, President of the Company, has 1,000,000 options to purchase
shares, of which 300,000 are currently
exercisable.
|
(8)
|
Peter
M. Peterson is a member of the general partner of Aspen Select Healthcare
and has the right to vote all shares held by Aspen. Thus 10,003,279
shares
and 3,550,000 currently exercisable warrant shares have been added
to his
total. Mr. Peterson does not own any other stock of the Company except
through his affiliation with Aspen Select
Healthcare.
|
(9)
|
SKL
Family Limited Partnership has direct ownership of 2,000,000 shares
and
currently exercisable warrants to purchase 900,000
shares.
|
YEAR
2006
|
High
Bid
|
Low
Bid
|
|||||
Quarter
Ended March 31, 2006
|
$
|
0.72
|
$
|
0.12
|
|||
Quarter
Ended June 30, 2006
|
$
|
0.78
|
$
|
0.45
|
|||
YEAR
2005
|
High
Bid
|
Low
Bid
|
|||||
Quarter
Ended March 31, 2005
|
$
|
0.70
|
$
|
0.70
|
|||
Quarter
Ended June 30, 2005
|
$
|
0.60
|
$
|
0.60
|
|||
Quarter
Ended September 30, 2005
|
$
|
0.59
|
$
|
0.59
|
|||
Quarter
Ended December 31, 2005
|
$
|
0.35
|
$
|
0.35
|
|||
YEAR
2004
|
High
Bid
|
Low
Bid
|
|||||
Quarter
Ended March 31, 2004
|
$
|
1.22
|
$
|
0.05
|
|||
Quarter
Ended June 30, 2004
|
$
|
0.74
|
$
|
0.30
|
|||
Quarter
Ended September 30, 2004
|
$
|
0.45
|
$
|
0.20
|
|||
Quarter
Ended December 31, 2004
|
$
|
0.70
|
$
|
0.18
|
|||
·
|
By
the stockholders;
|
·
|
By
the board of directors by majority vote of a quorum consisting of
directors who were not parties to that act, suit or
proceeding;
|
·
|
If
a majority vote of a quorum consisting of directors who were not
parties
to the act, suit or proceeding cannot be obtained, by independent
legal
counsel in a written opinion; or
|
·
|
If
a quorum consisting of directors who were not parties to the act,
suit or
proceeding cannot be obtained, by independent legal counsel in a
written
opinion;
|
·
|
Expenses
of officers and directors incurred in defending a civil or criminal
action, suit or proceeding must be paid by the corporation as they
are
incurred and in advance of the final disposition of the action, suit
or
proceeding, upon receipt of an undertaking by the director or officer
to
repay the amount if it is ultimately determined by a court of competent
jurisdiction that he is not entitled to be indemnified by a
corporation.
|
·
|
To
the extent that a director, officer, employee or agent of a corporation
has been successful on the merits or otherwise in defense of any
action,
suit or proceeding referred to in subsections 1 and 2, or in defense
of
any claim, issue or matter therein, a corporation shall indemnify
him
against expenses, including attorneys’ fees, actually and reasonably
incurred by him in connection with the
defense.
|
PAGE
|
|
FINANCIAL
REPORT FOR THE THREE MONTHS ENDED MARCH 31, 2006 AND MARCH 31,
2005
|
|
Consolidated
Balance Sheet as of March 31, 2006
|
F-1
|
Consolidated
Statements of Operations for the three months ended March 31, 2006
and
2005
|
F-2
|
Consolidated
Statements of Cash Flows for the three months ended March 31, 2006
and
2005
|
F-3
|
Notes
to Consolidated Financial Statements
|
F-4
|
FINANCIAL
REPORT FOR THE YEAR ENDED DECEMBER 31, 2005 AND
DECEMBER 31, 2004
|
|
Report
of Independent Registered Public Accounting Firm
|
F-7
|
Consolidated
Balance Sheet as of December 31, 2005.
|
F-8
|
Consolidated
Statements of Operations for the years ended December 31, 2005 and
2004.
|
F-9
|
Consolidated
Statements of Stockholders’ Deficit for the years ended December 31, 2005
and 2004.
