Page
|
|
PROSPECTUS
SUMMARY
|
1
|
SUMMARY
FINANCIAL DATA
|
4
|
RISK
FACTORS
|
8
|
FORWARD-LOOKING
STATEMENTS
|
19
|
USE
OF PROCEEDS
|
19
|
DIVIDEND
POLICY
|
20
|
CAPITALIZATION
AND INDEBTEDNESS
|
22
|
SELECTED
FINANCIAL DATA
|
23
|
OPERATING
AND FINANCIAL REVIEW AND PROSPECTS
|
27
|
BUSINESS
|
44
|
MANAGEMENT
|
69
|
RELATED
PARTY TRANSACTIONS
|
79
|
PRINCIPAL
SHAREHOLDERS
|
82
|
DESCRIPTION
OF SECURITIES
|
85
|
DESCRIPTION
OF AMERICAN DEPOSITARY SHARES
|
97
|
COMPARISON
OF ITALIAN AND DELAWARE CORPORATE LAWS
|
102
|
SHARES
ELIGIBLE FOR FUTURE SALE
|
109
|
EXCHANGE
CONTROLS
|
110
|
TAXATION
|
110
|
SELLING
SECURITY HOLDERS
|
115
|
PLAN
OF DISTRIBUTION
|
122
|
TRADING
MARKETS AND PRICE HISTORY OF THE ADSs
|
124
|
LEGAL
MATTERS
|
125
|
EXPERTS
|
125
|
EXPENSES
RELATED TO THIS OFFERING
|
125
|
WHERE
YOU CAN FIND MORE INFORMATION
|
125
|
SERVICE
OF PROCESS AND ENFORCEMENT OF JUDGMENTS
|
126
|
INDEX
TO FINANCIAL STATEMENTS
|
F-1
|
Product
Candidate
|
|
Intended
Use
|
|
Stage
of Development/Status
|
Defibrotide
|
|
Treat
VOD with multiple-organ failure
|
|
Phase
III in the United States/Orphan drug designation in the United States
and
Europe; fast track designation in the United States
|
Defibrotide
|
|
Prevent
VOD
|
|
Phase II/III
in Europe/Orphan drug designation in Europe
|
Defibrotide
|
Treat
multiple myeloma
|
Phase
I/II in Italy
|
Statement
of Operations Data:
|
For
The Years Ended
December
31,
|
For
The Nine Months
Ended
September 30,
|
|||||||||||||||||
(000s
omitted except per share data)
|
2001
|
2002
|
2003
|
2004
|
2004
|
2005
|
|||||||||||||
Revenues:
|
|
|
|
|
(unaudited)
|
||||||||||||||
Sales
to affiliates
|
€
|
6,459
|
€
|
5,915
|
€
|
6,532
|
€
|
2,870
|
€
|
1,719
|
€
|
1,900
|
|||||||
Third
party product sales
|
—
|
—
|
—
|
243
|
243
|
95
|
|||||||||||||
Total
product sales
|
6,459
|
5,915
|
6,532
|
3,113
|
1,962
|
1,995
|
|||||||||||||
Other
income and revenues
|
5
|
392
|
1,843
|
583
|
501
|
210
|
|||||||||||||
Total
revenues
|
6,464
|
6,307
|
8,375
|
3,696
|
2,463
|
2,205
|
|||||||||||||
Operating
costs and expenses:
|
|||||||||||||||||||
Cost
of goods sold
|
2,531
|
2,135
|
2,435
|
2,579
|
1,453
|
1,721
|
|||||||||||||
Charges
from affiliates
|
1,025
|
1,156
|
1,485
|
1,665
|
915
|
781
|
|||||||||||||
Research
and development
|
2,206
|
1,753
|
2,253
|
2,922
|
2,461
|
3,117
|
|||||||||||||
General
and administrative
|
793
|
864
|
854
|
815
|
602
|
1,375
|
|||||||||||||
Non-cash
compensation
|
—
|
—
|
—
|
379
|
—
|
363
|
|||||||||||||
Depreciation
and amortization
|
185
|
102
|
67
|
89
|
52
|
78
|
|||||||||||||
6,740
|
6,010
|
7,094
|
8,449
|
5,483
|
7,435
|
||||||||||||||
Operating
income (loss)
|
(276
|
)
|
297
|
1,281
|
(4,753
|
)
|
(3,020
|
)
|
(5,230
|
)
|
|||||||||
Other
income
|
—
|
195
|
—
|
—
|
—
|
—
|
|||||||||||||
Foreign
currency exchange gain (loss), net
|
—
|
268
|
156
|
(55
|
)
|
42
|
(435
|
)
|
|||||||||||
Interest
income (expense), net
|
(147
|
)
|
(105
|
)
|
(71
|
)
|
(2,192
|
)
|
(26
|
)
|
(4,197
|
)
|
|||||||
Pre-tax
income (loss)
|
(423
|
)
|
655
|
1,366
|
(7,000
|
)
|
(3,004
|
)
|
(9,862
|
)
|
|||||||||
Income
tax expense (benefit):
|
|||||||||||||||||||
Current
|
145
|
128
|
243
|
65
|
48
|
48
|
|||||||||||||
Deferred
|
13
|
108
|
(84
|
)
|
(37
|
)
|
(28
|
)
|
—
|
||||||||||
158
|
236
|
159
|
28
|
20
|
48
|
||||||||||||||
Net
income (loss)
|
€
|
(581
|
)
|
€
|
419
|
€
|
1,207
|
€
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,910
|
)
|
|||
Net
income (loss) per share:
|
|||||||||||||||||||
Basic
and Diluted
|
€
|
(0.12
|
)
|
€
|
0.08
|
€
|
0.24
|
€
|
(1.41
|
)
|
€
|
(0.60
|
)
|
€
|
(1.62
|
)
|
(000’s
omitted)
|
Pro
Forma Condensed Balance Sheet
As
of September 30, 2005
|
|||||||||
Historical
(Unaudited)
|
Pro
Forma
Adjustment
|
Pro
Forma
|
||||||||
Assets
|
||||||||||
Cash
and cash equivalents
|
€
|
7,012
|
€
|
8,200
|
€
|
15,212
|
||||
Receivables
|
909
|
909
|
||||||||
Inventories
|
1,683
|
1,683
|
||||||||
Prepaid
expenses and other current assets
|
1,075
|
1,075
|
||||||||
Total
Current Assets
|
10,679
|
8,200
|
18,879
|
|||||||
Property,
manufacturing facility and equipment, net
|
8,526
|
8,526
|
||||||||
Intangible
and other assets, net
|
845
|
845
|
||||||||
€
|
20,050
|
€
|
8,200
|
€
|
28,250
|
|||||
Liabilities
and Shareholders’ Equity
|
||||||||||
Payables,
accruals, other current liabilities
|
€
|
3,368
|
€ |
€
|
3,3683,368
|
|||||
Current
maturities of long-term debt
|
895
|
895
|
||||||||
Deferred
income
|
350
|
350
|
||||||||
Total
Current Liabilities
|
4,613
|
—
|
4,613
|
|||||||
Long-term
debt, net of current maturities
|
2,577
|
2,577
|
||||||||
Termination
indemnities
|
693
|
693
|
||||||||
Total
Liabilities
|
7,883
|
—
|
7,883
|
|||||||
Total
Shareholders’ Equity
|
12,167
|
8,200
|
20,367
|
|||||||
€
|
20,050
|
€
|
8,200
|
€
|
28,250
|
·
|
our
receipt of the net proceeds from the sale of $8.010 million of our
Series
A senior convertible promissory notes from October through January
2005 as
if we had received the net proceeds on January 1, 2004;
and
|
·
|
our
receipt and use of the net proceeds from the sale of 2,400,000 of
our
ordinary shares in June 2005 in our initial public offering and 300,000
of
our ordinary shares in July 2005 from the exercise of part of the
underwriters’ over-allotment option, after deducting underwriting
discounts and commissions and offering expenses, as if we had received
and
used the net proceeds on January 1,
2004.
|
Pro
Forma Condensed Statement of Operations
For
the Year Ended December 31, 2004
|
||||||||||
(000s
omitted except per share data)
|
Historical
(Audited)
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
Revenues:
|
|
|
|
|||||||
Sales
to affiliates
|
€
|
2,870
|
€
|
€
|
2,870
|
|||||
Third
party product sales
|
243
|
243
|
||||||||
Total
product sales
|
3,113
|
3,113
|
||||||||
Other
income and revenues
|
583
|
583
|
||||||||
Total
revenues
|
3,696
|
3,696
|
||||||||
Operating
costs and expenses:
|
||||||||||
Cost
of goods sold
|
2,579
|
2,579
|
||||||||
Charges
from affiliates
|
1,665
|
1,665
|
||||||||
Research
and development
|
2,922
|
2,922
|
||||||||
General
and administrative
|
815
|
815
|
||||||||
Non-cash
compensation
|
379
|
379
|
||||||||
Depreciation
and amortization
|
89
|
89
|
||||||||
8,449
|
8,449
|
|||||||||
Operating
loss
|
(4,753
|
)
|
(4,753
|
)
|
||||||
Foreign
currency exchange loss, net
|
(55
|
)
|
(55
|
)
|
||||||
Interest
income (expense), net
|
(2,192
|
)
|
3,784
|
(5,976
|
)
|
|||||
Pre-tax
loss
|
(7,000
|
)
|
3,784
|
(10,784
|
)
|
|||||
Income
tax expense (benefit):
|
||||||||||
Current
|
65
|
65
|
||||||||
Deferred
|
(37
|
)
|
(37
|
)
|
||||||
28
|
28
|
|||||||||
Net
loss
|
€
|
(7,028
|
)
|
€
|
3,784
|
€
|
(10,812
|
)
|
·
|
The
net proceeds of our initial public offering were used to repay part
of our
Series A senior convertible promissory notes, loans from our affiliate
Sirton and for working capital. In addition, at the time of our initial
public offering, the holder of $2.912 million of our Series A notes
elected to convert its notes into our ordinary
shares.
