XECHEM INTERNATIONAL INC
10QSB, 1996-11-19
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: RENAISSANCE CAPITAL GROWTH & INCOME FUND III INC, 10-Q, 1996-11-19
Next: TRANS ENERGY INC, 10QSB, 1996-11-19



                                   Form 10-QSB

                       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                              September 30, 1996
                               ------------------------------------------------

                                       OR

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

For the transition period from                       to

For Quarter Ended                    Commission File Number              0-23788

                           Xechem International, Inc.
             (Exact name of registrant as specified in its charter)

Delaware                                           22-3284803
(State or other jurisdiction of      (I.R.S. Employer Identification No.)
incorporation or organization)

100 Jersey Avenue, Bldg. B, Suite. 310, New Brunswick, NJ                 08901
(Address of principal executive offices)                              (Zip Code)

Registrant's telephone number, including area code               (908) 247-3300
                                                   -----------------------------

- ------------------------------------------------------------------------------


(Former  name,  former  address and former  fiscal year,  if changed  since last
report.)

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

                          Yes X   No

Number of shares  outstanding of the issuer's  common stock,  as of November 15,
1996, was 7,761,094 shares.

Transitional Small Business Disclosure Format

                          Yes       No X


<PAGE>



                 XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES

                                                                        Page No.

Part I.  Financial Information

Item 1.  Consolidated Balance Sheet as of
         September 30, 1996 [Unaudited]...........................      3..4

        Consolidated Statements of Operations
         for the three months and nine months ended
         September 30, 1996 and 1995 [Unaudited] .................      5

        Consolidated Statement of Stockholders'
         Equity for the nine months ended
         September 30, 1996 [Unaudited]...........................      6..7

        Consolidated Statements of Cash Flows for
         the nine months ended September 30, 1996 and
         1995 [Unaudited].........................................      8..9

        Notes to Consolidated Financial Statements................      10..16

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations  ..........      17..24

Part II.    Other Information ....................................      25

Signatures............................................      ......      26



<PAGE>
<TABLE>



XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]

          ---------------------------------------------------------------------
CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 1996
[UNAUDITED]

- ------------------------------------------------------------------------------

             ------------------------------------------------------------------


<S>                                                                      <C> 

Current Assets:
  Cash and Cash Equivalents                                              $  50,824
  Inventory                                                              1,326,849
  Prepaid Expenses                                                         142,029
  Other Current Assets                                                      25,535
                                                                         -------

  Total Current Assets                                                   $1,545,237

Equipment, Net of Accumulated
  Depreciation of $309,740                                               $ 858,134
Leasehold Improvements - Net of Accumulated
  Amortization of $217,068                                                 714,365
Deposits                                                                    22,167
Patent Issuance Costs-Net of Accumulated
  Amortization of $11,990                                                  174,995
                                                                         ---------

Total Assets                                                             $3,314,898




See Accompanying Notes to Consolidated Financial Statements.


</TABLE>


















                                         3

<PAGE>


<TABLE>

XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 1996
[UNAUDITED]

- ------------------------------------------------------------------------------
<S>                                                                    <C>  


Current Liabilities:
  Accounts Payable                                                       $ 386,947
  Accrued Expenses                                                          81,003
  Notes Payable - Related Party                                            719,363
  Notes Payable - Others                                                   445,000
    Other Current Liabilities                                               85,900

  Total Current Liabilities                                              $1,718,213

Note Payable - Related Party:                                            $ 388,088
                                                                         ---------

Commitments and Contingencies                                            $      --
                                                                         ---------

Minority Interest - XetaPharm, Inc.                                      $  46,400
                                                                         ---------

Stockholders' Equity:
  Class A Voting Preferred Stock, $.00001 Par Value, 2,500
    Shares Authorized; 2,500 Shares Issued and Outstanding               $      --

  Additional Paid-in Capital [Class A Voting Preferred]                      2,500

  Class B 8% Preferred Stock, $.00001 Par Value, 1,150 Shares
    Authorized; 1,070 Shares Issued and Outstanding,
    $107,000 Liquidation Value                                                  --

  Additional Paid-in Capital [Class B 8% Preferred]                        107,000

  Class C Preferred Stock, $.00001 Par Value, 2,996,350 Shares
    Authorized; 9,700 Class C Series 1 8% Convertible Shares
    Issued and Outstanding                                                      --

  Additional Paid-in Capital [Class C Preferred]                           921,500

  Common Stock, $.00001 Par Value, 15,000,000
    Shares Authorized; 7,704,494 Shares Issued and Outstanding                  77

  Additional Paid-in Capital [Common]                                    21,704,997

  (Deficit) Accumulated During the Development Stage                     (21,573,877)
                                                                         ------------

Total Stockholders' Equity                                               $1,162,197

Total Liabilities and Stockholders' Equity                               $3,314,898

See Accompanying Notes to Consolidated Financial Statements.


                                         4

<PAGE>

</TABLE>

<TABLE>

XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
          --------------------------------------------------------------------

CONSOLIDATED STATEMENTS OF OPERATIONS
[UNAUDITED]
          ----------------------------------------------------------------------

                                                                                                      Cumulative
                                                                                                      Period from
                                            Three months ended            Nine months ended            March 15,
                                               September 30,                September 30,            1990 [Date of
                                                                                                     Inception] to
                                             1 9 9 6      1 9 9 5        1 9 9 6       1 9 9 5      Sept. 30, 1996
                                             -------      -------        -------       -------      --------------
<S>                                        <C>         <C>            <C>            <C>             <C>   

Revenues                                   $  48,471   $        --    $   206,222    $    2,996      $   573,095
                                           ---------   -----------    -----------    ----------      -----------

Expenses:
    Research and Development               $ 343,950   $   105,768    $ 1,105,029    $1,340,083        4,145,459
    Rent                                      44,834        35,047        110,074        90,989          456,842
    General and Administrative               268,778       232,740      1,185,624     1,255,238        4,359,217
                                           ---------   -----------    -----------    ----------      -----------

  Total Expenses                           $ 657,562   $   373,555    $ 2,400,727    $2,686,310      $ 8,961,518
                                           ---------   -----------    -----------    ----------      -----------

  (Loss) from Operations                   $(609, 091) $  (373,555)   $(2,194,505)   $(2,683,314)    $(8,388,423)

Other Income                                   2,648        14,936          8,257        61,542          271,915

Interest (Expense) - Related Party           (22,233)      (10,434)       (64,693)      (30,959)      (8,559,858)

Interest (Expense)                            (8,762)           --        (53,217)      (23,259)      (4,901,111)

Minority Interest - XetaPharm, Inc.        $  (3,600)  $        --    $    (3,600)   $       --      $    (3,600)
                                           ----------  -----------    ------------   ----------      ------------

  (Loss) Before Income Taxes               $(633,838)  $  (369,053)   $(2,300,558)   $(2,675,990)    $(21,573,877)

Income Taxes                                      --            --             --            --               --
                                           ---------   -----------    -----------    ----------      -----------

  Net (Loss)                               $(633,838)  $  (369,053)   $(2,300,558)   $(2,675,990)    $(21,573,877)
                                           ==========  ============   ============   ============    =============

Preferred Stock Dividends                  $  26,364   $     2,140    $    69,875    $    6,420      $    84,261
                                           =========   ===========    ===========    ==========      ===========

Net (Loss) Available to Common Stockholders$(660,202)  $  (371,193)   $(2,370,433)   $(2,682,410)    $(21,658,138)
                                           ==========  ============   ============   ============    =============

Net (Loss) per Share                       $   (0.09)  $     (0.06)   $     (0.34)   $    (0.44)
                                           ==========  ============   ============   ===========

Average Number of Shares Outstanding       7,436,960     6,431,033      6,913,685     6,079,867
                                           =========   ===========    ===========    ==========

See Accompanying Notes to Consolidated Financial Statements.



