DYNAGEN INC
10-Q, 1996-05-07
IN VITRO & IN VIVO DIAGNOSTIC SUBSTANCES
Previous: WESTERN GAS RESOURCES INC, S-3/A, 1996-05-07
Next: SURGICAL TECHNOLOGIES INC, S-4, 1996-05-07



                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD
         ENDED:  March 31, 1996; or

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

         For the transition period from             to
                                        -----------    -------------
Commission File Number 1-11352

                             DynaGen, Inc.
- - --------------------------------------------------------------------------------
       (Exact name of registrant as specified in its charter)

            Delaware                                      04-3029787
- - -----------------------------------           ----------------------------------
 (State  or other  jurisdiction  of           (IRS  Employer Identification No.)
   incorporation or organization)

                                 99 Erie Street
                               Cambridge, MA 02139
          ------------------------------------------------------------
          (Address of principal executive offices, including zip code)

                                 (617) 491-2527
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

Yes    X                   No
    -------                   -------

As of May 3, 1996,  there were  outstanding  26,925,810  shares of common stock,
$.01 par value per share.


                                  DYNAGEN, INC.

                                    FORM 10-Q

                                QUARTERLY REPORT



                                TABLE OF CONTENTS

<TABLE>

<S>                                                                                                      <C>
Facing Page                                                                                                1

Table of Contents                                                                                          2

PART I.  FINANCIAL INFORMATION (*)

         Item 1.           Financial Statements:
                            Condensed Balance Sheets                                                       3
                            Condensed Statements of Loss                                                   5
                            Condensed Statements of Changes in
                             Stockholders' Equity                                                          7
                            Condensed Statements of Cash Flows                                             8
                            Notes to Unaudited Condensed Financial
                             Statements                                                                   10

         Item 2.           Management's Discussion and Analysis
                           of Financial Condition and Results
                           of Operations                                                                  13

PART II.  OTHER INFORMATION

         Item 1.           Legal Proceedings                                                              17

         Item 2.           Changes in Securities                                                          17

         Item 6.           Exhibits and Reports on Form 8-K                                               18

SIGNATURES                                                                                                20

EXHIBIT INDEX                                                                                             21

</TABLE>

(*)      The  financial  information  at June 30, 1995 has been derived from the
         audited  financial  statements  at  that  date  and  should  be read in
         conjunction therewith. All other financial statements are unaudited.

                                                         2


                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

                                  DYNAGEN, INC.

                            CONDENSED BALANCE SHEETS
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                          ASSETS

                                                                         March 31,                 June 30,
                                                                            1996                     1995
                                                                            ----                     ----
<S>                                                                    <C>                       <C>         
Current assets:
         Cash and cash equivalents
          (including interest-bearing
          deposits of $2,991,000 and
          $142,000)                                                    $   3,514,866             $    263,956
         Investment securities available
          for sale at fair value                                           8,481,816                4,201,876
         Accounts receivable                                                  34,483                   28,971
         Accrued interest receivable                                          12,550                   86,653
         Prepaid expenses and other
          current assets                                                     270,775                  108,498
                                                                       -------------             ------------
            Total current assets                                          12,314,490                4,689,954
                                                                       -------------             ------------
Property and equipment:
         Laboratory equipment                                                220,164                  220,164
         Furniture and fixtures                                              164,835                  143,091
         Leasehold improvements                                               29,535                   25,437
                                                                       -------------             ------------
                                                                             414,534                  388,692
         Less accumulated depreciation
          and amortization                                                  (268,895)                (235,412)
                                                                       -------------             ------------
            Net property and equipment                                       145,639                  153,280
                                                                       -------------             ------------
Other assets:
         Patents and trademarks, net of
          accumulated amortization of
          $62,804 and $46,024                                                269,523                  268,809
         Deferred debt financing costs,
          net of accumulated amortization
          of $22,892 (Note 4)                                                251,813                      -
         Deposits                                                              1,978                    1,978
                                                                       -------------             ------------
            Total other assets                                               523,314                  270,787
                                                                       -------------             ------------
                                                                       $  12,983,443             $  5,114,021
                                                                       -------------             ------------

                                 See accompanying  notes to unaudited  financial statements.
</TABLE>

                                        3




                                  DYNAGEN, INC.

                            CONDENSED BALANCE SHEETS
                                   (Unaudited)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                         March 31,                 June 30,
                                                                            1996                     1995
                                                                            ----                     ----
<S>                                                                    <C>                       <C>         
Current liabilities:
         Accounts payable                                              $     255,549             $    263,786
         Accrued payroll and
          payroll taxes                                                      150,005                   73,421
         Deferred revenue                                                     72,908                  250,000
                                                                       -------------             ------------

                  Total current liabilities                                  478,462                  587,207

Convertible note payable (Note 4)                                          2,000,000                      -
                                                                       -------------             ----------
                  Total liabilities                                        2,478,462                  587,207
                                                                       -------------             ------------

Stockholders' equity (Notes 3 and 4):
         Preferred stock, $.01 par value,
          10,000,000 shares authorized:
          Series A convertible,
          1,346,587 authorized,
          1,178,264 shares issued
          and outstanding
          at liquidation value                                             3,461,150                     -
         Common stock, $.01 par value,
          40,000,000 shares authorized,
          26,908,699 and 21,448,487 shares
          issued and outstanding                                             269,087                  214,485
         Additional paid-in capital                                       25,082,631               19,236,300
         Accumulated deficit                                             (18,309,375)             (14,911,632)
                                                                       -------------             ------------
                                                                          10,503,493                4,539,153
         Unrealized gain (loss) on
          investment securities                                                1,488                  (12,339)
                                                                       -------------             ------------
                  Total stockholders' equity                              10,504,981                4,526,814
                                                                       -------------             ------------
                                                                       $  12,983,443             $  5,114,021
                                                                       =============             ============



                                 See accompanying  notes to unaudited  financial statements.
</TABLE>

                                        4



                                  DYNAGEN, INC.