|
·
|
If
these transactions had occurred on January 1, 2004, the pro forma
impact
on our operating results for the year ended December 31, 2004 would
have
been that (i) we would not have incurred interest paid and accrued
in the
amount of €53 thousand and (ii) we would have incurred additional non-cash
interest of €3.837 million from the write-off of the issue discount and
debt issue costs associated with the portion of our Series A notes
that
were redeemed.
|
·
|
our
receipt and use of the net proceeds from the sale of $1.912 million
of our
Series A notes in January 2005 as if we had received and used the
net
proceeds on January 1, 2005; and
|
·
|
our
receipt and use of the net proceeds from the sale of 2,400,000 of
our
ordinary shares in June 2005 in our initial public offering and 300,000
of
our ordinary shares in July 2005 from the exercise of part of the
underwriters’ over-allotment option after deducting underwriting discounts
and commissions and offering expenses, as if we had received and
used the
net proceeds on January 1, 2004.
|
Pro
Forma Condensed Statement of Operations
For
the Nine Months Ended September 30, 2005
|
||||||||||
(000s
omitted except per share data)
|
Historical
(Unaudited)
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
Revenues:
|
|
|
|
|||||||
Sales
to affiliates
|
€
|
1,900
|
€
|
1,900
|
||||||
Third
party product sales
|
95
|
95
|
||||||||
Total
product sales
|
1,995
|
1,995
|
||||||||
Other
income and revenues
|
210
|
210
|
||||||||
Total
revenues
|
2,205
|
2,205
|
||||||||
Operating
costs and expenses:
|
||||||||||
Cost
of goods sold
|
1,721
|
1,721
|
||||||||
Charges
from affiliates
|
781
|
781
|
||||||||
Research
and development
|
3,117
|
3,117
|
||||||||
General
and administrative
|
1,375
|
1,375
|
||||||||
Non-cash
compensation
|
363
|
363
|
||||||||
Depreciation
and amortization
|
78
|
78
|
||||||||
7,435
|
7,435
|
|||||||||
Operating
loss
|
(5,230
|
)
|
(5,230
|
)
|
||||||
Foreign
currency exchange loss, net
|
(435
|
)
|
(435
|
)
|
||||||
Interest
income (expense), net
|
(4,197
|
)
|
258
|
(3,939
|
)
|
|||||
Pre-tax
loss
|
(9,862
|
)
|
258
|
(9,604
|
)
|
|||||
Income
tax benefit:
|
||||||||||
Current
|
48
|
48
|
||||||||
Deferred
|
—
|
—
|
||||||||
48
|
48
|
|||||||||
Net
loss
|
€
|
(9,910
|
)
|
€
|
258
|
€
|
(9,652
|
)
|
·
|
The
net proceeds of our initial public offering were used to repay part
of our
Series A senior convertible promissory notes, loans from our affiliate
Sirton on and for working capital. In addition, at the time of our
initial
public offering, the holder of $2.912 million of our Series A notes
elected to convert its notes into our ordinary
shares.
|
·
|
If
these transactions had occurred on January 1, 2005, the pro forma
impact
on our operating results for the nine month period ended September
30,
2005 is that we would not have incurred interest paid and accrued
in the
amount of €258 thousand. Therefore, our operating results still reflect
the non-cash interest expense from the write-off of the issue discount
and
debt issue costs associated with the redemption of a portion of
our Series
A notes.
|
·
|
delays
in obtaining FDA or other regulatory agency clearance to commence
a
clinical trial;
|
·
|
delays
in the enrollment of patients;
|
·
|
lack
of effectiveness of the product candidate during clinical trials;
or
|
·
|
adverse
events or safety issues.
|
·
|
restrictions
on such products or manufacturing processes;
|
·
|
withdrawal
of the products from the market;
|
·
|
voluntary
or mandatory recalls;
|
·
|
fines;
|
·
|
suspension
of regulatory approvals;
|
·
|
product
seizures; or
|
·
|
injunctions
or the imposition of civil or criminal penalties.
|
U.S.
Dollar per
Euro
|
|||||||
Year
|
Average
|
Period
End
|
|||||
2000
|
0.9207
|
0.9388
|
|||||
2001
|
0.8909
|
0.8901
|
|||||
2002
|
0.9495
|
1.0485
|
|||||
2003
|
1.1411
|
1.2597
|
|||||
2004
|
1.2478
|
1.3538
|
|||||
2005
|
1.2400
|
1.1842
|
U.S.
Dollar per
Euro
|
|||||||
Month
|
High
|
Low
|
|||||
July
2005
|
1.2200
|
1.1917
|
|||||
August
2005
|
1.2434
|
1.2147
|
|||||
September
2005
|
1.2538
|
1.2011
|
|||||
October
2005
|
1.2148
|
1.1914
|
|||||
November
2005
|
1.2067
|
1.1667
|
|||||
December
2005
|
1.2041
|
1.1699
|
|||||
January
2006 (through January 27, 2006)
|
1.2287
|
1.1980
|
·
|
on
an actual basis; and
|
·
|
on
a pro forma basis to reflect our issuance of and our receipt and
use of
the net proceeds from a private placement in October 2005 of 1,551,125
of
our ordinary shares at a price per share of $7.05 and warrants to
purchase
an aggregate of 620,450 ordinary shares after deducting placement
fees of
$656,126 and estimated offering expenses of $363,975, as if we had
received and used the net proceeds on September 30,
2005.
|
As
of
September
30,
2005
Actual
(unaudited)
|
Pro
Forma
For
Private
Placement
|
||||||
Long-term
debt:
|
|||||||
Mortgage
loans secured by real property
|
€
|
2,323
|
€
|
2,323
|
|||
Loans
secured by equipment
|
700
|
700
|
|||||
Other
|
449
|
449
|
|||||
3,472
|
3,472
|
||||||
Less
current maturities
|
895
|
895
|
|||||
2,577
|
2,577
|
||||||
Shareholders’ equity: | |||||||
Ordinary
shares, par value €1.00 per share, 11,976,803 shares authorized; 8,059,505
shares issued and outstanding, actual; 9,610,630, shares issued and
outstanding, pro forma
|
8,060
|
9,611
|
|||||
Additional
paid-in capital ›
|
26,925
|
33,574
|
|||||
Accumulated
deficit
|
(22,818
|
)
|
(22,818
|
)
|
|||
Total
Shareholders’ Equity
|
12,167
|
20,367
|
|||||
Total
Capitalization
|
€
|
14,744
|
€
|
22,944
|
·
|
503,298
ordinary shares issuable at $9.52 per share upon exercise of our
outstanding warrants issued in connection with the Series A
notes;
|
·
|
620,450
ordinary shares issuable at $9.69 per share upon exercise of warrants
issued in connection with the October 2005 private placement of ordinary
shares;
|
·
|
93,068
ordinary shares issuable at $9.69 per share upon exercise of warrants
issued to the placement agent of our October 2005 private placement
of
ordinary shares and warrants.
|
·
|
982,000
ordinary shares issuable upon exercise of our options that were
outstanding at September 30, 2005;
and
|
·
|
578,000
ordinary shares issuable upon exercise of options available for future
grant under our existing equity incentive plans at September 30,
2005.