</TABLE>
<TABLE>


                                         XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
                                              (A DEVELOPMENT STAGE ENTERPRISE)

                                       CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                                         [UNAUDITED]

                          Class A  Additional Class B      Additional Class C  Addition Xechem, Inc. Xechem InternAddition(Deficit)
                        Voting Pref Paidd in  8% Preferred Paid in 8% Conv.Pf Paid in Common Stock Common Stock Paid in Accumulated
                                   Capital                  Capital           Capital                           Capital  During
                          # of    Par           # of   Par           # of  Par            # of    Par     # of   Par     Development
                          Shares Value  Class A Shares Value Class B Shares Value Classc  Shares Value  Shares Value  Common   Stage
                        ------- ------ ------ ------- ----- ------ ------ ----- ------- ------ ------ ------- ------ ------ -------
<S>                             <C>   <C>    <C>    <C>    <C>    <C>     <C><C><C><C> <C>       <C>      <C>  <C>       <C>
                                 
Common Stock issued in exchange
for equipment in              -  $-  -$          - $ - -$                          100 $125,000    $-    $       $     - 
  March 1990 at no par value
Capital contributions April 1990  - -      -        -  -      -        - -      -     -     -       -   -      170,000     
Net (loss) for the period from 
March 15, 1990(inception) 
to December 31, 1990  -           -  -   -           -  -   -          -  -      -        - -                  170,000     (159,271)
                                   - -- ---
Balance - December 31, 1990     $   - -$          -  $-  -$          - $ - -$      100$ 125,000         $-    $            (159,271)
Capital contributions July 1991     - -      -        -  -      -        - -            -     -       -        95,971   -
Capital contributions Sept 1991  -      -        -  -      -        - -      -     -     -       -             50,172   -
Capital contributions Octr 1991    - -      -        -  -      -        - -            -     -       -         25,000   -
Net (loss) for the year ended      
 December 31, 1991                -  -   -           -  -   -          -  -      -        - -             -                (357,390)
                                  -
Balance - December 31, 1991       - -$          -   -  -$          -   - -$        100$ 125,000    $-    $     341,143     (516,661)
Capital contributions             - -      -        -  -      -        - -      -     -     -       -          95,000        -
Net (loss) for the year ended 
December-31, 1992                 -  -   -           -  -   -          -  -      -        - -             -                (487,301)
                                  -
Balance - December 31, 1992      $ - -$          -  $-  -$          - $ - -$      100$ 125,000    $-    $      436,143   (1,003,962)
Net (loss) for the year ended
 December 31, 1993               -  -   -           -  -   -          -  -         -        - -             -              (819,816)
                                
Balance - December 31, 1993      $ - -$          -  $-  -$          - $ - -$      100$ 125,000    $-    $      436,143   (1,823,778)
Reorganization                  2,500    -   2,500  1,070     -   107,000      - (100)(125,000   4,370,500    43 13,840,487
Initial Public Offering           - -      -        -  -      -        - -      -        -          1,150,000 12  4,542,670  
Exercise of options-Third Qtr-
  1994   -        -  -      -        - -      -        -                                               105,000 1   1,049     -
Exercise of options - Fourth 
Quarter-1994                      -        -  -      -        - -      -        -                      105,000 1   50,060    -
Net (loss) for the year ended 
December-31, 1994                -  -   -           -  -   -          -  -         -        - -                         (14,316,193)
                                  -             
Balance - Decmber 31,  1994     2,500$   -$  2,500  1,070 $   -$  107,000 $          - $ -     5,730,500  57 18,870,409 (16,139,971)
Private Placement - Comm Stk  - -      -        -  -      -        - -      -        -               118,778   2  388,887        -
Exercise of options -First Qtr.
 1995        -        -  -      -        - -      -        -     -                                    30,000       328,125        -
Exercise of options and issues
 of Apotex stock -
  Second Quarter 1995             - -      -        -  -      -        - -      -        -          674,700   7   980,806        -
Exercise of options - Third Quarte- 1995   -        -  -      -        - -      -        -     -     24,500       (260,612)      -
Exercise of options 
Fourth Quarter-1995  -        -  -      -        - -      -        -     -                            5,000       40,624        -
Net (loss) for the year ended
 December 31, 1995  -  -   -           -  -   -          -  -         -        - -                                       (3,133,348)
                                  -
Balance - December 31, 1995 
- - Forward                       2 ,500 $     2,500 $1,070 $  107,000 $ -  $                - $ 6,583,478 66  20,348,239 (19,273,319)
                                 ----  ----   ----   ----  -- ------  ---   ---  ---  --  ---  ---------  --  --------  ----------- 

                                               5
</TABLE>

<PAGE>

<TABLE>



                                         XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
                                              (A DEVELOPMENT STAGE ENTERPRISE)

                                       CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                                         [UNAUDITED]

                          Class A     Additional Class B  Additional Class C  Add'l. Xechem, Inc. Xechem Interna Add'l     (Deficit)
                        Voting Pref   Paid in    8%Preferre Paid in 8% Conv. Pref. P in C Stock  Common Stock    Paid in Accumulated
                                      Capital               Capital           Capital                            Capital    During
                           # of   Par            # of    Par         # of     Par          # of   Par    # of   Par      Development
                          Shares  Value Class A  Shares Value Class B Shares Value Class C Shares Value  Shares Value  Common Stage
                          ---------------------------------------------------------------------------------------------------
<S>                       <C>   <C>  <C>    <C>  <C>     <C>           <C>    <C><C>       <C>        <C> <C>         <C>

Balance -
 December 31, 1995
 brought forward           2,500  -   2,500 1,070   -$    107,000  $-  $ -   -  $ -         6,583,478 66 20,348,239     (19,273,319)
Private Placement
 Common Stock                       - -      -        - -      -        - -       -         138,333    1    102,785        -
Private Placement           
 Preferred Stock                              -      -        - -     22,500     2,137,500   12,500         28,125         -
Conversion of Preferred 
Stock                 - -      -        - -                           (12,800)   (1,216,000) 1,017,583 10   1,187,847       -
Exercise of options - 
Second Quarter-1996  -        - -      -        - -       -        -     -                    2,000        -  4,625        -
Exercise of options -
 Third Quarte- -1996   -        - -      -        - -       -        -     -                   600        -   564          -
Cancellation of Apotex 
Stock      - -      -        - -      -        - -       -        -                            (75,000)        -             -
Ocean Marine Settlement           - -      -        - -      -              - -       -         25,000        32,812        -
Net (loss) for the nine
months end September 30
1996                       -          -  -    -         -   -         -       -  -                                       (2,300,558)
                                  -
Balance - September 30,
 1996                      2,500 -   2,500  1,070  -      107,000     9,700 $    921,500 -  7,704,494 77    21,704,997  (21,573,877)
                            ----   --  ----   ----  --  -----   ----   ------    -----    --------  -- -    -----------  -----------

See Accompanying Notes to Consolidated Financial
Statements


</TABLE>




                                               6

<PAGE>

<TABLE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
            --------------------------------------------------------------------
          ---------------------------------------------------------------------

CONSOLIDATED STATEMENTS OF CASH FLOWS
[UNAUDITED]

- ------------------------------------------------------------------------------


                                                                       Cumulative
                                                                       Period From
                                                                        March 15,
                                                                      1990 [Date of
                                                  Nine months ended   Inception] to
                                                    September 30,       Sept. 30,
                                                 1 9 9 6     1 9 9 5     1 9 9 6
                                                 -------     -------     -------
<S>                                          <C>          <C>           <C>  

Operating Activities:
    Net (Loss)                               $(2,300,558) $(2,675,990) $(21,573,877)
                                             -----------  -----------  -------------
    Adjustments to Reconcile Net (Loss) to Net Cash
      Provided (Used) by Operating Activities:
      Depreciation                           $   92,068   $   60,036   $   189,237
      Amortization                               56,770       43,568       368,019
      Loss on Sale of Assets                         --           --           698
      Interest and Compensation Expense
      in Connection with Issuance of Equities    62,501    1,041,034    14,157,774