|
F-10
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2005 and
2004.
|
F-11
|
Notes
to Financial Statements
|
F-12
|
ASSETS
|
||||
CURRENT
ASSETS:
|
||||
Cash
and cash equivalents
|
$
|
260,081
|
||
Accounts
receivable (net of allowance for doubtful accounts of
$47,712)
|
898,095
|
|||
Inventories
|
46,704
|
|||
Other
current assets
|
77,953
|
|||
Total
current assets
|
1,282,833
|
|||
PROPERTY
AND EQUIPMENT
(net of accumulated depreciation of $301,002)
|
736,611
|
|||
OTHER
ASSETS
|
12,638
|
|||
TOTAL
|
$
|
2,032,082
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable
|
$
|
449,776
|
||
Deferred
revenue
|
100,000
|
|||
Short-term
portion of equipment lease
|
22,996
|
|||
Accrued
compensation
|
102,222
|
|||
Accrued
and other liabilities
|
89,732
|
|||
Total
current liabilities
|
764,726
|
|||
LONG
TERM LIABILITIES:
|
||||
Line
of credit (net of unamortized discount of $79,700)
|
1,420,300
|
|||
Long-term
portion of equipment lease
|
111,208
|
|||
Total
long term liabilities
|
1,531,508
|
|||
TOTAL
LIABILITIES
|
2,296,234
|
|||
STOCKHOLDERS’
DEFICIT:
|
||||
Common
stock, $.001 par value, 100,000,000 shares authorized; 26,218,843
shares
issued and outstanding
|
26,219
|
|||
Additional
paid-in capital
|
10,683,399
|
|||
Deferred
Stock Compensation
|
(59,805
|
)
|
||
Accumulated
deficit
|
(10,913,965
|
)
|
||
Total
stockholders’ deficit
|
(264,152
|
)
|
||
TOTAL
|
$
|
2,032,082
|
||
For
the Three-Months Ended March 31, 2006
|
For
the Three-Months Ended March 31, 2005
|
||||||
REVENUE
|
$
|
1,343,800
|
$
|
230,192
|
|||
COST
OF REVENUE
|
576,797
|
164,614
|
|||||
GROSS
PROFIT
|
767,003
|
65,578
|
|||||
OTHER
OPERATING EXPENSES:
|
|||||||
Selling,
general and administrative
|
590,684
|
253,570
|
|||||
Interest
expense
|
69,885
|
27,182
|
|||||
Total
other operating expenses
|
660,569
|
280,752
|
|||||
NET
INCOME (LOSS)
|
$
|
106,434
|
$
|
(215,174
|
)
|
||
NET
INCOME (LOSS) PER SHARE:
|
|||||||
Basic
|
$
|
0.00
|
$
|
(0.01
|
)
|
||
Diluted
|
$
|
0.00
|
$
|
(0.01
|
)
|
||
WEIGHTED
AVERAGE NUMBER OF
SHARES OUTSTANDING:
|
|||||||
Basic
|
24,752,083
|
21,744,273
|
|||||
Diluted
|
25,512,363
|
21,744,273
|
|||||
For
the Three-Months Ended March 31, 2006
|
For
the Three-Months Ended March 31, 2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income (loss)
|
$
|
106,434
|
$
|
(215,174
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
|||||||
Depreciation
|
39,691
|
26,414
|
|||||
Equity-based
compensation
|
21,833
|
31,923
|
|||||
Provision
for bad debts
|
63,158
|
8,814
|
|||||
Amortization
of debt issue costs
|
5,359
|
576
|
|||||
Amortization
of relocation expenses
|
9,482
|
-
|
|||||
Changes
in assets and liabilities, net:
|
|||||||
Accounts
receivables, net of write-offs
|
(410,154
|
)
|
(93,926
|
)
|
|||
Inventory
|
13,296
|
(12,721
|
)
|
||||
Pre-paid
expenses
|
(28,928
|
)
|
2,883
|
||||
Other
current assets
|
-
|
3,474
|
|||||
Deposits
|
-
|
(5,000
|
)
|
||||
Accounts
payable and other liabilities
|
(97,907
|
)
|
10,515
|
||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(277,736
|
)
|
(242,222
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES -
|
|||||||
Purchases
of property and equipment
|
(86,755
|
)
|
(11,704
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Advances