|
Statement
of Operations Data:
|
For
The Years Ended
December
31,
|
For
The Nine Months
Ended
September 30,
|
|||||||||||||||||
(000s
omitted except per share data)
|
2001
|
2002
|
2003
|
2004
|
2004
|
2005
|
|||||||||||||
Revenues:
|
|
|
|
|
(unaudited)
|
||||||||||||||
Sales
to affiliates
|
€
|
6,459
|
€
|
5,915
|
€
|
6,532
|
€
|
2,870
|
€
|
1,719
|
€
|
1,900
|
|||||||
Third
party product sales
|
—
|
—
|
—
|
243
|
243
|
95
|
|||||||||||||
Total
product sales
|
6,459
|
5,915
|
6,532
|
3,113
|
1,962
|
1,995
|
|||||||||||||
Other
income and revenues
|
5
|
392
|
1,843
|
583
|
501
|
210
|
|||||||||||||
Total
revenues
|
6,464
|
6,307
|
8,375
|
3,696
|
2,463
|
2,205
|
|||||||||||||
Operating
costs and expenses:
|
|||||||||||||||||||
Cost
of goods sold
|
2,531
|
2,135
|
2,435
|
2,579
|
1,453
|
1,721
|
|||||||||||||
Charges
from affiliates
|
1,025
|
1,156
|
1,485
|
1,665
|
915
|
781
|
|||||||||||||
Research
and development
|
2,206
|
1,753
|
2,253
|
2,922
|
2,461
|
3,117
|
|||||||||||||
General
and administrative
|
793
|
864
|
854
|
815
|
602
|
1,375
|
|||||||||||||
Non-cash
compensation
|
—
|
—
|
—
|
379
|
—
|
363
|
|||||||||||||
Depreciation
and amortization
|
185
|
102
|
67
|
89
|
52
|
78
|
|||||||||||||
6,740
|
6,010
|
7,094
|
8,449
|
5,483
|
7,435
|
||||||||||||||
|
|||||||||||||||||||
Operating
income (loss)
|
(276
|
)
|
297
|
1,281
|
(4,753
|
)
|
(3,020
|
)
|
(5,230
|
)
|
|||||||||
Other
income
|
—
|
195
|
—
|
—
|
—
|
—
|
|||||||||||||
Foreign
currency exchange gain (loss), net
|
—
|
268
|
156
|
(55
|
)
|
42
|
(435
|
)
|
|||||||||||
Interest
income (expense), net
|
(147
|
)
|
(105
|
)
|
(71
|
)
|
(2,192
|
)
|
(26
|
)
|
(4,197
|
)
|
|||||||
Pre-tax
income (loss)
|
(423
|
)
|
655
|
1,366
|
(7,000
|
)
|
(3,004
|
)
|
(9,862
|
)
|
|||||||||
Income
tax expense (benefit):
|
|||||||||||||||||||
Current
|
145
|
128
|
243
|
65
|
48
|
48
|
|||||||||||||
Deferred
|
13
|
108
|
(84
|
)
|
(37
|
)
|
(28
|
)
|
—
|
||||||||||
158
|
236
|
159
|
28
|
20
|
48
|
||||||||||||||
|
|
|
|||||||||||||||||
Net
income (loss)
|
€
|
(581
|
)
|
€
|
419
|
€
|
1,207
|
€
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,910
|
)
|
|||
|
|||||||||||||||||||
Net
income (loss) per share:
|
|||||||||||||||||||
Basic
and Diluted
|
€
|
(0.12
|
)
|
€
|
0.08
|
€
|
0.24
|
€
|
(1.41
|
)
|
€
|
(0.60
|
)
|
€
|
(1.62
|
)
|
(000’s
omitted)
|
Pro
Forma Condensed Balance Sheet
As
of September 30, 2005
|
|||||||||
Historical
(Unaudited)
|
Pro
Forma
Adjustment
|
Pro
Forma
|
||||||||
Assets
|
||||||||||
Cash
and cash equivalents
|
€
|
7,012
|
€
|
8,200
|
€
|
15,212
|
||||
Receivables
|
909
|
909
|
||||||||
Inventories
|
1,683
|
1,683
|
||||||||
Prepaid
expenses and other current assets
|
1,075
|
1,075
|
||||||||
Total
Current Assets
|
10,679
|
8,200
|
18,879
|
|||||||
Property,
manufacturing facility and equipment, net
|
8,526
|
8,526
|
||||||||
Intangible
and other assets, net
|
845
|
845
|
||||||||
€
|
20,050
|
€
|
8,200
|
€
|
28,250
|
|||||
Liabilities
and Shareholders’ Equity
|
||||||||||
Payables,
accruals, other current liabilities
|
€
|
3,368
|
€
|
—
|
€
|
3,368
|
||||
Current
maturities of long-term debt
|
895
|
895
|
||||||||
Deferred
income
|
350
|
350
|
||||||||
Total
Current Liabilities
|
4,613
|
—
|
4,613
|
|||||||
Long-term
debt, net of current maturities
|
2,577
|
2,577
|
||||||||
Termination
indemnities
|
693
|
693
|
||||||||
Total
Liabilities
|
7,883
|
—
|
7,883
|
|||||||
Total
Shareholders’ Equity
|
12,167
|
8,200
|
20,367
|
|||||||
€
|
20,050
|
€
|
8,200
|
€
|
28,250
|
·
|
our
receipt of the net proceeds from the sale of $8.010 million of
our Series
A senior convertible promissory notes from October through January
2005 as
if we had received the net proceeds on January 1, 2004;
and
|
·
|
our
receipt and use of the net proceeds from the sale of 2,400,000 of
our
ordinary shares in June 2005 in our initial public offering and 300,000
of
our ordinary shares in July 2005 from the exercise of part of the
underwriters’ over-allotment option after deducting underwriting discounts
and commissions and offering expenses, as if we had received and
used the
net proceeds on January 1, 2004.
|
Pro
Forma Condensed Statement of Operations
For
the Year Ended December 31, 2004
|
||||||||||
(000s
omitted except per share data)
|
Historical
(Audited)
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
Revenues:
|
|
|
|
|||||||
Sales
to affiliates
|
€
|
2,870
|
€
|
|
€
|
2,870
|
||||
Third
party product sales
|
243
|
243
|
||||||||
Total
product sales
|
3,113
|
3,113
|
||||||||
Other
income and revenues
|
583
|
583
|
||||||||
Total
revenues
|
3,696
|
3,696
|
||||||||
Operating
costs and expenses:
|
||||||||||
Cost
of goods sold
|
2,579
|
2,579
|
||||||||
Charges
from affiliates
|
1,665
|
1,665
|
||||||||
Research
and development
|
2,922
|
2,922
|
||||||||
General
and administrative
|
815
|
815
|
||||||||
Non-cash
compensation
|
379
|
379
|
||||||||
Depreciation
and amortization
|
89
|
89
|
||||||||
8,449
|
8,449
|
|||||||||
Operating
loss
|
(4,753
|
)
|
(4,753
|
)
|
||||||
Foreign
currency exchange loss, net
|
(55
|
)
|
(55
|
)
|
||||||
Interest
income (expense), net
|
(2,192
|
)
|
3,784
|
(5,976
|
)
|
|||||
Pre-tax
loss
|
(7,000
|
)
|
3,784
|
(10,784
|
)
|
|||||
Income
tax expense (benefit):
|
||||||||||
Current
|
65
|
65
|
||||||||
Deferred
|
(37
|
)
|
(37
|
)
|
||||||
28
|
28
|
|||||||||
Net
loss
|
€
|
(7,028
|
)
|
€
|
3,784
|
€
|
(10,812
|
)
|
·
|
The
net proceeds of our initial public offering were used to repay part
of our
Series A senior convertible promissory notes, loans from our affiliate
Sirton and for working capital. In addition, at the time of our initial
public offering, the holder of $2.912 million of our Series A notes
elected to convert its notes into our ordinary
shares.
|
·
|
If
these transactions had occurred on January 1, 2004, the pro forma
impact
on our operating results for the year ended December 31, 2004 is
that (i)
we would not have incurred interest paid and accrued in the amount
of €53
thousand and (ii) we would have incurred additional non-cash interest
of
€3.837 million from the write-off of the issue discount and debt
issue
costs associated with the portion of our Series A notes that were
redeemed.
|
·
|
our
receipt and use of the net proceeds from the sale of $1.912 million
of our
Series A notes in January 2005 as if we had received and used the
net
proceeds on January 1, 2005; and
|
·
|
our
receipt and use of the net proceeds from the sale of 2,400,000 of
our
ordinary shares in June 2005 in our initial public offering and 300,000
of
our ordinary shares in July 2005 from the exercise of part of the
underwriters’ over-allotment option, after deducting underwriting
discounts and commissions and offering expenses, as if we had received
and
used the net proceeds on January 1,
2004.
|
Pro
Forma Condensed Statement of Operations
For
the Nine Months Ended September 30, 2005
|
||||||||||
(000s
omitted except per share data)
|
Historical
(Unaudited)
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
Revenues:
|
|
|
|
|||||||
Sales
to affiliates
|
€
|
1,900
|
€
|
€
|
€1,900
|
|||||
Third
party product sales
|
95
|
95
|
||||||||
Total
product sales
|
1,995
|
1,995
|
||||||||
Other
income and revenues
|
210
|
210
|
||||||||
Total
revenues
|
2,205
|
2,205
|
||||||||
Operating
costs and expenses:
|
||||||||||
Cost
of goods sold
|
1,721
|
1,721
|
||||||||
Charges
from affiliates
|
781
|
781
|
||||||||
Research
and development
|
3,117
|
3,117
|
||||||||
General
and administrative
|
1,375
|
1,375
|
||||||||
Non-cash
compensation
|
363
|
363
|
||||||||
Depreciation
and amortization
|
78
|
78
|
||||||||
|
7,435
|
7,435
|
||||||||
Operating
loss
|
(5,230
|
)
|
(5,230
|
)
|
||||||
Foreign
currency exchange loss, net
|
(435
|
)
|
(435
|
)
|
||||||
Interest
income (expense), net
|
(4,197
|
)
|
258
|
(3,939
|
)
|
|||||
Pre-tax
loss
|
(9,862
|
)
|
258
|
(9,604
|
)
|
|||||
Income
tax expense:
|
||||||||||
Current
|
48
|
48
|
||||||||
Deferred
|
—
|
—
|
||||||||
48
|
48
|
|||||||||
Net
loss
|
€
|
(9,910
|
)
|
€
|
269
|
€
|
(9,652
|
)
|
·
|
The
net proceeds of our initial public offering were used to repay part
of our
Series A senior convertible promissory notes, loans from our affiliate
Sirton on and for working capital. In addition, at the time of our
initial
public offering, the holder of $2.912 million of our Series A notes
elected to convert its notes into our ordinary
shares.