                          CONDENSED STATEMENTS OF LOSS
                                   (Unaudited)


<TABLE>
<CAPTION>

                                                                                  Three Months Ended
                                                                       ---------------------------------------
                                                                         March 31,                 March 31,
                                                                           1996                      1995
                                                                       -------------             -------------
<S>                                                                    <C>                       <C>          
Revenues:
         Fees and royalties                                            $      35,000             $     250,000
         Product sales                                                        93,325                   154,228
                                                                       -------------             -------------
          Total revenues                                                     128,325                   404,228
                                                                       -------------             -------------
Costs and expenses:
         Cost of sales                                                        46,624                    75,863
         Research and development                                            851,686                   340,160
         Selling, general and
          administrative                                                     880,233                   499,792
                                                                       -------------             -------------
          Total costs and expenses                                         1,778,543                   915,815
                                                                       -------------             -------------
          Operating loss                                                  (1,650,218)                 (511,587)
                                                                       -------------             -------------
Other income (expense):
         Investment income, net                                              109,183                    69,328
         Interest expense (Note 4)                                           (24,000)                      -
         Amortization of debt
          financing costs (Note 4)                                           (22,892)                      -
                                                                       -------------             -------------
          Other income, net                                                   62,291                    69,328
                                                                       -------------             -------------
          Net loss                                                     $  (1,587,927)            $    (442,259)
                                                                       =============             =============
Net loss per share                                                     $        (.06)            $        (.02)
                                                                       =============             =============
Weighted average shares outstanding
(Note 2)                                                                  26,061,519                21,174,535
                                                                       =============             =============


                                 See accompanying  notes to unaudited  financial statements.
</TABLE>

                                        5





                                  DYNAGEN, INC.

                          CONDENSED STATEMENTS OF LOSS
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                 Nine Months Ended
                                                                       --------------------------------------
                                                                         March 31,                 March 31,
                                                                           1996                      1995
                                                                       ------------              ------------
<S>                                                                    <C>                       <C>          
Revenues:
         Fees and royalties                                            $    310,000              $     250,000
         Product sales                                                      151,180                    223,493
                                                                       ------------              -------------
          Total revenues                                                    461,180                    473,493
                                                                       ------------              -------------
Costs and expenses:
         Cost of sales                                                       75,461                    119,611
         Research and development                                         1,888,308                  1,298,775
         Selling, general and
          administrative                                                  2,068,966                  1,522,472
                                                                       ------------              -------------
          Total costs and expenses                                        4,032,735                  2,940,858
                                                                       ------------              -------------
          Operating loss                                                 (3,571,555)                (2,467,365)
                                                                       ------------              -------------
Other income (expense):
         Investment income, net                                             220,704                    226,374
         Interest expense (Note 4)                                          (24,000)                      (196)
         Amortization of debt
          financing costs (Note 4)                                          (22,892)                       -
                                                                       ------------              -------------
          Other income, net                                                 173,812                    226,178
                                                                       ------------              -------------
          Net loss                                                     $ (3,397,743)             $  (2,241,187)
                                                                       ============              =============
Net loss per share                                                     $       (.14)             $        (.11)
                                                                       ============              =============
Weighted average shares outstanding
(Note 2)                                                                 23,489,618                 21,174,535
                                                                       ============              =============


                                 See accompanying  notes to unaudited  financial statements.
</TABLE>

                                        6



                                  DYNAGEN, INC.

             CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                    Nine Months Ended March 31, 1996 and 1995
                                   (Unaudited)
<TABLE>
<CAPTION>

                                
                                                                          SERIES A               
                                             COMMON STOCK         CONVERTIBLE PREFERRED STOCK   ADDITIONAL  
                                      --------------------------- ---------------------------     PAID-IN
                                         SHARES         AMOUNT      SHARES          AMOUNT        CAPITAL    
                                      ------------   ------------ -----------  --------------   ---------- 
                                
<S>                                   <C>            <C>            <C>         <C>           <C>
Balance at June 30, 1994                21,174,535   $    211,745        --     $      --     $ 19,109,908 
Change in unrealized gain       
 (loss) on investment           
 securities                                   --             --          --            --             --   
Net loss                                      --             --          --            --             --   
                                      ------------   ------------   ---------   -----------   ------------ 
                                
Balance at March 31, 1995               21,174,535   $    211,745        --     $      --     $ 19,109,908 
                                      ============   ============   =========   ===========   ============ 
                                
                                
                                