from affiliates, net
|
-
|
155,451
|
|||||
Debt
issue costs
|
-
|
(53,587
|
)
|
||||
Issuances
of common stock, net of transaction expenses
|
613,628
|
152,473
|
|||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
613,628
|
254,337
|
|||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
249,137
|
411
|
|||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
10,944
|
112,548
|
|||||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
260,081
|
$
|
112,959
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Interest
paid
|
$
|
50,561
|
$
|
30,569
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND S:
FINANCING ACTIVITIES:
|
|||||||
Equipment
leased under capital lease
|
$
|
134,204
|
$
|
-
|
|||
ASSETS
|
||||
CURRENT
ASSETS:
|
||||
Cash
|
$
|
10,944
|
||
Accounts
receivable (net of allowance for doubtful accounts of
$37,807)
|
551,099
|
|||
Inventories
|
60,000
|
|||
Other
current assets
|
58,509
|
|||
Total
current assets
|
680,552
|
|||
FURNITURE
AND EQUIPMENT
(net of accumulated depreciation of $261,311)
|
381,556
|
|||
OTHER
ASSETS
|
17,996
|
|||
TOTAL
|
$
|
1,080,104
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable
|
$
|
463,637
|
||
Accrued
compensation
|
42,547
|
|||
Accrued
and other liabilities
|
59,665
|
|||
Deferred
revenue
|
100,000
|
|||
Total
current liabilities
|
665,849
|
|||
LONG
TERM LIABILITY - Due to Affiliates (net
of discount of $90,806)
|
1,409,194
|
|||
TOTAL
LIABILITIES
|
2,075,043
|
|||
STOCKHOLDERS’
DEFICIT:
|
||||
Common
stock, $.001 par value, (100,000,000 shares authorized;
22,836,754
|
||||
shares
issued and outstanding)
|
22,836
|
|||
Additional
paid-in capital
|
10,005,308
|
|||
Deferred
stock compensation
|
(2,685
|
)
|
||
Accumulated
deficit
|
(11,020,398
|
)
|
||
Total
stockholders’ deficit
|
(994,939
|
)
|
||
TOTAL
|
$
|
1,080,104
|
||
2005
|
2004
|
||||||
NET
REVENUE
|
$
|
1,885,324
|
$
|
558,074
|
|||
COST
OF REVENUE
|
1,188,402
|
576,867
|
|||||
GROSS
MARGIN (DEFICIT)
|
696,922
|
(18,793
|
)
|
||||
OTHER
OPERATING EXPENSES:
|
|||||||
General
and administrative
|
1,497,286
|
710,771
|
|||||
Interest
expense
|
196,796
|
89,421
|
|||||
Total
other operating expenses
|
1,694,082
|
800,192
|
|||||
NET
LOSS
|
$
|
(997,160
|
)
|
$
|
(818,985
|
)
|
|
NET
LOSS PER SHARE -
Basic
and Diluted
|
$
|
(0.04
|
)
|
$
|
(0.04
|
)
|
|
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING -
Basic
and Diluted
|
22,264,435
|
19,901,028
|
|||||
Common
Stock
|
Common
Stock
|
||||||||||||||||||
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Deferred
Stock
Compensation
|
Accumulated
Deficit
|
Total
|
||||||||||||||
BALANCES,
DECEMBER 31, 2003
|
18,449,416
|
$
|
18,449
|
$
|
8,818,002
|
$
|
-
|
$
|
(9,204,253
|
)
|
$
|
(367,802
|
)
|
||||||
Common
stock issuances
|
3,040,000
|
3,040
|
756,960
|
-
|
-
|
760,000
|
|||||||||||||
Options
exercised and warrants issued for services
|
50,000
|
50
|
9,674
|
-
|
-
|
9,724
|
|||||||||||||
Transaction
fees and expenses
|
-
|
-
|
(23,272
|
)
|
-
|
-
|
(23,272
|
)
|
|||||||||||
Deferred
stock compensation related to warrants issued for services
|
-
|
-
|
42,300
|
(42,300
|
)
|
-
|
-
|
||||||||||||
Amortization
of deferred stock compensation
|
-
|
-
|
-
|
13,680
|
-
|
13,680