|
·
|
If
these transactions had occurred on January 1, 2005, the pro forma
impact
on our operating results for the nine month period ended September
30,
2005 is that we would not have incurred interest paid and accrued
in the
amount of €258 thousand. Therefore, our operating results still reflect
the non-cash interest expense from the write-off of the issue discount
and
debt issue costs associated with the redemption of a portion of
our Series
A notes.
|
For
The Years Ended
December
31,
|
For
The Nine Months
Ended
September 30,
|
|||||||||||||||
(in
thousands)
|
2002
|
2003
|
2004
|
2004
|
2005
|
|||||||||||
Product
sales:
|
(Unaudited)
|
|||||||||||||||
Defibrotide
|
€
|
3,270
|
€
|
4,012
|
€
|
1,424
|
€
|
934
|
€
|
1,348
|
||||||
Urokinase
|
1,942
|
1,784
|
1,316
|
671
|
488
|
|||||||||||
Calcium
heparin
|
269
|
579
|
51
|
30
|
125
|
|||||||||||
Sulglicotide
|
153
|
147
|
243
|
253
|
16
|
|||||||||||
Other
|
281
|
10
|
79
|
74
|
18
|
|||||||||||
Total
product sales
|
5,915
|
6,532
|
3,113
|
1,962
|
1,995
|
|||||||||||
Other
income
|
392
|
1,843
|
583
|
501
|
210
|
|||||||||||
Total
revenue
|
€
|
6,307
|
€
|
8,375
|
€
|
3,696
|
€
|
2,463
|
€
|
2,205
|
For
The Years Ended
December
31,
|
For
The Nine Months
Ended
September 30,
|
|||||||||||||||
(in
thousands)
|
2002
|
2003
|
2004
|
2004
|
2005
|
|||||||||||
(Unaudited)
|
||||||||||||||||
Defibrotide
to treat VOD
|
€
|
1,626
|
€
|
2,077
|
€
|
2,521
|
€
|
2,124
|
€
|
2,805
|
||||||
Defibrotide
to prevent VOD
|
—
|
25
|
112
|
94
|
118
|
|||||||||||
Others
|
127
|
151
|
289
|
243
|
194
|
|||||||||||
Total
|
€
|
1,753
|
€
|
2,253
|
€
|
2,922
|
€
|
2,461
|
€
|
3,117
|
An
increase to the:
|
|
Results
in a fair
value
estimate
that is:
|
Price
of the underlying share
|
|
Higher
|
Exercise
price of option
|
|
Lower
|
Expected
volatility of stock
|
|
Higher
|
Expected
dividends on stock
|
|
Lower
|
Risk-free
interest rate
|
|
Higher
|
Expected
term of option
|
|
Higher
|
For
The Years Ended December 31,
|
|||||||||||||||||||
2002
|
2003
|
2004
|
|||||||||||||||||
000s
omitted
|
Amount
|
Percent
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
Sales
to affiliates
|
€
|
5,915
|
100.0
|
%
|
€
|
6,532
|
100.0
|
%
|
€
|
2,870
|
100.0
|
%
|
|||||||
Third
party product sales
|
243
|
8.5
|
|||||||||||||||||
Total
product sales
|
5,915
|
100.0
|
6,532
|
100.0
|
3133
|
108.5
|
|||||||||||||
Other
income and revenues
|
392
|
6.6
|
1,843
|
28.2
|
583
|
20.3
|
|||||||||||||
Total
Revenues
|
6,307
|
106.6
|
8,375
|
128.2
|
3,696
|
128.8
|
|||||||||||||
Operating
costs and expenses:
|
|||||||||||||||||||
Cost
of goods sold
|
2,135
|
36.1
|
2,435
|
37.3
|
2,579
|
89.9
|
|||||||||||||
Charges
from affiliates
|
1,156
|
19.5
|
1,485
|
22.7
|
1,665
|
58.0
|
|||||||||||||
Research
and development
|
1,753
|
29.6
|
2,253
|
34.5
|
2,922
|
101.8
|
|||||||||||||
General
and administrative
|
864
|
14.6
|
854
|
13.1
|
815
|
28.4
|
|||||||||||||
Non-cash
compensation
|
—
|
—
|
—
|
—
|
379
|
13.2
|
|||||||||||||
Depreciation
and amortization
|
102
|
1.7
|
67
|
1.0
|
89
|
3.1
|
|||||||||||||
|
6,010
|
101.6
|
7,094
|
108.6
|
8,449
|
294.4
|
|||||||||||||
Operating
income (loss)
|
297
|
5.0
|
1,281
|
19.6
|
(4,753
|
)
|
(165.6
|
)
|
|||||||||||
Other
income
|
195
|
3.3
|
—
|
—
|
—
|
—
|
|||||||||||||
Foreign
currency exchange gain (loss), net
|
268
|
4.5
|
156
|
2.4
|
(55
|
)
|
(1.9
|
)
|
|||||||||||
Interest
income (expense), net
|
(105
|
)
|
(1.8
|
)
|
(71
|
)
|
(1.1
|
)
|
(2,192
|
)
|
(76.4
|
)
|
|||||||
Pre-tax
income (loss)
|
655
|
11.0
|
1,366
|
20.9
|
(7,000
|
)
|
(243.9
|
)
|
|||||||||||
Income
tax expense (benefit)
|
|||||||||||||||||||
Current
|
128
|
2.1
|
243
|
3.7
|
65
|
2.3
|
|||||||||||||
Deferred
|
108
|
1.8
|
(84
|
)
|
(1.3
|
)
|
(37
|
)
|
(1.3
|
)
|
|||||||||
Total
income tax expense
|
236
|
3.9
|
159
|
2.4
|
28
|
1.0
|
|||||||||||||
Net
income (loss)
|
€
|
419
|
7.1
|
%
|
€
|
1,207
|
18.5
|
%
|
€
|
(7,028
|
)
|
(244.8
|
)%
|
For
the Nine Months Ended September 30,
|
|||||||||||||
2004
|
2005
|
||||||||||||
Unaudited
|
Unaudited
|
||||||||||||
000s
omitted
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||
Sales
to affiliates
|
€
|
1,719
|
87.6
|
%
|
€
|
1,900
|
95.2
|
%
|
|||||
Third
party product sales
|
243
|
12.3
|
95
|
4.8
|
|||||||||
Total
product sales
|
1,962
|
100.0
|
1,995
|
100.0
|
|||||||||
Other
income and revenues
|
501
|
25.5
|
210
|
10.5
|
|||||||||
Total
Revenues
|
2,463
|
125.5
|
2,205
|
110.5
|
|||||||||
Operating
costs and expenses:
|
|||||||||||||
Cost
of goods sold
|
1,453
|
74.1
|
1,721
|
86.3
|
|||||||||
Charges
from affiliates
|
915
|
46.6
|
781
|
39.1
|
|||||||||
Research
and development
|
2,416
|
123.1
|
3,117
|
156.2
|
|||||||||
General
and administrative
|
602
|
30.7
|
1,375
|
68.9
|
|||||||||
Non-cash
compensation
|
—
|
—
|
363
|
18.2
|
|||||||||
Depreciation
and amortization
|
52
|
2.7
|
78
|
3.9
|
|||||||||
5,483
|
279.5
|
7,435
|
372.7
|
||||||||||
Operating
loss
|
(3,020
|
)
|
(153.9
|
)
|
(5,230
|
)
|
(262.2
|
)
|
|||||
Foreign
currency exchange gain (loss), net
|
42
|
2.1
|
(435
|
)
|
(21.8
|
)
|
|||||||
Interest
income (expense), net
|
(26
|
)
|
(1.3
|
)
|
(4,197
|
)
|
(210.4
|
)
|
|||||
Pre-tax
loss
|
(3,004
|
)
|
153.1
|
(9,862
|
)
|
(494.3
|
)
|
||||||
Income
tax expense (benefit)
|
|||||||||||||
Current
|
48
|
2.4
|
48
|
2.4
|
|||||||||
Deferred
|
(28
|
)
|
(1.4
|
)
|
—
|
—
|
|||||||
Total
income tax expense
|
20
|
1.0
|
48
|
2.4
|
|||||||||
Net
loss
|
€
|
(3,024
|
)
|
(154.1
|
)%
|
€
|
(9,910
|
)
|
(496.7
|
)%
|
(000s
omitted)
|
Total
|
1
Year
|
2
Years
|
3
Years
|
4
Years
|
5
Years
|
More
than
5
Years
|
|||||||||||||||
Long-Term
Debt Obligations:
|
||||||||||||||||||||||
Mortgage
loans
|
€
|
2,629
|
€
|
374
|
€
|
655
|
€
|
400
|
€
|
400
|
€
|
400
|
€
|
400
|
||||||||
Loans
from Sirton
|
2,200
|
2,200
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Equipment
loans
|
831
|
175
|
175
|
175
|
175
|
131
|
—
|
|||||||||||||||
Research
loan
|
482
|
32
|
66
|
67
|
68
|
69
|
180
|
|||||||||||||||
Series
A Notes
|
4,477
|
4,477
|
||||||||||||||||||||
10,619
|
7,258
|
896
|
642
|
643
|
600
|
580
|
||||||||||||||||
Purchase
Obligations and Operating
|
||||||||||||||||||||||
Leases:
|
||||||||||||||||||||||
Inter-company
services and lease
|
1,603
|
951
|
163
|
163
|
163
|
163
|
—
|
|||||||||||||||
Clinical
research
|
840
|
477
|
131
|
120
|
106
|
6
|
—
|
|||||||||||||||
Consultants
|
198
|
198
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
2,641
|
1,626
|
294
|
283
|
269
|
169
|
—
|
||||||||||||||||
Total
|
€
|
13,260
|
€
|
8,884
|
€
|
1,190
|
€
|
925
|
€
|
912
|
€
|
769
|
€
|
580
|
Period
|
|
Purchase
Amount
|
January 20,
2004 to June 20, 2005
|
|
at
least 1,600 kilograms
|
June 20,
2005 to June 20, 2006
|
|
at
least 2,600 kilograms
|
June 20,
2006 to June 20, 2007
|
|
at
least 3,400 kilograms
|
After
June 20, 2007
|
|
to
be renegotiated
|