Balance at June 30, 1995                21,448,487   $    214,485        --     $      --     $ 19,236,300 
Change in unrealized gain       
 (loss) on investment           
 securities                                   --             --          --            --             --   
Exercise of underwriters'       
 warrants                                  503,982          5,040        --            --           32,085 
Exercise of public warrants              3,244,494         32,445        --            --        3,822,762 
Shares issued in private        
 placements                              1,520,686         15,207   1,178,264     3,461,150      1,376,204 
Exercise of stock options                   73,800            738        --            --            2,370 
Employee stock and              
 stock option grants                       117,250          1,172        --            --          557,685 
Stock options issued for        
 future services                              --             --          --            --           55,225 
Net loss                                      --             --          --            --             --   
                                      ------------   ------------   ---------   -----------   ------------ 
                                
Balance at March 31, 1996               26,908,699   $    269,087   1,178,264   $ 3,461,150   $ 25,082,631 
                                      ============   ============   =========   ===========   ============ 
                          
</TABLE>

                                  DYNAGEN, INC.

             CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                    Nine Months Ended March 31, 1996 and 1995
                             (Unaudited)(Continued)
<TABLE>
<CAPTION>

                                

                                                  UNREALIZED                   
                                                  GAIN (LOSS)                  
                                    ACCUMULATED   ON INVESTMENT                
                                    DEFICIT       SECURITIES           TOTAL   
                                  ------------    ------------    ------------ 
                                                                               
                                  <C>             <C>             <C> 
Balance at June 30, 1994          $(11,869,249)   $    (38,662)   $  7,413,742 
Change in unrealized gain                                                      
 (loss) on investment                                                          
 securities                               --            11,688          11,688 
Net loss                            (2,241,187)           --        (2,241,187)
                                  ------------    ------------    ------------ 
                                                                               
Balance at March 31, 1995         $(14,110,436)   $    (26,974)   $  5,184,243 
                                  ============    ============    ============ 
                                                                               
                                                                               
                                                                               
Balance at June 30, 1995          $(14,911,632)   $    (12,339)   $  4,526,814 
Change in unrealized gain                                                      
 (loss) on investment                                                          
 securities                               --            13,827          13,827 
Exercise of underwriters'                                                      
 warrants                                 --              --            37,125 
Exercise of public warrants               --              --         3,855,207 
Shares issued in private                                                       
 placements                               --              --         4,852,561 
Exercise of stock options                 --              --             3,108 
Employee stock and                                                             
 stock option grants                      --              --           558,857 
Stock options issued for                                                       
 future services                          --              --            55,225 
Net loss                            (3,397,743)           --        (3,397,743)
                                  ------------    ------------    ------------ 
                                                                               
Balance at March 31, 1996         $(18,309,375)   $      1,488    $ 10,504,981 
                                  ============    ============    ============ 
</TABLE>
                                
            See accompanying notes to unaudited financial statements.

                                       7


                                  DYNAGEN, INC.

                       CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                  Nine Months Ended
                                                                       -------------------------------------
                                                                         March 31,                 March 31,
                                                                           1996                      1995
                                                                       -------------               --------
<S>                                                                    <C>                       <C>
Cash flows from operating activities:
         Net loss                                                      $  (3,397,743)            $  (2,241,187)
         Adjustments to reconcile
          net loss to net cash used for
           operating activities:
                  Employee stock and
                   stock option grants                                       558,857                       -
                  Depreciation and amortization                               73,155                    45,185
                  Amortization and accretion
                   of (discounts) premiums on
                   investment securities                                     (74,767)                   92,659
                  Write-off of patent costs                                   25,094                    40,893
         (Increase) decrease in operating assets:
                  Accounts receivable                                         (5,512)                   22,487
                  Prepaid expenses and
                   other current assets                                      (32,949)                   71,637
         Increase (decrease) in operating
          liabilities:
                  Accounts payable and
                   accrued expenses                                           68,347                  (136,704)
                  Deferred revenue                                          (177,092)                  250,000
                                                                       -------------             -------------

                  Net cash used for
                   operating activities                                   (2,962,610)               (1,855,030)
                                                                       -------------             -------------

Cash flows from investing activities:
         Purchase of investment securities                               (16,365,346)               (2,491,000)
         Proceeds from sales and maturities
          of investment securities                                        12,174,000                 4,500,000
         Purchase of property and equipment                                  (25,842)                  (14,725)
         Patent and trademark costs                                          (42,588)                  (51,028)
         Decrease in deposits                                                    -                       9,325
                                                                       -------------             -------------

                  Net cash provided by (used
                   for) investing activities                              (4,259,776)                1,952,572
                                                                       -------------             -------------
</TABLE>

                                   (Continued)







            See accompanying notes to unaudited financial statements.

                                        8





                                  DYNAGEN, INC.

                 CONDENSED STATEMENTS OF CASH FLOWS (Concluded)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                Nine Months Ended
                                                                       -------------------------------------
                                                                         March 31,                 March 31,
                                                                           1996                      1995
                                                                       -------------               --------
<S>                                                                    <C>                       <C>
Cash flows from financing activities:
         Principal payments on capital
          lease                                                        $         -               $      (5,824)
         Net proceeds from exercise
          of warrants and options                                          3,895,440                       -
         Net proceeds from private debt
          and equity placements                                            6,577,856                       -
                                                                       -------------               -----------

                  Net cash provided by
                   (used for) financing
                   activities                                             10,473,296                    (5,824)
                                                                       -------------             -------------

Net change in cash and cash equivalents                                    3,250,910                    91,718

Cash and cash equivalents,
 beginning of period                                                         263,956                   520,370
                                                                       -------------             -------------

Cash and cash equivalents,
 end of period                                                         $   3,514,866             $     612,088
                                                                       =============             =============

Supplemental cash flow information:
         Interest paid on capital lease                                $         -               $         196
         Stock options issued in exchange
          for future services                                                 55,225                       -

</TABLE>

            See accompanying notes to unaudited financial statements.