|
|||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(818,985
|
)
|
(818,985
|
)
|
|||||||||||
BALANCES,
DECEMBER 31, 2004
|
21,539,416
|
21,539
|
9,603,664
|
(28,620
|
)
|
(10,023,238
|
)
|
(426,655
|
)
|
||||||||||
Common
stock issuances
|
1,237,103
|
1,237
|
394,763
|
-
|
-
|
396,000
|
|||||||||||||
Transaction
fees and expenses
|
(191,160
|
)
|
-
|
-
|
(191,160
|
)
|
|||||||||||||
Options
issued to Scientific Advisory Board members
|
-
|
-
|
-
|
2,953
|
-
|
2,953
|
|||||||||||||
Value
of non-qualified stock options
|
-
|
-
|
5,638
|
(5,638
|
)
|
-
|
-
|
||||||||||||
Warrants
issued for services
|
-
|
-
|
187,722
|
-
|
-
|
187,722
|
|||||||||||||
Stock
issued for services
|
60,235
|
60
|
15,475
|
-
|
-
|
15,535
|
|||||||||||||
Deferred
stock compensation related to warrants issued for services
|
-
|
-
|
(10,794
|
)
|
10,794
|
-
|
-
|
||||||||||||
Amortization
of deferred stock compensation
|
-
|
-
|
-
|
17,826
|
-
|
17,826
|
|||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(997,160
|
)
|
(997,160
|
)
|
|||||||||||
BALANCES,
DECEMBER 31, 2005
|
22,836,754
|
$
|
22,836
|
$
|
10,005,308
|
$
|
(2,685
|
)
|
$
|
(11,020,398
|
)
|
$
|
(994,939
|
)
|
|||||
2005
|
2004
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(997,160
|
)
|
$
|
(818,985
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
|
123,998
|
90,583
|
|||||
Impairment
of fixed assets
|
50,000
|
-
|
|||||
Amortization
of credit facility warrants and debt issue costs
|
57,068
|
-
|
|||||
Stock
based compensation and consulting
|
85,877
|
19,904
|
|||||
Provision
for bad debts
|
132,633
|
28,959
|
|||||
Other
non-cash expenses
|
29,576
|
-
|
|||||
Changes
in assets and liabilities, net:
|
|||||||
Accounts
receivable, net
|
(627,241
|
)
|
(21,589
|
)
|
|||
Inventory
|
(44,878
|
)
|
(4,529
|
)
|
|||
Other
current assets
|
(54,529
|
)
|
(9,495
|
)
|
|||
Deposits
|
300
|
4,540
|
|||||
Deferred
revenues
|
(10,000
|
)
|
-
|
||||
Accounts
payable and accrued and other liabilities
|
352,305
|
52,479
|
|||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(902,051
|
)
|
(658,133
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
of property and equipment, net
|
(117,628
|
)
|
(85,932
|
)
|
|||
NET
CASH USED IN INVESTING ACTIVITIES
|
(117,628
|
)
|
(85,932
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Advances
from affiliates, net
|
760,000
|
91,334
|
|||||
Debt
issue costs
|
(53,587
|
)
|
-
|
||||
Issuances
of common stock for cash, net of transaction expenses
|
211,662
|
740,228
|
|||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
918,075
|
831,562
|
|||||
NET
CHANGE IN CASH AND CASH EQUIVALENTS
|
(101,
604
|
)
|
87,497
|
||||
|
|||||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
112,548
|
25,051
|
|||||
CASH
AND CASH EQUIVALENTS, END OF YEAR
|
$
|
10,944
|
$
|
112,548
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Interest
paid
|
$
|
136,936
|
$
|
119,777
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
a.
|
Permits
fair value remeasurement for any hybrid financial instrument that
contains
an embedded derivative that otherwise would require
bifurcation.
|
b.
|
Clarifies
which interest-only strips and principal-only strips are not subject
to
the requirements of Statement 133.