    Changes in Assets and Liabilities
      (Increase) Decrease in:
       Accounts Receivable                        9,979        8,895         4,343
       Inventory                               (471,248)          --    (1,299,614)
       Prepaid Expenses                          85,704       11,915      (142,029)
       Other Current Assets                      37,411     (176,538)      (56,218)
       Deposits                                  (1,650)          --       (22,167)
       Organizational Costs                          --           --       (13,828)
       Other Assets                               2,250       (2,600)       (1,592)
       Deferred Offering Costs                       --      (39,392)           --

      Increase (Decrease) in:
       Accounts Payable                         (85,076)     214,116       387,811
       Accrued Interest Payable                  66,663       (6,887)       85,900
       Accrued Expenses                         (21,540)      23,272        88,219
       Other Current Liabilities                     --       37,684            --
                                             ----------   ----------   -----------

      Total Adjustments                      $ (166,168)  $1,215,103   $13,746,553
                                             -----------  ----------   -----------

    Net Cash (Used) by Operating
      Activities - Forward                   $(2,466,726) $(1,460,887) $(7.827,324)
                                             ------------ ------------ ------------

Investing Activities:
    Patent Issuance Costs                    $ (101,067)  $  (28,820)  $  (186,244)
    Purchases of Equipment and
      Leasehold Improvements                   (188,618)    (150,063)   (1,559,817)
    Proceeds from Sale of Asset                      --           --         9,200
    Purchase of Marketable Securities                --           --    (1,476,449)
    Proceeds from Sale of Marketable Securities      --    1,476,449     1,476,449
                                               --------   ----------   -----------

    Net Cash (Used) by Investing
      Activities - Forward                   $ (289,685)  $1,297,566   $(1,736,861)
                                             -----------  ----------   ------------

See Accompanying Notes to Consolidated Financial Statements.


                                         7

<PAGE>

</TABLE>

<TABLE>

XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
          ----------------------------------------------------------------------

CONSOLIDATED STATEMENTS OF CASH FLOWS
[UNAUDITED]

- ------------------------------------------------------------------------------


                                                                         Cumulative
                                                                         Period From
                                                                          March 15,
                                                                        1990 [Date of
                                                    Nine months ended   Inception] to
                                                    September 30,         Sept. 30,
                                                 1 9 9 6      1 9 9 5      1 9 9 6
                                                 -------      -------      -------
<S>                                           <C>          <C>         <C> 

    Net Cash (Used) by Operating
      Activities - Forwarded                  $(2,466,726) $(1,460,887) $7,827,324
                                              -----------  ------------ ----------

    Net Cash (Used) by Investing
      Activities - Forwarded                  $ (289,685)  $1,297,566   $(1,736,861)
                                              -----------  ----------   -----------

Financing Activities:
    Proceeds from Note Payable - Bank         $       --   $       --   $ (390,000)
    Payments on Note Payable - Bank                   --           --           --
    Proceeds from Related Party Loans            155,000           --    1,294,582
    Proceeds from Borrowings Under
      Line of Credit                                  --      450,000    1,365,000
    Proceeds from Notes Payable - Others              --           --      445,000
    Proceeds from Interim Loans                   55,000      225,000      970,295
    Proceeds from Bridge Financing               265,000           --      640,000
    Capital Contribution                              --           --       95,000
    Payments on Interim Loans                    (55,000)          --     (305,000)
    Payments on Notes Payable - Others                --     (125,000)    (520,000)
    Payment on Stockholder Loans                      --           --     (207,037)
    Payment of Line of Credit                         --     (975,000)    (975,000)
    Proceeds from Issuance of
      Common Stock                               102,785           --    5,034,344
    Proceeds from Issuance of Class C
      Series 1 Preferred Stock                 2,109,357           --    2,109,357
    Proceeds from Exercise of Options                 26        7,292        8,468
    Purchase of Letter of Credit                      --     (375,000)          --
    Proceeds from Minority Investment             50,000           --       50,000
                                              ----------   ----------   ----------

    Net Cash - Financing Activities           $2,682,168   $ (792,708)  $9,615,009
                                              ----------   -----------  ----------

    Net Increase (Decrease) in Cash
      And Cash Equivalents                    $  (74,243)  $ (956,029)  $   50,824

Cash and Cash Equivalents -
    Beginning of Periods                         125,067    1,075,073           --
                                              ----------   ----------   ----------

    Cash and Cash Equivalents -
      End of Periods                          $   50,824   $  119,044   $   50,824
                                              ==========   ==========   ==========


Supplemental Disclosures of Cash Flow Information:
    Cash paid during the periods for:
      Interest - Related Party                $   20,641   $   24,043   $  115,426
      Interest - Other                        $    2,347   $   49,778   $  133,818
      Income Taxes                            $       --   $       --   $       --

See Accompanying Notes to Consolidated Financial Statements.


                                         8

<PAGE>

</TABLE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
            -------------------------------------------------------------

             --------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS
[UNAUDITED]
             ----------------------------------------------------------------



Supplemental Disclosure of Non-Cash Investing and Financing Activities:

In  accordance  with the terms of the Stock Plan (see Note 4),  2,600 and 79,200
options were  exercised at a nominal  price during each of the nine months ended
September 30, 1996 and September 30, 1995  respectively.  The difference between
the fair market value of the Common Stock at the time of exercise and the amount
paid was charged to compensation expense.

In April 1995,  the Company  issued 100,000 shares of its common stock to Apotex
U.S.A.,  Inc. in  accordance  with a series of agreements  for the  development,
manufacture and marketing of two niche generic anticancer compounds,  paclitaxel
and  bleomycin.  The fair  market  value of the  Common  Stock  was  charged  to
compensation expense. These agreements were subsequently restructured and Apotex
U.S.A., Inc. returned 75,000 of the 100,000 shares of Common Stock.

In March 1996, the Company received a gap loan of $400,000 from an entity, which
contemplated  the  conversion  of the  principal  amount  of the loan to Class C
Series 1 Preferred  Stock with  interest on the loan payable in 12,500 shares of
the Company's Common Stock. This transaction was completed on April 16, 1996.

In May 1996, the Company  entered into a settlement  agreement with Ocean Marine
Services  ("Ocean  Marine").  The lawsuit was settled by an  agreement  with the
Company  to  make  a cash  payment  of  $115,000  and  issue  25,000  shares  of
unregistered Common Stock to Ocean Marine (see Note 8).

On August 29,  1996,  the Company and its  wholly-owned  subsidiary,  XetaPharm,
Inc., entered into a Memorandum of Understanding with Petron International, Inc.
(see Note 10). The minority interest in XetaPharm, Inc. was for a loss of $3,600
for the month of September, 1996.

As a  result  of  these  various  agreements  and  transactions,  the  Company's
statement of operations  reflects non-cash interest and compensation  expense of
$62,501 for the nine months ended September 30, 1996 and $1,041,034 for the nine
months ended September 30, 1995.

See Accompanying Notes to Consolidated Financial Statements.


                                      9

<PAGE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]

- ------------------------------------------------------------------------------


[1] Significant Accounting Policies

Significant accounting policies and other matters of Xechem International,  Inc.
and its wholly-owned subsidiaries,  Xechem, Inc., Xechem Laboratories,  Inc. and
its majority owned subsidiary, XetaPharm,  Inc.(collectively the "Company"), are
set forth in the financial  statements for and as of the year ended December 31,
1995 included in the Company's  Form 10-KSB,  as filed with the  Securities  and
Exchange Commission.

[2] Basis of Reporting

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial  information and with the  instructions to Form 10-QSB and Item 310(b)
of Regulation  S-B.  Accordingly,  they do not include all the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. In the opinion of management,  such statements include all
adjustments  (consisting  only of normal  recurring  item) which are  considered
necessary for a fair presentation of the consolidated  financial position of the
Company at September 30, 1996 and the consolidated results of its operations for
the nine months ended September 30, 1996 and 1995 and for the cumulative  period
from March 15, 1990 (date of inception) to September 30, 1996 and its cash flows
for the nine months  ended  September  30, 1996 and 1995 and for the  cumulative
period from March 15, 1990 (date of  inception)  to September  30,  1996.  These
consolidated  financial  statements  should  be read  in  conjunction  with  the
consolidated  financial  statements  and related notes included in the Company's
Form 10-KSB for the year ended  December 31, 1995. The results of operations for
the nine month  periods ended  September  30, 1996 and 1995 are not  necessarily
indicative of the operating results for a full year.