                                        9





                                  DYNAGEN, INC.

                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

                                 March 31, 1996



1.       BASIS OF PRESENTATION

         The  accompanying  unaudited  financial  statements of the Company have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information and in accordance with the  instructions to Form
10-Q and Rule 10-01 of  Regulation  S-X.  Accordingly,  they do not  include all
information and footnotes required by generally accepted  accounting  principles
for complete financial statement presentation.

         The results of operations for the periods  reported are not necessarily
indicative  of those that may be  expected  for a full year.  In the  opinion of
management,  all adjustments  (consisting only of normal recurring  adjustments)
which are  necessary for a fair  statement of operating  results for the interim
periods presented have been made.

         The financial  information included in this report has been prepared in
conformity with the accounting  policies,  reflected in the financial statements
included in the Company's  Annual Report on Form 10-K filed with the  Securities
and Exchange Commission.

2.       NET LOSS PER SHARE

         Net loss per share is calculated  based on the weighted  average number
of common shares  outstanding  for the three and nine-month  periods ended March
31, 1996 and 1995. The effect of all common stock equivalents have been excluded
from the calculation of the weighted average number of common shares outstanding
since their inclusion would be anti-dilutive.

3.       COMMON STOCK, OPTIONS AND WARRANTS

         On November 20, 1995,  the Company  entered into a one-year  investment
banking  agreement with the underwriter of the Company's prior public  offerings
(the  "Consultant").  As compensation  for services to be rendered,  the Company
granted the  Consultant a warrant to purchase  400,000  shares of the  Company's
common stock at an exercise  price of $2.50 per share (such price  approximating
the fair market  value of $2.44 per share on the date of grant).  The warrant is
exercisable  over five years from the grant  date.  The  shares  underlying  the
warrant were registered on Form S-3 declared effective on March 29, 1996.


                                       10





                                  DYNAGEN, INC.

                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

                                 March 31, 1996

                                   (Continued)

         In December 1995,  the Company  completed the redemption of its Class A
Redeemable  Common Stock Purchase  Warrants which were issued in the 1994 public
offering. Class A Warrants were exercised to purchase 3,241,194 shares of common
stock  yielding  net  proceeds  of  $3,845,769  after  deducting  expenses.  The
remaining 12,806 unexercised  warrants were redeemed by the Company for $.01 per
warrant.  In addition,  103,000  warrants issued to the underwriters of the 1994
public  offering were exercised to acquire  503,982 shares of common stock using
their net exercise feature and payment to the Company of $37,125.

         In  February  1996,  the  Company  granted to certain  employees  and a
consultant,  bonus  compensation  paid in the form of the Company's common stock
and stock  options.  This bonus  will  result in the  issuance  of up to 182,250
shares  of  common  stock to the  employees  and  consultant.  The  Company  has
recognized,  in the  quarter  ending  March 31,  1996,  compensation  expense of
$558,857 associated with the issuance of the common stock and stock options.

4.       PRIVATE PLACEMENTS

         On  February  7, 1996,  the  Company  raised,  in a private  placement,
approximately $3 million from the sale to a single investor of 579,626 shares of
the Company's  common stock at a price of $1.72525 per share and the issuance of
a $2  million  convertible  note.  Placement  costs  for this  transaction  were
$421,157  of which  $146,452  was  charged to  additional  paid-in  capital  and
$274,705  was  capitalized  as deferred  debt  financing  costs.  Deferred  debt
financing costs are being  amortized on a  straight-line  basis over the term of
the note.  The note  matures on  February  7, 1998 and bears  interest at 8% per
annum with interest  payable  quarterly.  The note is convertible into shares of
common  stock at any time at the option of the  investor at a rate of 67% of the
average of the closing bid price per share of the Company's common stock for the
five (5)  consecutive  trading days ending one trading day prior to the date the
notice of  conversion  is  received  by the  Company.  The  Company  may require
conversion  of the note at any time 120 days after a  Registration  Statement on
Form S-3 to register  the resale of the 579,626  shares of common  stock and the
shares issuable upon  conversion of the note has been declared  effective by the
Securities and Exchange  Commission.  A  Registration  Statement on Form S-3 was
declared effective on March 29, 1996.


                                       11





                                  DYNAGEN, INC.