|
c.
|
Establishes
a requirement to evaluate interests in securitized financial assets
to
identify interests that are freestanding derivatives or that are
hybrid
financial instruments that contain an embedded derivative requiring
bifurcation.
|
d.
|
Clarifies
that concentrations of credit risk in the form of subordination are
not
embedded derivatives.
|
e.
|
Amends
Statement 140 to eliminate the prohibition on a qualifying special-purpose
entity from holding a derivative financial instrument that pertains
to a
beneficial interest other than another derivative financial
instrument.
|
1.
|
The
equity investment at risk is not sufficient to permit the entity
to
finance its activities without additional subordinated financial
support
provided by any parties, including the equity
holders.
|
2.
|
The
equity investors lack one or more of the following essential
characteristics of a controlling financial
interest:
|
a.
|
The
direct or indirect ability to make decisions about the entity’s activities
through voting rights or similar
rights
|
b.
|
The
obligation to absorb the expected losses of the
entity
|
c.
|
The
right to receive the expected residual returns of the
entity.
|
3.
|
The
equity investors have voting rights that are not proportionate to
their
economic interests, and the activities of the entity involve or are
conducted on behalf of an investor with a disproportionately small
voting
interest.
|
Equipment
|
$
|
595,579
|
||
Furniture
& Fixtures
|
47,278
|
|||
Subtotal
|
642,867
|
|||
Less
accumulated depreciation and amortization
|
(261,311
|
)
|
||
Furniture
and Equipment, net
|
$
|
381,556
|
||
Net
current deferred income tax asset:
|
Amounts
|
|||
Allowance
for doubtful accounts
|
$
|
14,500
|
||
Less
valuation allowance
|
(14,500
|
)
|
||
Total
|
$
|
-
|
||
Net
non-current deferred income tax asset:
|
Amounts
|
|||
Net
operating loss carryforwards
|
$
|
836,500
|
||
Accumulated
depreciation and impairment
|
(70,000
|
)
|
||
Subtotal
|
766,500
|
|||
Less
valuation allowance
|
(766,500
|
)
|
||
Total
|
$
|
-
|
||
Number
Of
Shares
|
Weighted
Average
Exercise
Price
|
||||||
Outstanding
at December 31, 2003
|
1,100,000
|
$
|
0.07
|
||||
Granted
|
810,000
|
0.17
|
|||||
Exercised
|
(50,000
|
)
|
0.07
|
||||
Canceled
|
(977,671
|
)
|
0.07
|
||||
Outstanding
at December 31, 2004
|
882,329
|
0.16
|
|||||
Granted
|
1,442,235
|
0.27
|
|||||
Exercised
|
(42,235
|
)
|
0.00
|
||||
Canceled
|
(482,329
|
)
|
0.09
|
||||
Outstanding
at December 31, 2005
|
1,800,000
|
$
|
0.27
|
||||
Exercisable
at December 31, 2005
|
525,000
|
$
|
0.26
|
||||
Exercise
Price
|
Number
Outstanding
|
Weighted
Average
Remaining Contractual Life
(in
years)
|
Options
Exercisable
|
Weighted
Average
Exercise
Price
|
0.00-0.30
|
1,485,000
|
8.9
|
469,000
|
0.25
|
0.31-0.40
|
305,000
|
8.1
|
51,000
|
0.35
|
0.41-0.50
|
10,000
|
9.4
|
5,000
|
0.46
|
1,800,000
|
525,000
|
|||
2005
|
2004
|
||||||
Net
loss:
|
|||||||
As
reported
|
$
|
(997,160
|
)
|
$
|
(818,985
|
)
|
|
Pro
forma
|
$
|
(1,018,632
|
)
|
$
|
(848,777
|
)
|
|
Loss
per share:
|
|||||||
As
reported
|
$
|
(0.04
|
)
|
$
|
(0.04
|
)
|
|
Pro
forma
|
$
|
(0.05
|
)
|
$
|
(0.04
|
)
|
|
We
have not authorized any dealer, salesperson or other person to provide
any
information or make any representations about NeoGenomics, Inc. except
the
information or representations contained in this prospectus. You
should
not rely on any additional information or representations if
made.