[3] Loss per Share

Loss per  share  amounts  are  based on the  weighted  average  number of shares
outstanding.  Shares  issuable  upon the exercise of stock  options are excluded
from the computation  since the effect on the net loss per common share would be
anti-dilutive.  The  holders  of  Class B 8%  Preferred  Stock  and C  Series  1
Preferred  Stock are  entitled  to  cumulative  dividends  on the $100 per share
liquidation  preference  at the rate of 8% per  annum  payable  quarterly.  This
dividend has been reflected in the  computation  of loss per share  available to
common  stockholders.  The loss  attributable to the minority  interest has also
been  reflected  in the  computation  of loss  per  share  available  to  common
shareholders.

[4] Stock Plan

As a result of the  exercise of 2,600 and 79,200 stock  options  during the nine
months  ended  September  30, 1996 and  September  30, 1995,  respectively,  the
Company's  statements  of operations  reflect a charge to non-cash  compensation
expense  of  $5,163  and  $866,034,  respectively.  The  offsetting  amount  was
reflected  as paid-in  capital.  The  charge  reflects  the market  value of the
Company's Common Stock issued over the exercise price paid.


                                      10

<PAGE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]

- ------------------------------------------------------------------------------


[5] Capital Transactions

On March 29, 1995,  Kensington Wells,  Incorporated  ("KWI"), the underwriter of
the Company's  initial  public  offering,  signed a letter of intent in which it
agreed to act as a placement agent in a private offering of the Company's Common
Stock.  The  offering  was  on  a  best  efforts,  all-or-none  basis,  and  was
subsequently  amended to a minimum - maximum  offering prior to the placement of
any shares, and called for a closing no later than February 15, 1996. A total of
$594,500 was raised,  before offering costs, and the Company closed the offering
on February 15, 1996. As part of this offering,  the majority stockholder agreed
to return to the Company for $4, one share of Common Stock for each three shares
of Common Stock sold by KWI. In the first quarter 1996,  gross proceeds from the
private  placement  totaled  $60,000 for 20,000  shares of Common  Stock and the
majority  stockholder  returned  6,667 common  shares to the Company.  The costs
associated  with this  portion  of the  private  placement  amounted  to $7,215,
resulting in net proceeds of $52,785.

In March 1996, the Company received a gap loan of $400,000 from an entity, which
contemplated  the  conversion  of the  principal  amount  of the loan to Class C
Series 1 Preferred  Stock with  interest on the loan payable in 12,500 shares of
the Company's Common Stock. This transaction was completed on April 16, 1996.

On March 26, 1996,  the Company  entered into an agreement  with a new placement
agent for a non-public  offering of Class C Series 1 Preferred Stock at $100 per
share  convertible  into  Common  Stock,  at any  time  following  60 days  from
issuance,  together with demand  registration  rights for the Common Stock and a
penalty clause if such shares are not registered following demand. The Preferred
Stock is entitled to an 8% cumulative dividend, and must convert to Common Stock
at maturity, if not converted prior to maturity.  Conversion rights commenced 60
days after the initial  issuance of April 9, 1996. The  conversion  price of the
Preferred  Stock is  subject  to a floor of $1.25 per share  and a  ceiling,  as
amended, of $2.75 per share. The offering was made in reliance upon an exemption
from registration  pursuant to Regulation S promulgated under the Securities Act
of 1933.
The offering was closed on April 30, 1996.

A total of 22,500  shares of Class C Series 1 Stock were sold,  resulting in net
proceeds of $2,137,500  being received by the Company,  including the conversion
of a $400,000 gap loan into 4,000 of such shares.

As of September 30, 1996, 12,800 shares of Class C Series 1 Stock were converted
into 1,017,583 shares of Common Stock at a conversion price ranging from $1.25 -
$1.70 per share.  As of  November 4, 1996,  a total of 13,500  shares of Class C
Series 1 Stock have been converted  into  1,073,583  shares of Common Stock at a
conversion price ranging from $1.25 - $1.70 per share.

In May 1996, the Company  entered into a settlement  agreement with Ocean Marine
Services  ("Ocean  Marine").  The lawsuit was settled by an  agreement  with the
Company  to  make  a cash  payment  of  $115,000  and  issue  25,000  shares  of
unregistered Common Stock to Ocean Marine (see Note 8).



                                      11

<PAGE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]

- ------------------------------------------------------------------------------


In accordance  with the  restructured  Apotex  Agreements,  Apotex U.S.A.,  Inc.
returned to the Company 75,000 of the 100,000 shares of Common Stock  previously
issued to it by the Company.
These shares of Common Stock were cancelled in May, 1996.

[6] Notes Payable - Related Party

The majority  stockholder  had made  advances to the Company prior to the Public
Offering.  The principal amounts advanced (including accrued salary of $110,000)
totaled  $517,451 at December 31, 1995 and are evidenced by an eight percent (at
simple interest) note payable due April 25, 1999.

During 1995, the majority  stockholder made advances to the Company  aggregating
$435,000.  At December 31, 1995 such  advances are evidenced by an eight percent
(at simple interest) promissory note due December 31, 1996.

The majority  stockholder advanced an additional $155,000 through March 31, 1996
under the same terms as the 1995 advances.

[7] Notes Payable - Other

Individuals made loans to the Company during 1995 amounting to $180,000. Each of
these loans is evidenced by a ten percent (at simple  interest)  promissory note
due one year from the date of the loan. An additional $150,000 was received from
different  individuals  through August 3, 1996 under the same interest terms. In
September  1996, an  individual  made two loans to the Company in the amounts of
$50,000  and  $65,000.  Each of those  loans is  evidenced  by a ten percent and
twelve percent (at simple interest)  promisory note due six months from the date
of the loan.

[8] Settlement of Litigation

On October 12, 1994, counsel for Ocean Marine requested  additional  information
from Dr.  Pandey,  alleging  that it would not have  entered  into a  settlement
agreement  in 1992 had it known that  discussions  were  ongoing  with Regal One
Corporation  regarding  a  possible  business  transaction.  In April 1995 Ocean
Marine  instituted  an  action  against  Dr.  Pandey  seeking  to set  aside the
settlement  agreement  based upon its assertion that such  discussions  were not
disclosed  to it,  and  seeking  remedies  under  applicable  state and  federal
securities  laws,  including  interest,  attorneys  fees and  costs,  which  had
cumulated over $525,000 by April 20, 1996  according to Ocean Marine,  and which
could  include  additional  attorneys  fees,  interest  and  costs  through  the
determination  of such  action.  Dr.  Pandey  denied  that  any  wrongdoing  had
occurred.  However,  the Company,  which had previously  agreed to indemnify Dr.
Pandey  against  liabilities  to  Ocean  Marine,  determined  that it was in the
Company's best interest to settle such action,  given the cost of defending such
action,  together with the possibility,  however remote, that an adverse outcome
could have a material  adverse effect on the Company.  In addition,  the Company
determined  that the time and  effort  necessary  to defend  such  action  would
detract from Dr.  Pandey's  ability to exert full time efforts in executing  the
Company's business plan. Accordingly, the lawsuit was settled in May 1996 by the
agreement  of the  Company  to  pay  $115,000  and to  issue  25,000  shares  of
unregistered  Common Stock to the  plaintiffs,  pursuant to its  indemnification
obligation to Dr. Pandey.

                                      12

<PAGE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]

- ------------------------------------------------------------------------------


[9] Dividends

The Company's Class B and Class C Preferred Stock accrues  cumulative  dividends
at  varying  rates.  The  Company  has not  declared  payment  of  such  accrued
dividends.