                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

                                 March 31, 1996

                                   (Continued)

         On February 21, 1996 and March 4, 1996, the Company issued,  in private
placements,  an aggregate of 388,500 shares of common stock and 1,178,264 shares
of the  Company's  newly-designated  Series  A  preferred  stock  for  aggregate
consideration  of  $3,500,000.  Placement  costs of  $487,461  were  charged  to
additional paid-in capital. The preferred stock is convertible into common stock
100 days after  initial  issuance  (May 31, 1996 and June 12, 1996 as to 673,294
shares and 504,970 shares of preferred stock, respectively). The preferred stock
is  convertible  into that number of shares of common stock obtained by dividing
the aggregate  consideration  paid for the preferred stock by 80% of the average
of the closing bid price per share of the  Company's  common  stock for the five
(5)  consecutive  trading  days  ending one trading day prior to the date of the
conversion (the "Conversion  Rate"). If any dividends are declared on the common
stock,  the  preferred  stockholders  are entitled to the amount of dividends as
would be declared payable on the number of shares of common stock into which the
shares of Series A preferred  stock could be converted.  Each share of preferred
stock has a  liquidation  value equal to  $2.9375,  the  consideration  paid per
share,  plus any declared but unpaid dividends  accruing to the preferred stock.
Holders of the  preferred  stock are also entitled to a vote equal to the number
of shares of common stock  determined  based on the Conversion  Rate referred to
above.  The  holders  of the  preferred  stock and common  stock  issued in this
transaction may require the Company to register these  securities  under the Act
under certain circumstances.

         On February 2 and February 29, 1996, the Company  issued,  in a private
placement,  552,560  shares  of  common  stock for  aggregate  consideration  of
$1,000,000.  Placement  costs of  $13,526  were  charged to  additional  paid-in
capital.


                                       12





                                  DYNAGEN, INC.

            Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
          -------------------------------------------------------------

         The Private  Securities  Litigation  Reform Act of 1995  contains  safe
harbor provisions regarding  forward-looking  statements.  Except for historical
information contained herein, the matters discussed in the Liquidity and Capital
Resources  section below contain potential risks and  uncertainties,  including,
without  limitation,  risks  related to the  Company's  ability to  successfully
develop,  test,  produce and market its proposed products;  obtain  governmental
approvals in a timely manner;  identify and attract  marketing  partners to help
commercialize the Company's products;  attract and retain key employees;  obtain
meaningful  patent  protection  or  otherwise  over  the  Company's  proprietary
technology;  protect itself from product liability risks or limitations  imposed
due to potential  health care reform;  raise capital for future  operations  and
commercialization  of its products;  and  successfully  respond to technological
changes in the marketplace.  Specifically, regulatory approvals of the Company's
products are subject to factors beyond the Company's  control,  and there can be
no assurance that such approvals will not be delayed or ultimately  denied.  The
Company  will  need to  attract  marketing  partners  in  order to  exploit  its
products,  and there can be no assurance  that the Company will be successful in
attracting  such partners.  Additional  information  on potential  factors which
could  affect the  Company's  financial  results are  included in the  Company's
public filings with the Securities and Exchange Commission.



                              RESULTS OF OPERATIONS

                     Three-Month Period Ended March 31, 1996
          As Compared With The Three-Month Period Ended March 31, 1995

         Revenues in the third quarter of the year ending June 30, 1996 ("Fiscal
1996") were  $128,000  versus  $404,000 for the third  quarter of the year ended
June 30,  1995  ("Fiscal  1995").  This  decrease  of  $276,000 is a result of a
decrease in license fees of $215,000 and a decrease in product sales of $61,000.
The decrease in fee revenue is primarily due to the  recognition  of $250,000 in
fees from  Bristol-Myers  Products in Fiscal 1995. The decrease in product sales
resulted  from lower  product  shipments  in the third  quarter  of Fiscal  1996
compared to the same period of Fiscal 1995.

         Cost of product  sales for the third  quarter of Fiscal 1996 was 50% of
product  sales  compared  to 49% of product  sales for the same period of Fiscal
1995.



                                       13





                                  DYNAGEN, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
          -------------------------------------------------------------

         Research and development  expenses for the third quarter of Fiscal 1996
were $852,000 versus $340,000 for the same period of Fiscal 1995, an increase of
$512,000.  This  increase  is the result of  $285,000  in  compensation  expense
resulting  from  stock  grants  and  additional  product  development  costs  of
$227,000, primarily for NicErase(R)-SL, as the Company has begun pivotal Phase 3
clinical  trials.  The  Company  has  limited  diagnostic  product   development
primarily to its NicCheck(R) product, a test to detect the presence of nicotine.
Such activities consisted of production of clinical supplies and initiation of a
multi-center clinical trial.

         Selling,  general and administrative  expenses for the third quarter of
Fiscal 1996 were $880,000 versus $500,000 for the same period of Fiscal 1995, an
increase of $380,000.  Selling, general and administrative expenses increased in
the following areas: staffing expenses - $331,000, outside consultants - $48,000
and business insurance - $16,000.  These increases were offset by a net decrease
of $15,000 in other  operating  expenses.  The increase in staffing  expenses is
primarily due to the award of stock grants and stock options. Outside consultant
expenses are related to the  development  of strategic  business  alliances  for
certain  Company  products.  Insurance  expense  increased  because  the Company
obtained more comprehensive coverage.

         Investment income increased by $40,000 from $69,000 to $109,000 for the
third quarters of Fiscal 1995 and 1996, respectively, as the Company had greater
funds  available for  investment  during the Fiscal 1996 period  compared to the
same period of Fiscal 1995.  In the third  quarter of Fiscal  1996,  the Company
incurred  interest  expense  of  $24,000  and debt  financing  costs of  $22,892
associated  with the private  placement of a $2,000,000  convertible  note. Debt
financing costs aggregating $274,705 are being amortized over a 24-month period.