This
prospectus does not constitute an offer to sell, or a solicitation
of an
offer to buy any securities:
· except
the common stock offered by this prospectus;
· in
any jurisdiction in which the offer or solicitation is not
authorized;
· in
any jurisdiction where the dealer or other salesperson is not qualified
to
make the offer or solicitation;
· to
any person to whom it is unlawful to make the offer or solicitation;
or
· to
any person who is not a United States resident or who is outside
the
jurisdiction of the United States.
The
delivery of this prospectus or any accompanying sale does not imply
that:
· there
have been no changes in the affairs of NeoGenomics, Inc. after the
date of
this prospectus; or
· the
information contained in this prospectus is correct after the date
of this
prospectus.
Until
_________, 2006, all dealers effecting transactions in the registered
securities, whether or not participating in this distribution, may
be
required to deliver a prospectus. This is in addition to the obligation
of
dealers to deliver a prospectus when acting as underwriters.
|
PROSPECTUS
10,000,000
Shares of Common Stock
NEOGENOMICS,
INC.
June
__, 2006
|
·
|
By
the stockholders;
|
·
|
By
the board of directors by majority vote of a quorum consisting of
directors who were not parties to that act, suit or
proceeding;
|
·
|
If
a majority vote of a quorum consisting of directors who were not
parties
to the act, suit or proceeding cannot be obtained, by independent
legal
counsel in a written opinion; or
|
·
|
If
a quorum consisting of directors who were not parties to the act,
suit or
proceeding cannot be obtained, by independent legal counsel in a
written
opinion;
|
·
|
Expenses
of officers and directors incurred in defending a civil or criminal
action, suit or proceeding must be paid by the corporation as they
are
incurred and in advance of the final disposition of the action, suit
or
proceeding, upon receipt of an undertaking by the director or officer
to
repay the amount if it is ultimately determined by a court of competent
jurisdiction that he is not entitled to be indemnified by a
corporation.
|
·
|
To
the extent that a director, officer, employee or agent of a corporation
has been successful on the merits or otherwise in defense of any
action,
suit or proceeding referred to in subsections 1 and 2, or in defense
of
any claim, issue or matter therein, a corporation shall indemnify
him
against expenses, including attorneys’ fees, actually and reasonably
incurred by him in connection with the
defense.
|
Securities
and Exchange Commission Registration Fee
|
$
|
471.00
|
||
Printing
and Engraving Expenses
|
$
|
2,500.00
|
||
Accounting
Fees and Expenses
|
$
|
15,000.00
|
||
Legal
Fees and Expenses
|
$
|
50,000.00
|
||
Miscellaneous
|
$
|
17,029.00
|
||
TOTAL
|
$
|
85,000.00
|
||
Exhibit
No.
|
Description
of Exhibit
|
Location
|
3.1
|
Articles
of Incorporation, as amended
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-2 as filed
with the SEC on February 10, 1999
|
3.2
|
Amendment
to Articles of Incorporation filed with the Nevada Secretary of State
on
January 3, 2002
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on May
20, 2003
|
3.3
|
Amendment
to Articles of Incorporation filed with the Nevada Secretary of State
on
April 11, 2003
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on May
20, 2003
|
3.4
|
Amended
and Restated Bylaws, dated October 14, 2003
|
Incorporated
by reference to the Company’s on Form 10-QSB as filed with the SEC on
November 14, 2003
|
3.5
|
NeoGenomics,
Inc. 2003 Equity Incentive Plan
|
Incorporated
by reference to the Company’s on Form 10-QSB as filed with the United
States SEC on November 14, 2003
|
5.1
|
Opinion
of Counsel
|
Incorporated
by reference to the Company’s Form SB-2 as filed with the SEC on July 28,
2005
|
10.1
|
Loan
Agreement between NeoGenomics, Inc. and Aspen Select Healthcare,
L.P.
dated March 23, 2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on March
30, 2005
|
10.2
|
Amended
and Restated Registration Rights Agreement between NeoGenomics, Inc.