[10] Minority Interest

On August 29, 1996, the Company and its then wholly-owned subsidiary, XetaPharm,
Inc. ("XetaPharm"),  entered into a Memorandum of Understanding (the "MOU") with
Petron  International,  Inc.  ("Petron"),  wherein  Petron agreed to purchase 96
shares of common stock of XetaPharm (48.98% of the shares to be outstanding) for
a total of $500,000.  The MOU provided  that Petron would pay for the  XetaPharm
shares as follows: $50,000 on or before September 5, 1996; $100,000 on September
30, 1996;  $150,000 on October 30, 1996;  and $200,000 on November 30, 1996. The
Company had agreed to make its  existing  facility  and  personnel  available to
XetaPharm  at a cost of $25,000 per month for twelve  months  ending  August 31,
1997.

After each  payment,  Petron would  receive that number of XetaPharm  shares for
which full payment had been made.

In the MOU,  Petron also agreed to purchase  1,250,000  shares of the  Company's
Common Stock for a total of $500,000. The MOU provided that Petron would pay for
the  Company's  shares as follows:  $50,000 on or before  September  5, 1996 and
$50,000  on the first  day of each of the  following  nine  months.  After  each
payment,  Petron would  receive that number of shares for which full payment had
been made.  Petron  granted the Company an option to repurchase up to 250,000 of
such shares any time before August 29, 1999 at a price of $0.75 per share.

On  September  5, 1996,  XetaPharm  and the Company  each  received  the initial
payment of $50,000.  Petron  defaulted  on its payments of $100,000 to XetaPharm
due  September 30, 1996 and $50,000 to the Company due October 1, 1996 (see Note
11).

Petron  now owns  125,000  shares  of the  Company's  Common  Stock  and an 8.3%
minority interest in XetaPharm.

[11] Subsequent Events

On October 14, 1996,  the Company  notified  Petron that due to  non-payment  of
amounts due under the MOU, the MOU was terminated.



                                      13

<PAGE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]

- ------------------------------------------------------------------------------


Petron  subsequently  advised the Company that it wished to return its purchased
shares in the Company and XetaPharm for its  investment  amount.  The Company is
evaluating whether to accept such offer, to exercise its option to purchase back
the shares of the Company' Common Stock, or take other action.

On November 19, 1996, the Company entered into and closed the initial stage of a
Stock  Purchase  Agreement  providing for the sale of up to 55,000 shares of the
Company's  Class C Series 2 Convertible  Preferred Stock for a purchase price of
$100 per share ($5,500,000 in the aggregate) over  approximately nine months. At
the initial closing, The Edward Blech A. Trust, purchased 5,000 shares of Series
2 Stock for  $500,000.  Mr.  David Blech has the right under the Stock  Purchase
Agreement to designate the purchasers (which may include himself) to purchase an
additional  5,000 shares of Series 2 Stock on or before  December 2, 1996 (which
right has also been assigned to the Trust);  5,000 shares on or before  December
16, 1996; 7,500 shares on or before January 15, 1997; 17,500 shares on or before
February 17, 1997;  10,000  shares on or before June 2, 1997;  and a final 5,000
shares on or before July 15, 1997.  Mr.  Blech has the right to designate  third
party purchasers,  reasonably acceptable to the Company, to purchase any and all
of such shares.  The Stock  Purchase  Agreement also provides that the Company's
President and Chief Executive Officer,  Dr. Ramesh Pandey, will exchange certain
indebtedness  of the Company owed to him and the Class B 8%  Preferred  Stock of
the  Company  held by him for 13,180  shares of the  Company's  Class C Series 3
Convertible Preferred Stock at the January 1997 closing.

The shares of Series 2 Stock and Series 3 Stock will be automatically  converted
into the Company's  Common Stock upon amendment of the Company's  certificate of
incorporation to authorize the issuance of sufficient shares of Common Stock for
such conversion (or, if later,  the January 1997 closing).  The conversion price
of the Series 2 Stock will be $.05 per share if the  November  1996 and  January
1997 purchases are completed, and will be $.0625 per share if such purchases are
not  completed.  The  conversion  price of the Series 3 Stock will be $.0625 per
share.  If such  conversion  is  effected  prior  to a  scheduled  closing,  the
underlying  shares of Common Stock will be acquired in lieu of acquiring  shares
of Series 2 Stock or Series 3 Stock. If all the Series 2 and Series 3 shares are
issued and  converted  to Common  Stock,  Mr.  Blech's  designees  will  acquire
110,000,000 shares of Common Stock and Dr. Pandey will acquire 21,088,000 shares
of Common  Stock.  The holders of the shares of Series 2 Stock or Series 3 Stock
are entitled to vote with the holders of the Common  Stock,  casting a number of
votes per share  equal to the  number of shares of Common  Stock  into which the
Series 2 Stock or Series 3 Stock is convertible.  Pursuant to the Stock Purchase
Agreement,  Dr.  Pandey and Mr. Blech and his  designees  have agreed to vote or
execute a written  consent to approve such an amendment  to the  certificate  of
incorporation. The Company anticipates submitting such amendment for stockholder
approval as soon as practicable.  As a result of the voting rights of the Series
2 Stock, The Edward A. Blech Trust owns securities entitling it to cast

                                      14

<PAGE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]

- ------------------------------------------------------------------------------


approximately  49% of the aggregate  votes entitled to be cast at an election of
directors and Mr. Blech and his designees  collectively will be entitled to cast
approximately 77% of such votes if all transactions contemplated by the Purchase
Agreement are completed.

Pursuant to the Stock Purchase Agreement, the Company, Dr. Pandey, and Mr. Blech
have also entered into a stockholders agreement,  which, among other things: (i)
generally  prohibits the sale of any of Dr.  Pandey's shares of capital stock of
the Company for a period of 5 years,  except with the consent of Mr. Blech; (ii)
provides Mr. Blech and his  designees  with the right to sell a pro rata portion
(relative to the holdings of Dr.  Pandey) of any proposed  sale of shares by Dr.
Pandey,  and a  reciprocal  right in favor  of Dr.  Pandey  to sell his pro rata
portion of any shares sold by Mr. Blech and his  designees;  (iii)  requires Mr.
Blech and his designees to vote for Dr. Pandey as a director of the Company, and
to use his efforts to cause Dr. Pandey to remain Chairman,  President and CEO of
the  Company;  (iv)  requires  the Company and its  directors  (subject to their
fiduciary duties to the Company and its stockholders) to take such actions after
the  January  1997  closing as Mr.  Blech may  request to elect his  nominees to
constitute  a majority of the  directors  of the  Company;  and (v) provides for
certain demand and piggyback  registration  rights in favor of Mr. Blech and his
designees.

The  Company  will pay a  commission  of $50,000 and issue an option to purchase
200,000 shares of Common Stock to the investment  banking firm which  introduced
Mr. Blech to the Company.

The  Company  has  received  an  opinion  from  The  Griffing  Group,  Inc.,  an
independent  valuation  and financial  advisory  firm, as to the fairness of the
above  transactions,  from a financial point of view, to the shareholders of the
Company.



                                      15

<PAGE>



Item 2.                 Management's Discussion and Analysis

General

      Xechem International, Inc. (the "Company" or "Xechem") is the holder of 
all of the capital stock of Xechem, Inc., a development stage bio-pharmaceutical
 company engaged in research, development, and production of generic and
 proprietary drugs from natural sources, Xechem Laboratories, Inc. and 91.7%
 of XetaPharm, Inc.  Xechem, Inc. was formed in March 1990 to acquire
 substantially all of the assets of a subsidiary of LyphoMed, Inc.
 (later known as Fujisawa/LyphoMed, Inc.), a publicly traded company.
<TABLE>


                        Results of Operations:

the Nine Month Period Ended September 30, 1996 vs. The Nine Month Period
 Ended September 30, 1995

      The following table sets forth certain statement of operations data of the
Company for the cumulative  period from inception  [March 15, 1990] to September
30, 1996 and for each of the nine month  periods  ended  September  30, 1996 and
September 30, 1995:


                                                                     Cumulative
                                       Nine Months Ended Sept. 30   Inception to
                                                                      Sept. 30
                                           1996           1995          1996
                                           ----           ----          ----
<S>                                          <C>            <C>             <C>  

                                                    
Revenue                                       $     206.2    $     2.9      $     573.0
Research and development expense              $     1,105.0  $     1,340.0  $     4,145.4
Rent, general and administrative expenses     $     1,295.7  $     1,346.2  $     4,816.0
(Loss) from operations                        $     (2,194.5)$     (2,683.3)$     (8,388.4)
</TABLE>


  The $203,300  increase in revenue  from the nine month period ended  September
30, 1995 to the nine month period ended  September 30, 1996 was  attributable to
an  increase in sales of services  and  products.  Service  sales  increased  by
$119,000 in the 1996 period as  compared  to the 1995  period.  Included in this
amount is  $86,700  from the  National  Cancer  Institute  for a Small  Business
Innovative  Research  Phase I grant,  and a net  increase of $32,300  from other
service  work.  Sales of  paclitaxel  for  research  purposes for the nine month
period ended September 30, 1996 increased $74,900 over the same 1995 period. The
balance  of  product  sales,  $9,400,  comes  from  the  Company's   subsidiary,
XetaPharm,  Inc., which introduced its first natural health product,  melatonin,
in June 1996.

                                      16

<PAGE>




      The Company=s research and development  expenditures continue to emphasize
compounds for generic anticancer,  antiviral and antibiotic products which enjoy
significant  market  demand  but are no longer  subject  to  patent  protection.
Research and  development  expenditures  decreased by $235,700 to  $1,104,500 or
17.9% for the nine  months  ended  September  30,  1996 as  compared to the nine
months ended  September 30, 1995.  Expenditures  on the  development of Xechem=s
process for producing paclitaxel totaled $304,200, an increase of $6,200 or 2.1%
as compared to the nine month period ended September 30, 1995.

      Research and  development  costs for  bleomycin  were $15,300 for the nine
month  period  ended  September  30,  1996,  a  decrease  of $97,500 or 84.3% as
compared to the nine month period ended September 30, 1995.

      The Company's subsidiary,  XetaPharm,  Inc., has been formed to market, on
an initially modest scale,  certain natural health  products.  It spent $125,300
for market  readiness on alternative  medicines and  nutraceuticals  in the nine
months ended September 30, 1996.

      The Company's other research and development projects,  both for customers
and  in-house  research,  totaled  $659,600  for the  nine  month  period  ended
September  30,  1996,  a decrease  of  $270,000 or 29.0% from the same period in
1995.  The single  largest  cause for  decrease in expenses  from the nine month
period  ended  September  30,  1995 was the  reduction  of  $513,800 in non-cash
charges   resulting   from   exercises  of  stock   options  by  employees   and
non-employees. Excluding this non-cash expense, general research and development
costs  increased  $278,100 as a result of additional  staffing,  payroll  taxes,
group insurance and other overhead for the nine month period ended September 30,
1996 over the same period in 1995.  The Company  anticipates  that  research and
development  expenditures  will continue to increase for paclitaxel,  as well as
the development of other anticancer, antiviral and memory enhancing drugs.

      Rent,  general and  administrative  expenses decreased $50,500 or 3.8% for
the nine month period ended September 30, 1996 compared to the nine month period
ended  September  30,  1995,  due  primarily  to a 1996  decrease of $523,100 in
non-cash   expenses   related  to  exercised  stock  options  by  employees  and
consultants.  This was offset by the expense of $147,800 for the  settlement  in
April 1996 of the Ocean  Marine  Service  claim  against Dr.  Pandey  (described
below). Legal and accounting expenses totaled $230,100 for the nine month period
ended  September  30, 1996 and were $33,600 or 12.7% lower than the $263,700 for
the comparable  1995 period.  Other general and  administrative  costs increased
$339,300 or 72.4% to $807,800 in 1996 compared to the same period in 1995.

      The most  significant  item in the  increase  of  $339,300  was trade show
expenses ($75,300).  This expense was related to increased marketing  activities
for  XetaPharm  and Xechem.  There was no  comparative  cost for the same period
ended  September  30, 1995.  Salaries and wages  increased  $74,700,  or 52%, to
$218,900.  Consulting,  travel,  office  expense and  advertising  increased  by
$43,200,  $32,000,  $24,500 and $23,100,  respectively,  and  contributed to the
overall Rent, General and Administrative increase in the nine month period ended
September 30, 1996 compared to the same period in 1995.


                                      17

<PAGE>



      The Company  anticipates  that,  provided adequate funding is available to
the Company,  general and  administrative  expenses will increase as a result of
expansion of its operations and marketing  efforts.  Xechem=s planned activities
will  require  the  addition of new  personnel,  including  management,  and the
development  of  additional  expertise  in areas  such as  preclinical  testing,
clinical trial management,  regulatory affairs, manufacturing and marketing. The
exact number and nature of persons  hired,  and the Company's  expenses for such
persons,  will  depend on many  factors,  including  the  capabilities  of those
persons who seek employment with the Company and the  availability of funding to
finance these efforts.

      The  Company's  loss from  operations  totaled  $2,194,500,  a decrease of
$488,800 or 18.2% for the nine month period ended September 30, 1996 as compared
to the same period in 1995, and is primarily a result of the foregoing.

      Interest expense increased  approximately $63,700 or 117.5% to $117,900 in
the nine month  period  ended  September  30, 1996 as compared to the nine month
period ended  September  30, 1995. In the 1996 period,  these  expenses were the
result of gap financing loaned to the Company.


Liquidity and Capital Resources; Plan of Operations

      On September  30,1996,  Xechem had cash and cash equivalents of $50,800, a
working capital deficit of $173,000 and stockholder's equity of $1,162,000.

      On November 19, 1996,  the Company  announced that it had entered into and
closed the initial stage of a Stock Purchase Agreement providing for the sale of
up to 55,000  shares of the  Company's  Class C Series 2  Convertible  Preferred
Stock for a purchase price of $100 per share  ($5,500,000 in the aggregate) over
approximately  nine months.  At the initial  closing,  The Edward A. Blech Trust
purchased  5,000 shares of Series 2 Stock for $500,000.  Mr. David Blech has the
right under the Stock Purchase  Agreement to designate the purchasers (which may
include  himself) to purchase an additional 5,000 shares of Series 2 Stock on or
before December 2, 1996 (which right has also been assigned to the Trust); 5,000
shares on or before  December  16, 1996;  7,500 shares on or before  January 15,
1997;  17,500 shares on or before February 17, 1997;  10,000 shares on or before
June 2, 1997; and a final 5,000 shares on or before July 15, 1997. Mr. Blech has
the right to designate  third party  purchasers,  reasonably  acceptable  to the
Company,  to purchase any and all of such shares.  The Stock Purchase  Agreement
also provides that the Company's  President  and Chief  Executive  Officer,  Dr.
Ramesh Pandey, will exchange certain indebtedness of the Company owed to him and
the Class B 8% Preferred  Stock of the Company held by him for 13,180  shares of
the Company's  Class C Series 3 Convertible  Preferred Stock at the January 1997
closing.

      The  shares  of Series 2 Stock and  Series 3 Stock  will be  automatically
converted  into the  Company's  Common  Stock upon  amendment  of the  Company's
certificate of incorporation  to authorize the issuance of sufficient  shares of
Common Stock for such conversion (or, if later,  the January 1997 closing).  The
conversion  price of the Series 2 Stock will be $.05 per share the November 1996
and January 1997 purchases are  completed,  and will be $.0625 per share if such
purchases are not completed.  The conversion price of the Series 3 Stock will be
$.0625 per share.

                                      18

<PAGE>



If such  conversion is effected  prior to a scheduled  closing,  the  underlying
shares of Common Stock will be acquired in lieu of acquiring  shares of Series 2
Stock or Series 3 Stock.  If all the Series 2 and Series 3 shares are issued and
converted to Common Stock, Mr. Blech's designees will acquire 110,000,000 shares
of Common Stock and Dr. Pandey will acquire  21,088,000  shares of Common Stock.
The  holders of the shares of Series 2 Stock or Series 3 Stock are  entitled  to
vote with the holders of the Common  Stock,  casting a number of votes per share
equal to the  number of shares of Common  Stock into which the Series 2 Stock or
Series 3 Stock is  convertible.  Pursuant to the Stock Purchase  Agreement,  Dr.
Pandey and Mr. Blech and his designees  have agreed to vote or execute a written
consent to approve such an amendment to the  certificate of  incorporation.  The
Company anticipates  submitting such amendment for stockholder  approval as soon
as  practicable.  As a result of the voting  rights of the  Series 2 Stock,  The
Edward A. Blech Trust owns securities  entitling it to cast approximately 49% of
the  aggregate  votes  entitled to be cast at an election of  directors  and Mr.
Blech and his designees  collectively will be entitled to cast approximately 77%
of such votes if all  transactions  contemplated  by the Purchase  Agreement are
completed.

      Pursuant to the Stock Purchase Agreement, the Company, Dr. Pandey, and Mr.
Blech have also  entered  into a  stockholders  agreement,  which,  among  other
things:  (i)  generally  prohibits  the sale of any of Dr.  Pandey's  shares  of
capital stock of the Company for a period of 5 years, except with the consent of
Mr. Blech;  (ii)  provides Mr. Blech and his designees  with the right to sell a
pro rata portion  (relative to the holdings of Dr.  Pandey) of any proposed sale
of shares by Dr. Pandey,  and a reciprocal  right in favor of Dr. Pandey to sell
his pro rata  portion of any shares sold by Mr. Blech and his  designees;  (iii)
requires Mr. Blech and his designees to vote for Dr. Pandey as a director of the
Company,  and to use his  efforts  to  cause  Dr.  Pandey  to  remain  Chairman,
President  and CEO of the Company;  (iv)  requires the Company and its directors
(subject to their fiduciary duties to the Company and its  stockholders) to take
such  actions  after the January  1997 closing as Mr. Blech may request to elect
his nominees to constitute a majority of the  directors of the Company;  and (v)
provides for certain demand and piggyback registration rights in favor of Mr.
Blech and his designees.

      The  Company  will pay a  commission  of  $50,000  and  issue an option to
purchase  200,000  shares of Common Stock to the  investment  banking firm which
introduced Mr. Blech to the Company.

      The Company has  received an opinion  from The Griffing  Group,  Inc.,  an
independent  valuation  and financial  advisory  firm, as to the fairness of the
above  transactions,  from a financial point of view, to the shareholders of the
Company.

      It  should be noted  that the  Company  may be unable to meet its  current
obligations  in the event Mr. Blech or his assignees  fail to meet their funding
obligations and other funding cannot be obtained.

      On March 29, 1995,  Kensington Wells, Inc. ("KWI"), the underwriter of the
Company's initial public offering,  signed a letter of intent in which it agreed
to act as a placement agent in a private offering of the Company's Common Stock.
The offering was on a best  efforts,  all-or-none  basis,  and was  subsequently
amended to a minimum - maximum  offering  prior to the  placement of any shares,
and called for a closing no later than  February  15,  1996. A total of $441,600
was raised,

                                      19

<PAGE>



after offering costs,  and the Company closed the offering on February 15, 1996.
Of this total,  $52,800,  after offering costs, was raised in the first quarter,
1996.

      Due to the continuing need for operating funds, the Company obtained loans
totaling  $120,000  during the first  quarter  of 1996 and  $30,000 in the third
quarter of 1996 from four  individuals  not affiliated  with the Company.  These
loans are evidenced by 10%  promissory  notes due one year from the dates of the
loans.  These loans are in addition to the  $180,000 in loans  received in 1995,
from three  different  individuals  under  similar one year terms.  In September
1996, a  non-affiliated  individual made two loans to the Company in the amounts
of $50,000 and  $65,000.  Each of these loans is  evidenced by a 10% and 12% (at
simple interest) promissory note due six months from the dates of the loans.

      The Company's majority  stockholder has also made advances to the Company.
In the first quarter of 1996, the principal  amount of $155,000 was advanced and
is  evidenced  by an 8% (at simple  interest)  promissory  note due December 31,
1996.  This was in addition to $435,000  advanced in 1995 by the same individual
under the same terms.

      On March 26,  1996,  the  Company  entered  into an  agreement  with a new
placement  agent for a  non-public  offering to issue Class C Series 1 Preferred
Stock at $100 per share  convertible into Common Stock, at any time following 60
days from  issuance,  together  with demand  registration  rights for the Common
Stock.  The Class C Series 1 Preferred  Stock is  entitled  to an 8%  cumulative
dividend,  and must  convert to Common  Stock at  maturity  (one year  following
issuance).  The  conversion  price of the  Class C Series 1  Preferred  Stock is
subject  to a floor of $1.25 per share and  ceiling,  as  amended,  of $2.75 per
share.  In March  1996,  the  Company  received a gap loan of  $400,000  from an
entity,  which  converted the  principal  amount of the loan to Class C Series 1
Preferred Stock, with interest on the loan payable totaling 12,500 shares of the
Company's  Common Stock. In April 1996, the Company received  $1,737,500,  after
commissions, from this offering.

      As a result of its net losses to December  31, 1995 and  negative  working
capital and accumulated deficit since inception,  the Company's accountants,  in
their report on the Company's  financial  statements for the year ended December
31, 1995,  included an  explanatory  paragraph  indicating  there is substantial
doubt about the Company's ability to continue as a going concern.  The Company's
research and development activities are at an early stage and the time and money
required to determine the commercial  value and  marketability  of the Company's
proposed  products  cannot be  estimated  with  precision.  The Company  expects
research and  development  activities  to continue to require  significant  cost
expenditures for an indefinite period in the future.

      The Company  continues to apply to various  governmental  agencies to fund
its research on specific  projects  and in prior years had been awarded  certain
grants.  In March 1996 the Company was awarded a National Cancer Institute Small
Business Innovative Research grant in the amount of $86,700 for "Enhanced Xechem
Integrated Screening Techniques" ("EXIST") for paclitaxel.

      In May 1995 the  Company  filed a Drug  Master File with the Food and Drug
Administration  for the Company's  facilities.  The Company is in the process of
completing  its  technology  validation  and  anticipates,  but can  provide  no
assurances,  that a Drug Master File for  paclitaxel  will be filed in the first
quarter of 1997.  The Company  has  sufficient  inventory  of raw  materials  to
produce

                                      20

<PAGE>



commercial bulk paclitaxel which has a market value of approximately  $2,000,000
at current prices and anticipates,  but can provide no assurances,  that it will
commence sales of paclitaxel in the international market in the third quarter of
1997.  Prior to  commencing  such sales,  the  Company  must file for and obtain
approvals from appropriate regulatory agencies in foreign  jurisdictions.  There
can be no  assurance  that such  approvals  will not be  delayed  or  subject to
conditions  or that the  Company  will be able to meet any such  conditions.  In
addition,  the  Company  has no  experience  in  marketing  products  for  human
consumption  and  there can be no  assurance  that the  Company  will be able to
successfully  market  its  paclitaxel  product  in  bulk,  or be able to  obtain
satisfactory packaging of the product in single dosage vials from an independent
manufacturer.

      From December 1989 to October  1990,  Dr. Ramesh C. Pandey,  the Company's
President/CEO,  was a minority  stockholder  and director of Advanced  Molecular
Technologies,  Inc., a  Washington-based  corporation  ("AMT")  formed to gather
paclitaxel bark in the Pacific Northwest for sale. Dr. Pandey had no involvement
in AMT's day-to-day activities,  and believes he was asked to serve on its board
of directors to add academic  credibility to its efforts.  Ocean Marine Services
("Ocean  Marine") claimed to have made an investment of $225,000 in AMT in 1990.
AMT  subsequently  ceased  operations.  In January  1991,  Ocean  Marine filed a
lawsuit  against Dr. Pandey and others in Federal  District  Court in Washington
State,  alleging  breaches of state and Federal  securities  laws in  connection
Ocean Marine's investment and seeking damages.  Dr. Pandey denied any wrongdoing
in  connection  with  the  litigation.  However,  given  the  time  and  expense
associated with a Washington-based  lawsuit and the uncertainties of litigation,
an  out-of-court  settlement  was  reached in late 1992 by Dr.  Pandey,  with no
finding  of  wrongdoing  by Dr.  Pandey.  The  Company  was not a party  to such
proceedings,  Dr. Pandey received a general  release from Ocean Marine,  and the
Company agreed to indemnify Dr. Pandey against any future claims by Ocean Marine
in his employment agreement.

      On  October  12,  1994,  counsel  for Ocean  Marine  requested  additional
information  from Dr.  Pandey,  alleging  that it would not have  entered into a
settlement  agreement  in 1992 had it known that  discussions  were ongoing with
Regal One Corporation regarding a possible business  transaction.  In April 1995
Ocean Marine  instituted an action  against Dr. Pandey  seeking to set aside the
settlement  agreement  based upon its assertion that such  discussions  were not
disclosed  to it,  and  seeking  remedies  under  applicable  state and  federal
securities  laws,  including  interest,  attorneys  fees and  costs,  which  had
cumulated over $525,000 by April 20, 1996  according to Ocean Marine,  and which
could  include  additional  attorneys  fees,  interest  and  costs  through  the
determination  of such  action.  Dr.  Pandey  denied  that  any  wrongdoing  has
occurred.  However the Company,  which had  previously  agreed to indemnify  Dr.
Pandey  against  liabilities  to  Ocean  Marine,  determined  that it was in the
Company's best interest to settle such action,  given the cost of defending such
action,  together with the possibility,  however remote, that an adverse outcome
could have a material adverse effect on to the Company. In addition, the Company
determined  that the time and  effort  necessary  to defend  such  action  would
detract from Dr.  Pandey's  ability to exert full time efforts in executing  the
Company's business plan. Accordingly, the lawsuit was settled in May 1996 by the
agreement  of the  Company  to  pay  $115,000  and to  issue  25,000  shares  of
unregistered  Common Stock to the  plaintiffs,  pursuant to its  indemnification
obligation to Dr. Pandey.

      On August 29,  1996,  the  Company and its then  wholly-owned  subsidiary,
XetaPharm,  Inc. ("XetaPharm"),  entered into a Memorandum of Understanding (the
"MOU") with Petron

                                      21

<PAGE>



International,  Inc. ("Petron"),  wherein Petron agreed to purchase 96 shares of
common stock of XetaPharm  (48.98% of the shares to be outstanding)  for a total
of $500,000.  The MOU provided that Petron would pay for the XetaPharm shares as
follows: $50,000 on or before September 5, 1996; $100,000 on September 30, 1996;
$150,000 on October 30, 1996; and $200,000 on November 30, 1996. The Company had
agreed to make its existing  facility and personnel  available to XetaPharm at a
cost of $25,000 per month for twelve months ending August 31, 1997.

      After each payment,  Petron would receive that number of XetaPharm  shares
for which full payment had been made.

      In the MOU,  Petron  also  agreed  to  purchase  1,250,000  shares  of the
Company's  Common  Stock for a total of $500,000.  The MOU provided  that Petron
would pay for the Company's shares as follows: $50,000 on or before September 5,
1996 and $50,000 on the first day of each of the  following  nine months.  After
each payment,  Petron would receive that number of shares for which full payment
had been made.  Petron granted the Company an option to repurchase up to 250,000
of such shares any time before August 29, 1999 at a price of $0.75 per share.

      On September 5, 1996,  XetaPharm and the Company each received the initial
payment of $50,000.  Petron  defaulted  on its payments of $100,000 to XetaPharm
due September 30, 1996 and $50,000 to the Company due October 1, 1996.

      On October 14, 1996, the Company  notified  Petron that due to non-payment
of amounts due under the MOU, the MOU was terminated.

      Petron now owns 125,000  shares of the Company's  Common Stock and an 8.3%
minority interest in XetaPharm.

      Petron  subsequently  advised  the  Company  that it wished to return  its
purchased shares for its investment amount. The Company is evaluating whether to
accept such offer,  to  exercise  its option to purchase  back the shares of the
Company' Common Stock, or take other action.

      Xechem has  expended  and will  continue  to expend  substantial  funds in
connection  with the research and  development  of its products.  As a result of
these  expenditures,  and even with revenues  anticipated  from  commencement of
sales of paclitaxel,  the Company  anticipates that losses will continue for the
foreseeable future.

      Xechem=s  planned  activities  will require the addition of new personnel,
including  management,  and the continued development of expertise in areas such
as  preclinical   testing,   clinical  trial  management,   regulatory  affairs,
manufacturing and marketing. Further, if Xechem receives regulatory approval for
any of  its  products,  in  the  United  States  or  elsewhere,  it  will  incur
substantial  expenditures  to develop its  manufacturing,  sales,  and marketing
capabilities.  There can be no assurance that Xechem will ever recognize revenue
or  profit  from  any  such   products.   In  addition,   Xechem  may  encounter
unanticipated problems, including developmental,  regulatory,  manufacturing, or
marketable  difficulties,  some of  which  may be  beyond  Xechem=s  ability  to
resolve. Xechem may lack the capacity to produce its products in-house and there
can  be no  assurances  that  it  will  be  able  to  locate  suitable  contract
manufacturers or be able to have them

                                      22

<PAGE>



produce products at satisfactory prices.

      The  Company is  developing  a limited  line of  over-the-counter  natural
products (not requiring FDA approval) for sale through health food outlets, drug
stores  and  physicians  specializing  in natural  medicines.  The  Company  has
selected  several natural,  over the counter  products  manufactured by contract
manufacturers  under the  Company's  XetaPharm  trademark.  The  emphasis of the
products  will be the  combination  of the  natural  health  benefits  of  these
products with the quality of a pharmaceutical  firm.  Initial  marketing efforts
commenced in the third quarter of 1996;  however,  there can be no assurances as
to the level of success for this program, or that the Company will have adequate
financial resources to support such program.



                                      23

<PAGE>



Part II

                              OTHER INFORMATION

Item 1. Legal Proceedings - None

Item 2. Changes in Securities - None

Item 3. Defaults Upon Senior Securities - None

Item 5. Other Information - None

Item 6. Exhibits and Reports on Form 8-K

        (a).Exhibits

              None

        (b).Reports on Form 8-K

              Form 8-K dated  September 9, 1996,  in which  disclosure  was made
              under Item 5 Other Events.


                                      24

<PAGE>



                                  SIGNATURES


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


        XECHEM INTERNATIONAL, INC.



Date: November 19, 1996

                                      /s/  Ramesh C. Pandey
                                      Ramesh C. Pandey, Ph.D.
                                      President/Chief Executive Officer




                                       /s/ Leonard A. Mudry
                                      Leonard A. Mudry,
                                      Vice President - Finance and Operations


                                      25

<PAGE>



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     
</LEGEND>
                     

       
<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                              dec-31-1996
<PERIOD-END>                                   sep-30-1996
<CASH>                                         50,824
<SECURITIES>                                   0
<RECEIVABLES>                                  0
<ALLOWANCES>                                   0
<INVENTORY>                                    1,326,849
<CURRENT-ASSETS>                               1,545,237
<PP&E>                                         1,167,874
<DEPRECIATION>                                 309,740
<TOTAL-ASSETS>                                 3,314,898
<CURRENT-LIABILITIES>                          1,718,213
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       77
<OTHER-SE>                                     1,162,120
<TOTAL-LIABILITY-AND-EQUITY>                   3,314,898
<SALES>                                        48,471
<TOTAL-REVENUES>                               48,471
<CGS>                                          0
<TOTAL-COSTS>                                  657,562
<OTHER-EXPENSES>                               (2,648)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             8,762
<INCOME-PRETAX>                                (633,838)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (633,838)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (633,838)
<EPS-PRIMARY>                                  (.09)
<EPS-DILUTED>                                  (.09)
        


</TABLE>


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