                     Nine-Month Period Ended March 31, 1996
           As Compared With The Nine-Month Period Ended March 31, 1995

         Revenues in the first nine months of Fiscal 1996 were  $461,000  versus
$473,000 for the first nine months of Fiscal 1995. This decrease of $12,000 is a
result of an increase in license fees of $60,000 offset by a $72,000 decrease in
product  sales.  The  increase in fee revenue is  attributable  to license  fees
received under a distribution arrangement for the Company's MycoAKT(R) products.
The decrease in product sales resulted from lower product shipments in the first
nine months of Fiscal 1996 compared to the same period of Fiscal 1995.

                                       14





                                  DYNAGEN, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
          -------------------------------------------------------------

         Cost of  product  sales  for the first  half of Fiscal  1996 was 50% of
product  sales  compared  to 54% of product  sales for the same period of Fiscal
1995. This decrease in the cost of sales percentage is primarily attributable to
a reallocation of certain  manufacturing  staff to product marketing and support
roles.

         Research and  development  expenses for the first nine months of Fiscal
1996 were  $1,888,000  versus  $1,299,000 for the same period of Fiscal 1995, an
increase of $589,000.  This  increase is the result of $285,000 in  compensation
expense  resulting  from  stock  grants  and  additional   therapeutic   product
development costs of $395,000, primarily for NicErase(R)-SL,  as the Company has
begun pivotal Phase 3 clinical trials. These increases were offset by a decrease
of $91,000 in  diagnostic  product  development  costs.  The Company has limited
diagnostic product development  primarily to its NicCheck(R)  product, a test to
detect the presence of nicotine.  Such  activities  consisted of  production  of
clinical supplies and initiation of a multi-center clinical trial.

         Selling,  general and administrative expenses for the first nine months
of Fiscal 1996 were $2,069,000  versus  $1,522,000 for the same period of Fiscal
1995,  an increase of $547,000.  Selling,  general and  administrative  expenses
increased  in the  following  areas:  staffing  expenses  -  $351,000,  investor
relations expenses - $116,000,  outside consultants - $55,000 and legal expenses
- - - $54,000.  These  increases  were offset by a net  decrease of $29,000 in other
operating expenses.  In the first nine months of Fiscal 1996, investor relations
expenses  were  attributable  to a new program  designed to inform  investors on
corporate  developments  and  strategy.  Legal  expenses  related  primarily  to
assistance  with certain  licensing  arrangements,  regulatory  issues and stock
grants and stock options.  The increase in staffing expenses is primarily due to
the award of stock grants and stock  options.  Outside  consultant  expenses are
related to the development of strategic  business  alliances for certain Company
products.

         In the third  quarter of Fiscal  1996,  the Company  incurred  interest
expense of $24,000  and debt  financing  costs of  $22,892  associated  with the
private  placement  of a  $2,000,000  convertible  note.  Debt  financing  costs
aggregating $274,705 are being amortized over a 24-month period.



                                       15





                                  DYNAGEN, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
          -------------------------------------------------------------

                         LIQUIDITY AND CAPITAL RESOURCES

         As of March 31, 1996,  the Company had working  capital of  $11,836,000
versus  working  capital of  $4,103,000  at June 30, 1995.  Cash and  investment
securities were  $11,997,000 at March 31, 1996 as compared to $4,466,000 at June
30, 1995. The increases in working capital,  cash and investment  securities are
primarily  the result of  $3,892,000  raised from the exercise of the  Company's
Class A and  underwriters'  warrants and $6,578,000 in net proceeds from private
placements of common stock, a convertible note and convertible  preferred stock.
During the first nine  months of Fiscal  1996,  $2,963,000  was  utilized in the
Company's research and development efforts and for other operating activities.

         Management  anticipates  that the  available  working  capital  will be
sufficient to fund the current level of operations  through  September 1997. The
Company has realized limited revenues from the sale of its diagnostic  products.
Its  future  prospects  and  revenue  potential  from  product  sales  cannot be
determined with any certainty at this time. The Company's  MycoDot(R) product is
currently   distributed   by  several   independent   distributors   in  limited
territories.  There can be no assurance that the present  distributors'  efforts
will prove successful,  or that other marketing arrangements can be entered into
and, if so,  prove  successful.  The  Company  continues  to explore  additional
sources of  capital in order to fund  additional  product  development  efforts,
particularly  its smoking  cessation  product,  NicErase(R)-SL.  There can be no
assurance that the Company will be able to secure  additional  financing or that
financing  will be  available on  favorable  terms.  If the Company is unable to
obtain such other additional  financing,  the Company's  ability to maintain its
current level of operations  could be materially and adversely  affected and the
Company may be required to reduce or eliminate certain  expenditures,  including
its research and development activity with respect to certain proposed products.



                                       16





                                  DYNAGEN, INC.

                           PART II. OTHER INFORMATION
          -------------------------------------------------------------

Item 1.           Legal Proceedings

                  The  Company  is  involved   in  certain   legal   proceedings
                  incidental  to  its  normal  business  activities.  While  the
                  outcome  of  any  such   proceedings   cannot  be   accurately
                  predicted,   the  Company   does  not  believe  the   ultimate
                  resolution  of any  existing  matters  should  have a material
                  adverse  effect  on  its  financial  position  or  results  of
                  operations.