Product
candidate
|
|
Intended
use
|
|
Orphan
drug
designation
|
|
Territory
and
status
of
clinical
trial
|
|
Sponsor
of
clinical
trial
|
|
Centers
participating in clinical trial
|
|
Number
of patients participating in clinical trials
|
Defibrotide
|
|
Treat
VOD with multiple-organ failure
|
|
Orphan
drug designation in the United States and Europe
|
|
United
States, Phase I/II, results published in 2002
|
|
Investigator
at Dana-Farber Cancer Institute at Harvard University
|
|
Dana-Farber
Cancer Institute, Boston
Brigham
and Women’s Hospital, Boston
The
Children’s Hospital, Boston
Massachusetts
General Hospital, Boston
Beth
Israel Deaconess Medical Center, Boston
Columbia
University, New York
Loyola
University Medical Center, Chicago
University
of Colorado Health Center, Denver
Duke
University Medical Center, Durham
Johns
Hopkins Oncology Center, Baltimore
Fred
Hutchinson Cancer Research Center, Seattle.
|
|
88
|
|
|
Treat
VOD with multiple-organ failure
|
|
|
|
United
States, Phase II, results published in December 2005
|
|
Investigator
at Dana-Farber Cancer Institute at Harvard University
|
|
Dana-Farber
Cancer Institute, Boston
Brigham
and Women’s Hospital, Boston
The
Children’s Hospital, Boston
Massachusetts
General Hospital, Boston
Beth
Israel Deaconess Medical Center, Boston
Fred
Hutchinson Cancer Research Center, Seattle
Duke
University Medical Center, Durham
Johns
Hopkins Oncology Center, Baltimore
Memorial
Sloan Kettering Cancer Center, New
York City of Hope, Duarte |
|
142
|
|
|
Treat
VOD with and without multiple-organ failure
|
|
|
|
Europe,
“Compassionate use” study, results published in 2000
|
|
Committee
of clinical investigators
|
|
Christie
Hospital, Manchester
Royal
Free Hospital, London
Ospedali
Riuniti, Bergamo
University
Hospital, Munich
University
Hospital, Graz
|
|
40
|
|
|
Treat
VOD with multiple-organ failure
|
|
|
|
United
States, Phase III, started in December 2005
|
|
Gentium
|
|
Dana-Farber
Cancer Institute, Boston
Brigham
and Women’s Hospital, Boston
The
Children’s Hospital, Boston
Massachusetts
General Hospital, Boston
Beth
Israel Deaconess Medical Center, Boston
Fred
Hutchinson Cancer Research Center, Seattle
Duke
University Medical Center, Durham
Johns
Hopkins Oncology Center, Baltimore
Memorial
Sloan Kettering Cancer Center, New
York City of Hope, Duarte Children
Hospital of Philadelphia
MD
Anderson Cancer Center, Houston
|
|
0
at December 31, 2005, patients scheduled to be enrolled beginning
by first
quarter of 2006
|
Defibrotide
|
|
Prevent
VOD
|
|
Orphan
drug designation in Europe
|
|
Switzerland,
preliminary pilot clinical study completed
|
|
University
Hospital of Geneva
|
|
University
Hospital of Geneva
|
|
104
|
|
|
|
|
|
|
Europe,
Phase II/III, pediatric
|
|
European
Group for Blood and Marrow Transplantation
and Gentium
|
|
Pediatric
Hematology Centers of Frankfurt, Ulm, Tübingen, Jena, Kiel, Düsseldorf,
München, Muenster, Hannover, Dresden, Hamburg, Zürich, Genf, Bern, Graz,
Wien, Tivka, Israel, Leiden, Utrecht, Goeteborg, Upsala, Huddinge,
Lund;
London, Bristol, Genua, Monza
|
|
0
at December 31, 2005; patients scheduled to be enrolled beginning
by first
quarter of 2006
|
|
|
|
|
|
|
Europe,
Phase II/III, adult, anticipated for 2006
|
|
European
Group for Blood and Marrow Transplantation and Gentium
|
|
Trial
has not started
|
|
0
at December 31, 2005; patients scheduled to be enrolled beginning
by
second quarter of 2006
|
Defibrotide
|
Treat
multiple myeloma
|
United
States, preclinical studies, completed
|
Investigator
at Dana-Farber Cancer Institute at Harvard University
|
Dana-Farber
Cancer Institute at Harvard University
|
0
(study was in rodents)
|
Italy,
Phase I/II started in December 2005
|
Investigator
at the University of Turin
|
Approximately
10 centers, beginning with Hospital Molinetter of Tornio
|
0
at December 31, 2005; patients scheduled to be enrolled beginning
by first
quarter of 2006
|
Product
Candidate
|
|
Intended
Use
|
|
Stage
of Development
|
Defibrotide
|
Mobilize
and increase the number of stem cellsa available in patients’ and donors’
blood for subsequent stem cell transplantation
|
Preclinical
completed in Italy; Phase I trial in Italy cancelled due to lack
of
enrollees
|
||
Defibrotide
|
|
Oral
administration to prevent deep vein thrombosis outside
Italy
|
|
Phase
I/II completed in Denmark
|
Mesalazine
|
|
Treat
inflammatory bowel disease
|
|
Phase
III in United States and Canada
|
Oligotide
|
|
Protect
against damage (apoptosis) of cells of the blood vessel walls caused
by
fludarabine, a chemotherapy agent
|
|
Preclinical
in Germany
|
Gen
301
|
|
Prevent
and treat mucositis
|
|
Preclinical
in England
|
For
The Years Ended
December
31,
|
For
The Nine
Months
Ended
September 30, |
||||||||||||
(in
thousands)
|
2002
|
2003
|
2004
|
2005
|
|||||||||
Unaudited
|
|||||||||||||
Defibrotide
to treat VOD
|
€
|
1,626
|
€
|
2,077
|
€
|
2,521
|
€
|
2,805
|
|||||
Defibrotide
to prevent VOD
|
—
|
25
|
112
|
118
|
|||||||||
Others
|
127
|
151
|
289
|
194
|
|||||||||
Total
|
€
|
1,753
|
€
|
2,253
|
€
|
2,922
|
€
|
3,117
|
Product
|
|
Estimated
Current
Production
Levels
(kilograms/year)
|
|
Maximum
Production
Capacity
With
One
Eight
Hour Shift
(kilograms/year)
|
|
Percentage
of
Utilization
|
|
Defibrotide
|
|
3,000
|
|
4,400
|
|
68
|
%
|
Product
|
|
Estimated
Current
Production
Levels
(millions
of
units/year)
|
|
Maximum
Production
Capacity
With One
Eight
Hour Shift
(millions
of
units/year)
|
|
Percentage
of
Utilization
|
|
calcium
heparin
|
|
28,000
|
|
41,000
|
|
68
|
%
|
Product
|
|
Estimated
Current
Production
Level
(kilograms/year)
|
|
Maximum
Production
Capacity
With
One
Eight
Hour Shift
(kilograms/year)
|
|
Percentage
of
Utilization
|
|
Sulglicotide
|
|
1,050
|
|
2,750
|
|
38
|
%
|
Product
|
|
Estimated
Current
Production
Level
(millions
of
units/year)
|
|
Maximum
Production
Capacity
With One
Eight
Hour Shift
(millions
of
units/year)
|
|
Percentage
of
Utilization
|
|
Urokinase
|
|
17.4
|
|
37
|
|
47
|
%
|
For
The Years Ended
December
31,
|
For
The
Nine
Months
Ended
September
30,
|
||||||||||||
(thousands)
|
2002
|
2003
|
2004
|
2005
|
|||||||||
(Unaudited)
|
|||||||||||||
Land
and buildings
|
€
|
54
|
€
|
10
|
€
|
1,244
|
€
|
107
|
|||||
Plant
and machinery
|
191
|
26
|
3,690
|
398
|
|||||||||
Industrial
equipment
|
5
|
23
|
169
|
27
|
|||||||||
Other
|
—
|
—
|
75
|
33
|
|||||||||
Construction
in progress
|
126
|
2,509
|
—
|
459
|
|||||||||
Total
|
€
|
376
|
€
|
2,568
|
€
|
5,178
|
€
|
1,024
|
December
31,
|
|
September
30,
|
||||
2001
|
2002
|
2003
|
2004
|
|
2005
|
|
(unaudited)
|
||||||
Administration,
accounting, finance, business development
|
0
|
1
|
1
|
1
|
6
|
|
R&D,
clinical, regulatory, quality assurance & control
|
7
|
6
|
11
|
17
|
16
|
|
Production
|
7
|
14
|
14
|
17
|
|
24
|
Total
|
14
|
21
|
26
|
35
|
|
46
|
Name
|
|
Age
|
|
Position
|
Dr.