and
Aspen Select Healthcare, L.P. and individuals dated March 23,
2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on March
30, 2005
|
10.3
|
Guaranty
of NeoGenomics, Inc., dated March 23, 2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on March
30, 2005
|
10.4
|
Stock
Pledge Agreement between NeoGenomics, Inc. and Aspen Select Healthcare,
L.P., dated March 23, 2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on March
30, 2005
|
10.5
|
Warrants
issued to Aspen Select Healthcare, L.P., dated March 23,
2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on March
30, 2005
|
10.6
|
Security
Agreement between NeoGenomics, Inc. and Aspen Select Healthcare,
L.P.,
dated March 23, 2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on March
30, 2005
|
10.7
|
Employment
Agreement, dated December 14, 2004, between Mr. Robert P. Gasparini
and
the Company
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 15, 2005
|
10.8
|
Standby
Equity Distribution Agreement with Cornell Capital Partners, LP dated
June
6, 2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on June 8,
2005
|
10.9
|
Registration
Rights Agreement with Cornell Capital Partners, LP related to the
Standby
Equity Distribution dated June 6, 2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on June 8,
2005
|
10.10
|
Placement
Agent Agreement with Spartan Securities Group, Ltd., related to the
Standby Equity Distribution dated June 6, 2005
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on June 8,
2005
|
10.11
|
Amended
and Restated Loan Agreement between NeoGenomics, Inc. and Aspen Select
Healthcare, L.P., dated March 30, 2006
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 1, 2006
|
10.12
|
Amended
and Restated Warrant Agreement between NeoGenomics, Inc. and Aspen
Select
Healthcare, L.P., dated January 21, 2006
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 1, 2006
|
10.13
|
Amended
and Restated Security Agreement between NeoGenomics, Inc. and Aspen
Select
Healthcare, L.P., dated March 30, 2006
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 1, 2006
|
10.14
|
Registration
Rights Agreement between NeoGenomics, Inc. and Aspen Select Healthcare,
L.P., dated March 30, 2006
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 1, 2006
|
10.15
|
Warrant
Agreement between NeoGenomics, Inc. and SKL Family Limited Partnership,
L.P. issued January 23, 2006
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 1, 2006
|
10.16
|
Warrant
Agreement between NeoGenomics, Inc. and Aspen Select Healthcare,
L.P.
issued March 14, 2006
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 1, 2006
|
10.17
|
Warrant
Agreement between NeoGenomics, Inc. and Aspen Select Healthcare,
L.P.
issued March 30, 2006
|
Incorporated
by reference to the Company’s on Form 10-KSB as filed with the SEC on
April 1, 2006
|
14.1
|
NeoGenomics,
Inc. Code of Ethics for Senior Financial Officers and the Principal
Executive Officer
|
Incorporated
by reference to the Company’s on Form 8-K as filed with the SEC on April
15, 2005
|
23.2
|
Consent
of Kingery & Crouse, P.A.
|
Provided
herewith
|
Date: June
30, 2006
|
NEOGENOMICS,
INC.
|
By: /s/
Robert P. Gasparini
|
|
Name: Robert
P. Gasparini
|
|
Title: President,
Chief Executive Officer and Director
|
|
By: /s/
Steven C. Jones
|
|
Name: Steven
C. Jones
|
|
Title: Acting
Principal Financial Officer and Chief Accounting
Officer
|
|
Signatures
|
Title
|
Date
|
/s/
Michael T. Dent
|
Chairman
of the Board
|
June
30, 2006
|
Michael
T. Dent, M.D.
|
||
/s/
Thomas D. Conrad
|
Director
|
June
30, 2006
|
Thomas
D. Conrad, PhD.
|
||
/s/
Robert P. Gasparini
|
Director
|
June
30, 2006
|
Robert
P. Gasparini
|
||
/s/
Steven C. Jones
|
Acting
Principal Financial
|
June
30, 2006
|
Steven
C. Jones
|
Officer,
Chief Accounting
|
|
Officer
and Director
|
||
/s/
George G. O’Leary
|
Director
|
June
30, 2006
|
George
G. O’Leary
|
||
/s/
Peter M. Peterson
|
Director
|
June
30, 2006
|
Peter
M. Peterson
|
||