Item 2.           Changes in Securities

                  On  February  7,  1996,   the  Company  issued  a  $2  million
                  convertible note in a private  placement to a single investor.
                  This note is convertible  into shares of the Company's  common
                  stock  based  on a  pre-determined  formula.  The  note may be
                  converted  at any time by the note  holder and the Company may
                  require  conversion  of the note any time after July 27, 1996.
                  In the event of a liquidation  or  dissolution of the Company,
                  the note  holder  would be paid  prior to the  holders  of the
                  Company's common stock.

                  On February 21, 1996 and March 4, 1996,  the Company issued an
                  aggregate of 1,178,264 shares of its newly-  designated Series
                  A preferred  stock. The shares of Series A preferred stock are
                  convertible into common stock at a pre-determined formula. The
                  Series A preferred stock does not pay a dividend,  however, if
                  any dividend is declared on the Company's  common  stock,  the
                  holders of Series A  preferred  stock are  entitled to receive
                  any such dividends as if the Series A preferred stock had been
                  converted  into common stock.  In the event of a  liquidation,
                  dissolution  or  winding  up of the  Company,  the  holders of
                  Series A  preferred  stock  are  entitled  to  receive  before
                  payment is made to the  holders of common  stock the  original
                  issue price per share of Series A preferred stock ($2.9375 per
                  share) plus any declared but unpaid dividends accruing on such
                  shares.

                  Information  required  by  this  Item  may  also be  found  in
                  Footnote  Number 4,  "Private  Placements,"  appearing  in the
                  "Notes to  Unaudited  Condensed  Financial  Statements"  dated
                  March 31,  1996 which are  included  in Part I, Item 1 of this
                  Form 10-Q. Footnote Number 4 is incorporated by
                  reference into Part II, Item 2.

                  The  Company  previously  filed a  report  on Form  8-K  dated
                  February  2,  1996 that  includes  information  and  documents
                  related to the private placements.


                                       17





                                  DYNAGEN, INC.

                           PART II. OTHER INFORMATION

                                   (Continued)

Item 6.           Exhibits and Reports on Form 8-K

                  (a)      List of Exhibits:

                  The  following  exhibits,  required by Item 601 of  Regulation
                  S-K, are filed as part of this quarterly  Report on Form 10-Q.
                  Exhibit  numbers,   where  applicable,   in  the  left  column
                  correspond to those of Item 601 of Regulation S-K.

Exhibit
  No.                              Description of Exhibit
- - -------           --------------------------------------------------------------
4a                Subscription   Agreement   between  the   Registrant  and  GFL
                  Performance  Fund  Limited,  dated  January 31, 1996 (filed as
                  Exhibit 4b to Registrant's  Registration Statement on Form S-3
                  (File No. 333-1748) and incorporated herein by reference).
4b                Note  Purchase   Agreement  between  the  Registrant  and  GFL
                  Performance  Fund  Limited,  dated  January 31, 1996 (filed as
                  Exhibit 4c to Registrant's  Registration Statement on Form S-3
                  (File No. 333-1748) and incorporated herein by reference).
4c                Convertible  Note issued by the Registrant to GFL  Performance
                  Fund Limited,  dated  February 7, 1996 (filed as Exhibit 4d to
                  Registrant's  Statement  on Form S-3 (File No.  333-1748)  and
                  incorporated herein by reference).
4d                Registration  Rights Agreement  between the Registrant and GFL
                  Performance  Fund  Limited,  dated  February 7, 1996 (filed as
                  Exhibit 4e to Registrant's  Registration Statement on Form S-3
                  (File No. 333-1748) and incorporated herein by reference).
4e                Offshore   Securities   Subscription   Agreement  between  the
                  Registrant and Julius Baer Securities Inc., dated February 16,
                  1996 (filed as Exhibit 4e to  Registrant's  Current  Report on
                  Form 8-K dated  February  2, 1996 and  incorporated  herein by
                  reference).
4f                Offshore   Securities   Subscription   Agreement  between  the
                  Registrant and Julius Baer Securities Inc., dated February 29,
                  1996 (filed as Exhibit 4f to  Registrant's  Current  Report on
                  Form 8-K dated  February  2, 1996 and  incorporated  herein by
                  reference).
4g                Registration  Rights  Agreement  between  the  Registrant  and
                  Julius Baer Securities Inc., dated February 16, 1996 (filed as
                  Exhibit 4g to  Registrant's  Current  Report on Form 8-K dated
                  February 2, 1996 and incorporated herein by reference).

                                       18





                                  DYNAGEN, INC.

                           PART II. OTHER INFORMATION

                                   (Continued)

Exhibit
  No.                              Description of Exhibit
- - -------           --------------------------------------------------------------
4h                Registration  Rights  Agreement  between  the  Registrant  and
                  Julius Baer Securities Inc., dated February 29, 1996 (filed as
                  Exhibit 4h to  Registrant's  Current  Report on Form 8-K dated
                  February 2, 1996 and incorporated herein by reference).
4i                Investment Letter between the Registrant and Anker Bank, dated
                  January 26, 1996 (filed as Exhibit 4i to Registrant's  Current
                  Report on Form 8-K  dated  February  2, 1996 and  incorporated
                  herein by reference).
4j                Investment Letter between the Registrant and Anker Bank, dated
                  February 26, 1996 (filed as Exhibit 4j to Registrant's Current
                  Report on Form 8-K  dated  February  2, 1996 and  incorporated
                  herein by reference).
27                Financial Data Schedule (filed herewith).

