Page
|
|
|
|
Balance
Sheets as of December 31, 2005 and March 31, 2006
|
3
|
|
|
Statements
of Operations for the three month periods ended
|
|
March
31, 2005 and 2006
|
4
|
|
|
Statements
of Cash Flows for the three month periods ended
|
|
March
31, 2005 and 2006
|
5
|
|
|
Financial
Highlights
|
6
|
|
|
Operating
Results and Trends
|
6
|
As
of
December
31,
2005
|
As
of March
31,
2006
|
||||||
ASSETS
|
|||||||
Cash
and cash equivalents
|
€
|
12,785
|
€
|
9,746
|
|||
Receivables
|
8
|
8
|
|||||
Receivables
from related parties
|
1,867
|
1,998
|
|||||
Inventories
|
1,628
|
1,779
|
|||||
Prepaid
expenses and other current assets
|
918
|
732
|
|||||
Total
Current Assets
|
17,206
|
14,263
|
|||||
Property,
manufacturing facility and equipment, at cost
|
17,456
|
17,659
|
|||||
Less:
Accumulated depreciation
|
8,825
|
9,006
|
|||||
Property,
manufacturing facility and equipment, net
|
8,631
|
8,653
|
|||||
Intangible
assets, net of amortization
|
267
|
503
|
|||||
Other
non-current assets
|
9
|
7
|
|||||
Total
Assets
|
€
|
26,113
|
€
|
23,426
|
|||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|||||||
Accounts
payable
|
2,644
|
3,331
|
|||||
Payables
to related parties
|
542
|
565
|
|||||
Accrued
expenses and other current liabilities
|
1,063
|
982
|
|||||
Current
maturities of long-term debt
|
916
|
797
|
|||||
Deferred
income
|
283
|
248
|
|||||
Total
Current Liabilities
|
5,448
|
5,923
|
|||||
Long-term
debt, net of current maturities
|
2,485
|
2,203
|
|||||
Termination
indemnities
|
706
|
715
|
|||||
Total
Liabilities
|
8,639
|
8,841
|
|||||
Share
capital (par value: €1.00; 12,690,321 shares authorized, 9,610,630 shares
issued at December 31, 2005 and March 31, 2006,
respectively)
|
9,611
|
9,611
|
|||||
Additional
paid in capital
|
33,090
|
33,306
|
|||||
Accumulated
deficit
|
(25,227
|
)
|
(28,332
|
)
|
|||
Total
Shareholders’ Equity
|
17,474
|
14,585
|
|||||
Total
Liabilities and Shareholders’ Equity
|
€
|
26,113
|
€
|
23,426
|
For
the Three Months Ended March 31,
|
|||||||
2005
|
2006
|
||||||
Revenues:
|
|||||||
Sales
to affiliates
|
€
|
500
|
€
|
912
|
|||
Third
party product sales
|
93
|
3
|
|||||
Total
product sales
|
593
|
915
|
|||||
Other
income and revenues
|
70
|
35
|
|||||
Total
Revenues
|
663
|
950
|
|||||
|
|||||||
Operating
costs and expenses:
|
|||||||
Cost
of goods sold
|
502
|
763
|
|||||
Charges
from affiliates
|
271
|
215
|
|||||
Research
and development
|
644
|
1,623
|
|||||
General
and administrative
|
412
|
1,296
|
|||||
Depreciation
and amortization
|
23
|
42
|
|||||
|
1,852
|
3,939
|
|||||
Operating
loss
|
(1,189
|
)
|
(2,989
|
)
|
|||
|
|||||||
Foreign
currency exchange gain (loss), net
|
(55
|
)
|
(168
|
)
|
|||
Interest
income (expense), net
|
(2,148
|
)
|
52
|
||||
|
(2,203
|
)
|
(116
|
)
|
|||
Pre-tax
loss
|
(3,392
|
)
|
(3,105
|
)
|
|||
Income
tax expense:
|
|||||||
Current
|
(16
|
)
|
-
|
||||
Deferred
|
-
|
-
|
|||||
|
(16
|
)
|
-
|
||||
Net
loss
|
€
|
(3,408
|
)
|
€
|
(3,105
|
)
|
|
|
|||||||
Net
loss per share:
|
|||||||
Basic
and diluted net loss per share
|
€
|
0.68
|
€
|
0.32
|
|||
Weighted
average shares used to compute basic and diluted net loss per
share
|
5,000,000
|
9,610,630
|
For
the Three Months Ended March 31,
|
|||||||
2005
|
2006
|
||||||
Cash
Flows From Operating Activities:
|
|||||||
Net
loss
|
€
|
(3,408
|
)
|
€
|
(3,105
|
)
|
|
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
|||||||
Unrealized
foreign exchange loss
|
118
|
-
|
|||||
Depreciation
and amortization
|
360
|
219
|
|||||
Non
cash interest expense
|
1,750
|
-
|
|||||
Stock
based compensation
|
66
|
213
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(262
|
)
|
(131
|
)
|
|||
Inventories
|
(504
|
)
|
(152
|
)
|
|||
Prepaid
expenses and other current assets
|
212
|
188
|
|||||
Accounts
payable and accrued expenses
|
(428
|
)
|
629
|
||||
Deferred
income
|
(73
|
)
|
(35
|
)
|
|||
Termination
indemnities
|
(17
|
)
|
8
|
||||
Net
cash used in operating activities
|
(2,186
|
)
|
(2,166
|
)
|
|||
Cash
Flows From Investing Activities:
|
|||||||
Capital
expenditures
|
(244
|
)
|
(198
|
)
|
|||
Intangible
expenditures
|
(18
|
)
|
(274
|
)
|
|||
Net
cash used in investing activities
|
(262
|
)
|
(472
|
)
|
|||
Cash
Flows From Financing Activities:
|
|||||||
Capital
contribution
|
1,600
|
-
|
|||||
Repayments
of long-term debt
|
(162
|
)
|
(401
|
)
|
|||
Proceeds
from Series A convertible Notes
|
1,465
|
-
|
|||||
Proceeds
(repayment) of affiliate’s loan
|
(700
|
)
|
-
|
||||
Proceeds
(repayment) from bank overdrafts and short term borrowings
|
(2,199
|
)
|
-
|
||||
Net
cash provided by (used in) financing activities
|
4
|
(401
|
)
|
||||
Decrease
in cash and cash equivalents
|
(2,444
|
)
|
(3,039
|
)
|
|||
Cash
and cash equivalents, beginning of period
|
2,461
|
12,785
|
|||||
Cash
and cash equivalents, end of period
|
€
|
17
|
€
|
9,746
|
·
|
Total
revenues were €0.95 million, compared to €0.66
million
|
·
|
Operating
costs and expenses were €3.94 million, compared to €1.85
million
|
·
|
Research
and development expenses, which are included in operating costs
and
expenses, were €1.62 million, compared to €0.64
million
|
·
|
Operating
loss was €2.99 million, compared to €1.19
million
|
·
|
Interest
income (expense), net, was €0.05 million, compared to (€2.15)
million
|
·
|
Pre-tax
loss was €3.10 million, compared to €3.39
million
|
·
|
Net
loss was €3.10 million, compared to €3.41
million
|
·
|
Basic
and diluted net loss per share was €0.32, compared to €0.68 per
share
|
·
|
Cash
used in operating activities was €2.17 million, compared to €2.19
million
|
·
|
Cash
and cash equivalents amounted to €9.75 million as of March 31, 2006
|