Laura Ferro
|
|
54
|
|
President
and Chief Executive Officer, Director
|
Cary
Grossman
|
|
51
|
|
Executive
Vice-President and Chief Financial Officer
|
Sauro
Carsana
|
|
52
|
|
Director
|
Dr.
Massimo Iacobelli
|
|
46
|
|
Senior
Vice-President, Scientific Director
|
Dr.
Guenther Eissner
|
|
41
|
|
Senior
Vice-President, Chief of Biology Research Laboratory
|
Danilo
Moltrasio
|
|
51
|
|
Chief
of Chemical Research Laboratory
|
Armando
Cedro
|
|
50
|
|
Chief
of Manufacturing
|
Salvatore
Calabrese
|
|
36
|
|
Vice-President,
Finance and Secretary
|
Gigliola
Bertoglio (1)
|
|
71
|
|
Director
|
Dr.
Lee M. Nadler (2)
|
|
58
|
|
Director
|
Dr.
Andrea Zambon (1)
|
|
47
|
|
Director
|
Dr.
Kenneth Anderson (3)
|
|
54
|
|
Director
|
Marco
Codella (4)
|
|
46
|
|
Director
|
David
Kroin
|
30
|
Director
|
(1)
|
Member
of the compensation committee, audit committee and nominating and
corporate governance committee.
|
(2)
|
Member
of the compensation committee and nominating and corporate governance
committee.
|
(3)
|
Member
of the nominating and corporate governance
committee.
|
(4)
|
Member
of the audit committee.
|
·
|
operating
procedures and reporting system;
|
·
|
internal
supervisory and monitoring body; and
|
·
|
a
disciplinary system.
|
Name
|
|
Position
|
Giorgio
Iacobone
|
|
Chairman
|
Carlo
Ciardiello
|
|
Member
|
Augusto
Belloni
|
|
Member
|
Domenico
Ferrari
|
|
Alternate
|
Romano
Chiapponi
|
|
Alternate
|
|
|
Number
of Shares
Beneficially
Owned
|
|
Percent
|
|
Principal
Shareholders
|
|
|
|
|
|
FinSirton
S.p.A.(1)
|
|
3,750,000
|
|
39.0
|
%
|
Paolo
Cavazza (2)
|
1,377,881
|
14.2
|
|||
Sigma
Tau Finanziaria S.p.A. (3)
|
|
1,225,505
|
|
12.7
|
|
Dr.
Jeffrey R. Jay (4)
|
1,063,829
|
11.1
|
|||
Great
Point Partners, LLC (5)
|
1,063,829
|
11.1
|
|||
Biomedical
Value Fund, L.P. (6)
|
531,915
|
5.5
|
|||
Biomedical
Offshore Value Fund, Ltd. (7)
|
531,915
|
5.5
|
|||
Executive
Officers and Directors
|
|
|
|
|
|
Dr.
Laura Ferro(8)
|
|
3,750,000
|
|
39.0
|
|
Cary
Grossman (9)
|
|
105,833
|
|
1.1
|
|
Dr.
Massimo Iacobelli
|
|
0
|
|
0
|
|
Dr.
Kenneth Anderson
|
0
|
*
|
|||
Gigliola
Bertoglio
|
0
|
*
|
|||
Marco
Codella
|
0
|
*
|
|||
Dr.
Andrea Zambon
|
0
|
*
|
|||
Salvatore
Calabrese
|
0
|
0
|
|||
Sauro
Carsana
|
|
0
|
|
0
|
|
Armando
Cedro
|
|
0
|
|
0
|
|
Dr.
Guenter Eissner
|
0
|
0
|
|||
Danilo
Moltrasio
|
0
|
0
|
|||
Dr.
Lee Nadler
|
0
|
0
|
|||
David
Kroin
|
0
|
0
|
|||
All
directors and executive officers as a group (14 persons)
(10)
|
|
3,855,833
|
|
39.7
|
%
|
(1)
|
The
board of directors of FinSirton, including Dr. Laura Ferro, who is
our
Chief Executive Officer, President and one of our directors, may
be deemed
to share voting or dispositive control with FinSirton over the ordinary
shares in our company that FinSirton beneficially owns. The members
of the
board of directors of FinSirton, including Dr. Ferro, disclaim beneficial
ownership of such shares.
|
(2)
|
Based
upon information obtained from a Schedule 13D filed with the Securities
and Exchange Commission, as amended. Address is Via Tesserte, 10,
Lugano,
Switzerland. Consists of (i) 800,000 outstanding ordinary shares
held by
Sigma Tau Finanziaria S.p.A., (ii) 359,505 outstanding ordinary shares
held by Defiante Farmaceutica L.d.A., (iii) 66,000 ordinary shares
issuable upon exercise of warrants currently exercisable held by
Defiante
and (iv) 152,376 outstanding ordinary shares held by Chaumiere
Consultadoria e Servicos S.A. Mr. Cavazza owns, directly and indirectly,
40% of the outstanding equity of Sigma Tau Finanziaria S.p.A. and
so may
be deemed to beneficially own the shares beneficially owned by Sigma
Tau
Finanziaria S.p.A. In connection with a purchase by Sigma Tau Finanziaria
S.p.A. of 800,000 ordinary shares from FinSirton in April 2005,
FinSirton agreed that, if the per share price in a sale by our
shareholders of all of our ordinary shares is less than $5.00 per
share,
FinSirton will transfer to Sigma Tau Finanziaria S.p.A. an additional
number of ordinary shares equal to (x) $3.2 million divided by the
product
determined by multiplying (i) 0.8 by (ii) the per share sale
price less (y) 800,000 ordinary shares. Sigma Tau Finanziaria S.p.A.
owns, directly and indirectly, 100% of the outstanding equity of
Defiante
and so may be deemed to be the beneficial owner of the outstanding
ordinary shares held by Defiante and issuable upon exercise of Defiante’s
warrants. Mr. Cavazza and members of his family indirectly own Chaumiere
and so may be deemed to beneficially own the ordinary shares beneficially
owned by Chaumiere.
|
(3)
|
Based
upon information obtained from a Schedule 13D filed with the Securities
and Exchange Commission, as amended. Address is Via Sudafrica 20,
00144
Roma, Italy. Consists of (i) 800,000 outstanding ordinary shares
held by
Sigma Tau Finanziaria S.p.A., (ii) 359,505 outstanding ordinary shares
held by Defiante and (iii) 66,000 ordinary shares issuable upon exercise
of warrants currently exercisable held by Defiante. Sigma Tau Finanziaria
S.p.A. owns, directly and indirectly, 100% of the outstanding equity
of
Defiante and so may be deemed to be the beneficial owner of the
outstanding ordinary shares held by Defiante and issuable upon exercise
of
Defiante’s warrants. The board of directors of Sigma Tau Finanziaria
S.p.A. may be deemed to share voting or dispositive power with Sigma
Tau
Finanziaria S.p.A. over the ordinary shares in our company that Sigma
Tau
Finanziaria S.p.A. beneficially owns, and so may be deemed to beneficially
own the ordinary shares that Sigma Tau Finanziaria S.p.A. beneficially
owns. In connection with a purchase by Sigma Tau Finanziaria S.p.A.