                  (b)      Reports on Form 8-K:

                  During the quarter ended March 31, 1996,  the Company filed on
                  March 21, 1996 a Current  Report on Form 8-K dated February 2,
                  1996  reporting the  completion  of three  private  placements
                  raising gross proceeds of  approximately  $7,500,000  from the
                  sale of a combination of common stock, a convertible  note and
                  convertible preferred stock.



                                       19

                                   SIGNATURES



         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                              DYNAGEN, INC.



                          By:         /s/ Indu A. Muni
                             ---------------------------------------------------
                              Indu A. Muni, Ph.D.
                              President, Chief Executive Officer, and
                              Treasurer (Principal Executive, Financial, and
                              Accounting Officer)








Date:  May 7, 1996


                                       20




                                  EXHIBIT INDEX

Exhibit
  No.                              Description of Exhibit
- - -------           --------------------------------------------------------------
4a                Subscription   Agreement   between  the   Registrant  and  GFL
                  Performance  Fund  Limited,  dated  January 31, 1996 (filed as
                  Exhibit 4b to Registrant's  Registration Statement on Form S-3
                  (File No. 333-1748) and incorporated herein by reference).
4b                Note  Purchase   Agreement  between  the  Registrant  and  GFL
                  Performance  Fund  Limited,  dated  January 31, 1996 (filed as
                  Exhibit 4c to Registrant's  Registration Statement on Form S-3
                  (File No. 333-1748) and incorporated herein by reference).
4c                Convertible  Note issued by the Registrant to GFL  Performance
                  Fund Limited,  dated  February 7, 1996 (filed as Exhibit 4d to
                  Registrant's  Statement  on Form S-3 (File No.  333-1748)  and
                  incorporated herein by reference).
4d                Registration  Rights Agreement  between the Registrant and GFL
                  Performance  Fund  Limited,  dated  February 7, 1996 (filed as
                  Exhibit 4e to Registrant's  Registration Statement on Form S-3
                  (File No. 333-1748) and incorporated herein by reference).
4e                Offshore   Securities   Subscription   Agreement  between  the
                  Registrant and Julius Baer Securities Inc., dated February 16,
                  1996 (filed as Exhibit 4e to  Registrant's  Current  Report on
                  Form 8-K dated  February  2, 1996 and  incorporated  herein by
                  reference).
4f                Offshore   Securities   Subscription   Agreement  between  the
                  Registrant and Julius Baer Securities Inc., dated February 29,
                  1996 (filed as Exhibit 4f to  Registrant's  Current  Report on
                  Form 8-K dated  February  2, 1996 and  incorporated  herein by
                  reference).
4g                Registration  Rights  Agreement  between  the  Registrant  and
                  Julius Baer Securities Inc., dated February 16, 1996 (filed as
                  Exhibit 4g to  Registrant's  Current  Report on Form 8-K dated
                  February 2, 1996 and incorporated herein by reference).
4h                Registration  Rights  Agreement  between  the  Registrant  and
                  Julius Baer Securities Inc., dated February 29, 1996 (filed as
                  Exhibit 4h to  Registrant's  Current  Report on Form 8-K dated
                  February 2, 1996 and incorporated herein by reference).
4i                Investment Letter between the Registrant and Anker Bank, dated
                  January 26, 1996 (filed as Exhibit 4i to Registrant's  Current
                  Report on Form 8-K  dated  February  2, 1996 and  incorporated
                  herein by reference).
4j                Investment Letter between the Registrant and Anker Bank, dated
                  February 26, 1996 (filed as Exhibit 4j to Registrant's Current
                  Report on Form 8-K  dated  February  2, 1996 and  incorporated
                  herein by reference).
27                Financial Data Schedule (filed herewith).


                                       21

<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              JUN-30-1996
<PERIOD-END>                                   MAR-31-1996
<CASH>                                          3,514,866
<SECURITIES>                                    8,481,816
<RECEIVABLES>                                      34,483
<ALLOWANCES>                                            0
<INVENTORY>                                             0
<CURRENT-ASSETS>                                  283,325
<PP&E>                                            414,534
<DEPRECIATION>                                   (268,895)
<TOTAL-ASSETS>                                 12,983,443
<CURRENT-LIABILITIES>                             478,462
<BONDS>                                         2,000,000
                                   0
                                     3,461,150
<COMMON>                                          269,087
<OTHER-SE>                                      6,774,744
<TOTAL-LIABILITY-AND-EQUITY>                   12,983,443
<SALES>                                           151,180
<TOTAL-REVENUES>                                  461,180
<CGS>                                              75,461
<TOTAL-COSTS>                                   4,032,735
<OTHER-EXPENSES>                                 (197,812)
<LOSS-PROVISION>                                        0
<INTEREST-EXPENSE>                                 24,000
<INCOME-PRETAX>                                (3,397,743)
<INCOME-TAX>                                            0
<INCOME-CONTINUING>                            (3,397,743)
<DISCONTINUED>                                          0
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                   (3,397,743)
<EPS-PRIMARY>                                        (.14)
<EPS-DILUTED>                                           0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission