Lipocine inc. (LPCN)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11
Revenues:
License revenue

-

-

164

0

-

0

0

0

428

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

License revenue

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

Research revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

Total revenues

-

-

164

0

-

0

0

0

428

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,709

0

0

0

0

0

0

0

Operating expenses:
Research and development

2,511

1,840

1,713

1,964

1,949

2,181

1,422

1,482

1,377

1,767

2,046

4,106

3,083

1,328

1,506

2,567

2,673

2,765

4,733

3,161

1,918

2,890

3,246

5,973

3,368

2,464

1,568

443

645

-

547

-

-

-

-

-

-

Filing fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1

2

3

-

0

-

-

Professional fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-16

23

23

2

0

0

0

Consulting fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

33

-

0

-

-

Consulting fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

33

-

-

-

-

-

Incorporation

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

0

0

0

0

Franchise tax expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

-

-

Other

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

-

-

General and administrative

2,085

1,607

1,427

1,386

1,175

989

930

1,682

1,687

3,635

2,719

2,033

1,825

1,343

1,394

3,247

4,397

1,930

1,700

1,115

1,055

1,170

871

1,035

1,923

1,034

1,181

712

707

1,019

467

3

61

5

0

0

0

Restructuring costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

385

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Reverse merger costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

794

216

-

-

0

-

-

-

-

-

-

Total operating expenses

4,597

3,448

3,140

3,350

3,125

3,171

2,353

3,164

3,065

5,402

4,766

6,140

4,908

3,015

3,286

5,815

7,070

4,696

6,433

4,277

2,974

4,060

4,118

7,009

5,292

4,412

3,545

1,373

1,352

-

-

-

-

-

-

-

-

Operating loss

-4,597

-3,448

-2,975

-3,350

-3,125

-3,171

-2,353

-3,164

-2,636

-5,402

-4,766

-6,140

-4,908

-3,015

-3,286

-5,815

-7,070

-4,696

-6,433

-4,277

-2,974

-4,060

-4,118

-7,009

-5,292

-4,412

-3,545

-1,373

-1,352

-

-1,015

-

-

-

-

-

-

Other income (expense):
Interest and investment income

59

-

98

124

125

-

112

120

110

-

65

50

48

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense

133

-

183

204

223

-

218

211

192

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other expense, net

-73

-80

-84

-79

-98

-54

-106

-91

-82

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized loss on warrant liability

-1,100

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income (expense), net

-

-

-

-

-

-

-

-

-

-

65

50

48

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

50

55

61

62

61

31

18

20

24

37

25

22

15

0

0

-

2

-

-

-

-

-

-

Loss before income tax expense

-5,770

-3,292

-3,060

-3,430

-3,224

-3,225

-2,459

-3,255

-2,719

-5,331

-4,700

-6,089

-4,860

-2,966

-3,235

-5,760

-7,008

-4,633

-6,372

-4,246

-2,955

-4,039

-4,094

-6,971

-5,267

-4,390

-3,530

-1,372

-1,351

-

-1,012

-

-

-

-

-

-

Income tax expense

0

-0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-55

0

0

-

0

-

-

-

-

-

-

(Loss) from Operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-10

-4

-61

-

0

-

-

Provision for income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

-

-

Franchise tax expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

0

Other

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

0

Total general and administrative expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

61

-

-

-

0

0

Total Expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

Total Expanses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

(Loss) from Operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-61

-

-

-

0

0

Provision for income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

0

Net loss

-5,770

-3,292

-3,060

-3,430

-3,224

-3,225

-2,459

-3,255

-2,719

-5,331

-4,700

-6,089

-4,861

-2,966

-3,235

-5,760

-7,009

-4,633

-6,372

-4,246

-2,955

-4,039

-4,094

-6,971

-5,267

-4,390

-3,475

-1,372

-1,351

5,022

-1,012

-61

-61

-5

0

0

0

Basic loss per share attributable to common stock

-0.14

-0.10

-0.12

-0.14

-0.14

-0.15

-0.12

-0.15

-0.13

-0.26

-0.22

-0.31

-0.26

-0.16

-0.18

-0.32

-0.38

-0.27

-0.35

-0.26

-0.23

-0.32

-0.32

-0.55

-0.41

-0.44

-0.39

-0.31

-0.30

-

-0.23

-

-

-

-

-

-

Weighted average common shares outstanding, basic

41,347

30,642

24,911

24,591

23,383

21,613

21,266

21,264

21,264

21,233

20,890

19,372

18,711

18,276

18,252

18,251

18,251

18,329

18,238

16,496

12,819

12,791

12,775

12,770

12,728

11,626

8,914

4,455

4,455

-

4,455

-

-

-

-

-

-

Diluted loss per share attributable to common stock

-0.14

-0.10

-0.12

-0.14

-0.14

-0.15

-0.12

-0.15

-0.13

-0.26

-0.22

-0.31

-0.26

-0.16

-0.18

-0.32

-0.38

-0.27

-0.35

-0.26

-0.23

-0.32

-0.32

-0.55

-0.41

-0.44

-0.39

-0.31

-0.30

-

-0.23

-

-

-

-

-

-

Weighted average common shares outstanding, diluted

41,347

30,642

24,911

24,591

23,383

21,613

21,266

21,264

21,264

21,233

20,890

19,372

18,711

18,276

18,252

18,251

18,251

18,329

18,238

16,496

12,819

12,791

12,775

12,770

12,728

11,626

8,914

4,455

4,455

-

4,455

-

-

-

-

-

-

Comprehensive loss:
Net loss

-5,770

-3,292

-3,060

-3,430

-3,224

-3,225

-2,459

-3,255

-2,719

-5,331

-4,700

-6,089

-4,861

-2,966

-3,235

-5,760

-7,009

-4,633

-6,372

-4,246

-2,955

-4,039

-4,094

-6,971

-5,267

-4,390

-3,475

-1,372

-1,351

5,022

-1,012

-61

-61

-5

0

0

0

Net unrealized gain on available-for-sale securities

0

-0

-2

1

2

2

7

8

-15

-4

0

5

2

-8

-5

3

35

-38

15

-10

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive loss

-5,770

-3,292

-3,062

-3,429

-3,222

-3,222

-2,451

-3,247

-2,735

-5,335

-4,700

-6,084

-4,858

-2,975

-3,241

-5,757

-6,973

-4,672

-6,356

-4,256

-2,955

-4,039

-4,094

-6,971

-5,267

-4,390

-3,475

-1,372

-1,351

-

-

-

-

-

-

-

-

(Loss) per common share - Basic and Diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

-0.02

-

0.00

-

-

Weighted Average Number of Common Shares Outstanding - Basic and Diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,000

3,494

-

0

-

-

(Loss) per common share - Basic and Diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.02

-

-

-

0.00

0.00

Weighted Average Number of Common Shares Outstanding - Basic and Diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,494

-

-

-

0

0