of
800,000 ordinary shares from FinSirton in April 2005, FinSirton
agreed that, if the per share price in a sale by our shareholders
of all
of our ordinary shares is less than approximately $5.00 per share,
FinSirton will transfer to Sigma Tau Finanziaria S.p.A. an additional
number of ordinary shares equal to (x) $3.2 million divided by the
product
determined by multiplying (i) 0.8 by (ii) the per share sale price
less
(y) 800,000 ordinary shares.
|
(4)
|
Based
upon information obtained from a Schedule 13D filed with the Securities
and Exchange Commission, as amended. Address is 2 Pickwick Plaza,
Suite
450, Greenwich, Connecticut, 06830. Consists of (i) 531,915 ordinary
shares owned by Biomedical Value Fund, L.P. and (ii) 531,915 ordinary
shares owned by Biomedical Offshore Value Fund, Ltd. Dr. Jay is the
senior
managing member of Great Point Partners, LLC, which is the investment
manager of each of Biomedical Value Fund, L.P. and Biomedical Offshore
Value Fund, Ltd. As a result, Dr. Jay has shared voting and investment
power with respect to the ordinary shares owned by Biomedical Value
Fund,
L.P. and Biomedical Offshore Value Fund, Ltd., and may be deemed
to be the
beneficial owner of such ordinary shares. Dr. Jay disclaims beneficial
ownership of such ordinary shares, except to the extent of any pecuniary
interest.
|
(5)
|
Based
upon information obtained from a Schedule 13D filed with the Securities
and Exchange Commission, as amended. Address is 2 Pickwick Plaza,
Suite
450, Greenwich, Connecticut, 06830. Consists of (i) 531,915 ordinary
shares owned by Biomedical Value Fund, L.P. and (ii) 531,915 ordinary
shares owned by Biomedical Offshore Value Fund, Ltd. Great Point
is the
investment manager of each of Biomedical Value Fund, L.P. and Biomedical
Offshore Value Fund, Ltd. As a result, Great Point has shared voting
and
investment power with respect to the ordinary shares owned by Biomedical
Value Fund, L.P. and Biomedical Offshore Value Fund, Ltd., and may
be
deemed to be the beneficial owner of such ordinary shares. Great
Point
disclaims beneficial ownership of such ordinary shares, except to
the
extent of any pecuniary interest.
|
(6)
|
Based
upon information obtained from a Schedule 13D filed with the Securities
and Exchange Commission, as amended. Address is 2 Pickwick Plaza,
Suite
450, Greenwich, Connecticut, 06830.
|
(7)
|
Based
upon information obtained from a Schedule 13D filed with the Securities
and Exchange Commission, as amended. Address is P.O. Box 1748 GT,
Cayman
Corporate Centre, 27 Hospital Road, Georgetown, Grand Cayman, Cayman
Islands CJ08.
|
(8)
|
Dr. Ferro
and members of her family control FinSirton. As a result, Dr. Ferro
may be deemed to beneficially own FinSirton’s shares of our company.
Dr. Ferro disclaims such beneficial
ownership.
|
(9)
|
Consists
of 105,833 ordinary shares issuable upon exercise of currently exercisable
options or options exerciable within 60 days of December 31, 2005.
|
(10)
|
Includes
105,833 ordinary shares issuable upon exercise of currently exercisable
options or options exerciable within 60 days of December 31,
2005.
|
Persons
depositing ordinary shares or ADR holders must
pay:
|
|
For:
|
|
$5.00
(or less) per 100 ADSs (or portion of 100 ADSs)
|
|
•
|
Issuance
of ADSs, including issuances resulting from a distribution of ordinary
shares or rights or other property
|
|
|
•
|
Cancellation
of ADSs for the purpose of withdrawal, including if the deposit agreement
terminates
|
$.02
(or less) per ADS
|
|
•
|
Any
cash distribution to you
|
A
fee equivalent to the fee that would be payable if securities distributed
to you had been ordinary shares and the ordinary shares had been
deposited
for issuance of ADSs
|
|
•
|
Distribution
of securities distributed to holders of deposited securities which
are
distributed by the depositary to ADR holders
|
$.02
(or less) per ADSs per calendar year (if the depositary has not collected
any cash distribution fee during that year)
|
|
•
|
Depositary
services
|
Registration
or transfer fees
|
|
•
|
Transfer
and registration of ordinary shares on our share register to or from
the
name of the depositary or its agent when you deposit or
withdraw
|
Expenses
of the depositary in converting foreign currency to
U.S. dollars
|
|
|
|
Expenses
of the depositary
|
|
•
|
Cable,
telex and facsimile transmissions (when expressly provided in the
deposit
agreement)
|
|
|
|
|
|
|
|
|
Any
charges incurred by the depositary or its agents for servicing the
deposited securities
|
|
•
|
As
incurred
|
If
we:
|
|
Then:
|
|
•
|
Change
the nominal or par value of our ordinary shares
|
|
The
cash, ordinary shares or other securitiesreceived by the depositary
will
become depositedsecurities.
|
•
|
Reclassify,
split up or consolidate any of the deposited securities
|
|
Each
ADS will automatically represent its equal ordinary share of the
newdeposited securities.
|
•
|
Distribute
securities on the ordinary shares that are not distributed to
you
|
|
The
depositary may distribute some or all of the cash, ordinary shares
or
other securities itreceived.
|
•
|
Recapitalize,
reorganize, merge, liquidate, sell all or substantially all of our
assets,
or take any similar action
|
|
It
may also deliver new ADRs or ask you to surrender your outstanding
ADRs in
exchange for new ADRs identifying the new deposited
securities.
|
ADSs
Beneficially
Owned
Before The
Offering
|
ADSs
Offered
|
ADSs
Beneficially
Owned
After The
Offering
|
||||||||
Holder
|
ADSs
|
Percent
|
ADSs
|
Percent
|
||||||
Lea
Adar (1)
|
4,400
|
*
|
4,400
|
0
|
0
|
|||||
Alexandra
Global Master Fund Ltd. (2)
|
484,978
|
5.0
|
484,978
|
0
|
0
|
|||||
Amy
Elise Garber Trust (3)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
William
R. Annis (4)
|
367
|
*
|
367
|
0
|
0
|
|||||
Attar
Family Ltd. (5)
|
5,500
|
*
|
5,500
|
0
|
0
|
|||||
Banca
Intermobiliare di Investimenti e Gestioni S.p.A. (6)
|
15,000
|
*
|
21,000
|
0
|
0
|
|||||
Richard
Bassin (7)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
Marc
and Ellen Becker, Tenants in Common (8)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
Ronald
J. and Judith Ripka Berk, JTROS (9)
|
7,334
|
*
|
7,334
|
0
|
0
|
|||||
BIM
Intermobiliare SGR -- Fondo Azionario Italia (10)
|
138,400
|
1.4
|
140,000
|
38,400
|
*
|
|||||
BIM
Intermobiliare SGR -- Fondo Azionario Small Cap Italia
(11)
|
221,899
|
2.3
|
35,748
|
196,365
|
2.0
|
|||||
BIM
Intermobiliare SGR -- Fondo Azionario Globale (12)
|
16,000
|
*
|
8,400
|
10,000
|
*
|
|||||
BIM
Intermobiliare SGR -- Fondo Bilanciato (13)
|
16,000
|
*
|
8,400
|
10,000
|
*
|
|||||
BIM
Intermobiliare SGR -- Fondo Flessibile (14)
|
22,000
|
*
|
14,000
|
12,000
|
*
|
|||||
Biomedical
Value Fund, LP (15)
|
531,915
|
5.4
|
744,681
|
0
|
0
|
|||||
Biomedical
Offshore Value Fund LTD (16)
|
531,915
|
5.4
|
744,681
|
0
|
0
|
|||||
Bishterne
Limited (17)
|
73,334
|
*
|
73,334
|
0
|
0
|
|||||
Fred
A. Brasch (18)
|
111,207
|
*
|
954
|
0
|
0
|
|||||
Diana
Budzanoski (19)
|
5,500
|
*
|
5,500
|
0
|
0
|
|||||
Bushrod
Burns (20)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
Robert
E. Buxbaum & Sonia Gluckman C/F Evan Buxbaum UNYUGMA (21)
|
734
|
*
|
734
|
0
|
0
|
|||||
Chaumiere
Consultadoria e Servicos S.A. (22)
|
152,376
|
1.6
|
213,327
|
0
|
0
|
|||||
Barbara
H. & Peter R. Ducoffe, JTWROS (23)
|
7,334
|
*
|
7,334
|
0
|
0
|
|||||
Kenneth
& Joceline Elan, JTWROS (24)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
Estate
of Louis Spanier (25)
|
7,334
|
*
|
7,334
|
0
|
0
|
|||||
Finrex
S.A. (26)
|
51,334
|
*
|
51,334
|
0
|
0
|
|||||
David
J. Forsyth (27)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
Samuel
H. and Betty H. Franklin, Tenants in Common (28)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
Robert
Fredricks (29)
|
734
|
*
|
734
|
0
|
0
|
|||||
Stephen
W. & Marianne E. Garber, JTWROS (30)
|
3,667
|
*
|
3,667
|
0
|
0
|
ADSs
Beneficially
Owned
Before The
Offering
|
ADSs
Offered
|
ADSs
Beneficially
Owned
After The
Offering
|
||||||||
Holder
|
ADSs
|
Percent
|
ADSs
|
Percent
|
Joseph
Gatti, Jr. (31)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
Generation
Capital Associates (32)
|
110,253
|
1.1
|
110,253
|
0
|
0
|
|||||
Sonia
Gluckman (33)
|
6,600
|
*
|
6,600
|
0
|
0
|
|||||
Stephen
M. Greenberg (34)
|
734
|
*
|
734
|
0
|
0
|
|||||
Amos
Hall (35)
|
734
|
*
|
734
|
0
|
0
|
|||||
Hart
Family Revocable Trust (36)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
Mary
L. Hart (37)
|
7,334
|
*
|
7,334
|
0
|
0
|
|||||
David
and Joan Herskovits, JTWROS (38)
|
1,467
|
*
|
1,467
|
0
|
0
|
|||||
Elsie
S. Howard (39)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
InSight
Productions, L.L.C. (40)
|
367
|
*
|
367
|
0
|
0
|
|||||
Susan
Kaplan (41)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
Gerald
S. Leeseberg (42)
|
5,500
|
*
|
5,500
|
0
|
0
|
|||||
Jeffrey
J. Leon (43)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
Edgar
O. Mandeville (44)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
Alexander
Michaels (45)
|
7,334
|
*
|
7,334
|
0
|
0
|
|||||
James
J. Noonan (46)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
One
Walton Place, L.L.C. (47)
|
1,834
|
*
|
1,834
|
0
|
0
|
|||||
RA
Capital Biotech Fund, LP (48)
|
294,632
|
3.1
|
223,485
|
135,000
|
1.4
|
|||||
David
A. Rapaport (49)
|
112,087
|
1.2
|
1,834
|
0
|
0
|
|||||
Rodman
& Renshaw LLC (50)
|
1,144
|
*
|
94,668
|
0
|
0
|
|||||
Sidney
& Carol Strickland, JTWROS (51)
|
3,667
|
*
|
3,667
|
0
|
0
|
|||||
The
Hart Organization Corp. (52)
|
119,054
|
1.2
|
8,801
|
0
|
0
|
|||||
Frances
N. Veilette (53)
|
954
|
*
|
954
|
0
|
0
|
|||||
John
L. & Jo Lynn Waller, JTWROS (54)
|
734
|
*
|
734
|
0
|
0
|
|||||
Gary
W. Williams (55)
|
880
|
*
|
880
|
0
|
0
|
|||||
Kenneth
F. Zadeck (56)
|
734
|
*
|
734
|
0
|
0
|
|||||
Zarum
SA (57)
|
44,445
|
*
|
44,445
|
0
|
0
|
|||||
Total
Shares Offered:
|
3,144,607
|
*
|
Less
than 1%
|
(1)
|
Address
is 43 Brook Ridge Road, New Rochelle, New York 10804. ADSs beneficially
owned before the offering and ADSs offered consist of 4,400 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(2)
|
Address
is c/o Alexandra Investment Management, LLC, 467 Third Avenue,
39th
Floor, New York, New York 10016. ADSs beneficially owned before the
offering and ADSs offered include 84,978 ADSs representing ordinary
shares
issuable upon exercise of warrants currently exercisable. Alexandra
Investment Management, LLC, serves as investment advisor to Alexandra
Global Master Fund Ltd. By reason of such relationship, Alexandra
Investment Management, LLC, may be deemed to share dispositive control
over the ADSs beneficially owned and offered by Alexandra Global
Master
Fund Ltd. and therefore may be deemed to be a beneficial owner of
such
securities. Alexandra Investment Management, LLC disclaims such beneficial
ownership. Mikhail A. Filimonov and Dimitri Sogoloff are managing
members
of Alexandra Investment Management, LLC. By reason of such relationship,
Mr. Filimonov and Mr. Sogoloff may be deemed to share dispositive
control
over the ADSs beneficially owned and offered by Alexandra Global
Master
Fund Ltd. and therefore may be deemed to be a beneficial owner of
such
securities. Mr. Filimonov and Mr. Sogoloff disclaims such beneficial
ownership.
|
(3)
|
Address
is 780 Tanglewood Trail, Atlanta, Georgia 30327. ADSs beneficially
owned
before the offering and ADSs offered consist of 3,667 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(4)
|
Address
is 2814 Baccarate Drive, Marietta, Georgia 30062. ADSs beneficially
owned
before the offering and ADSs offered consist of 367 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(5)
|
Address
is 1155 Dairy Ashford #650, Houston, Texas 77079. ADSs beneficially
owned
before the offering and ADSs offered consist of 5,500 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(6)
|
Address
is Via Gramsci 7, 10121, Torino, Italy. ADSs offered include 6,000
ADSs
issuable upon exercise of warrants not exercisable within 60 days
of
December 31, 2005. Pietro D’Agui’ is the chief executive officer of Banca
Intermobiliare di Investimenti e Gestioni S.p.A., may be deemed to
have
voting or dispositive control over the ADSs beneficially owned and
offered
by Banca Intermobiliare di Investimenti e Gestioni S.p.A. and therefore
may be deemed to be a beneficial owner of such
securities.
|
(7)
|
Address
is 300 South Pointe Drive, Unit 1701, Miami Beach, Florida 33139.
ADSs
beneficially owned before the offering and ADSs offered consist of
1,834
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable.
|
(8)
|
Address
is 3847 Broussard, Baton Rouge, Louisiana 70808. ADSs beneficially
owned
before the offering and ADSs offered consist of 1,834 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(9)
|
Address
is 945 Fifth Avenue, New York, New York 10021. ADSs beneficially
owned
before the offering and ADSs offered consist of 7,334 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(10)
|
Address
is Via Gramsci 7, 10121, Torino, Italy. ADSs offered include 40,000
ADSs
issuable upon exercise of warrants not exercisable within 60 days
of
December 31, 2005. Paolo D’Alfonso is the chief investment officer of BIM
Intermobiliare SGR - Fondo Azionario Italia, may be deemed to have
voting
or dispositive control over the ADSs beneficially owned and offered
by BIM
Intermobiliare SGR - Fondo Azionario Italia and therefore may be
deemed to
be a beneficial owner of such
securities.
|
(11)
|
Address
is Via Gramsci 7, 10121, Torino, Italy. ADSs offered include 10,214
ADSs
issuable upon exercise of warrants not exercisable within 60 days
of
December 31, 2005. Paolo D’Alfonso is the chief investment officer of BIM
Intermobiliare SGR - Fondo Azionario Small Cap Italia, may be deemed
to
have voting or dispositive control over the ADSs beneficially owned
and
offered by BIM Intermobiliare SGR - Fondo Azionario Small Cap Italia
and
therefore may be deemed to be a beneficial owner of such
securities.
|
(12)
|
Address
is Via Gramsci 7, 10121, Torino, Italy. ADSs offered include 2,400
ADSs
issuable upon exercise of warrants not exercisable within 60 days
of
December 31, 2005. Paolo D’Alfonso is the chief investment officer of BIM
Intermobiliare SGR - Fondo Azionario Globale, may be deemed to have
voting
or dispositive control over the ADSs beneficially owned and offered
by BIM
Intermobiliare SGR - Fondo Azionario Globale and therefore may be
deemed
to be a beneficial owner of such
securities.
|
(13)
|
Address
is Via Gramsci 7, 10121, Torino, Italy. ADSs offered include 2,400
ADSs
issuable upon exercise of warrants not exercisable within 60 days
of
December 31, 2005. Paolo D’Alfonso is the chief investment officer of BIM
Intermobiliare SGR - Fondo Bilanciato, may be deemed to have voting
or
dispositive control over the ADSs beneficially owned and offered
by BIM
Intermobiliare SGR - Fondo Bilanciato and therefore may be deemed
to be a
beneficial owner of such
securities.
|
(14)
|
Address
is Via Gramsci 7, 10121, Torino, Italy. ADSs offered include 4,000
ADSs
issuable upon exercise of warrants not exercisable within 60 days
of
December 31, 2005. Paolo D’Alfonso is the chief investment officer of BIM
Intermobiliare SGR - Fondo Flessible, may be deemed to have voting
or
dispositive control over the ADSs beneficially owned and offered
by BIM
Intermobiliare SGR - Fondo Flessible and therefore may be deemed
to be a
beneficial owner of such
securities.
|
(15)
|
Address
is c/o Great Point Partners LLC, 2 Pickwick Plaza, Suite 450, Greenwich,
Connecticut, 06830.
ADSs offered include 212,766 ADSs issuable upon exercise of warrants
not
exercisable within 60 days of December 31, 2005.
Dr. Jeffrey R. Jay, M.D. may be deemed to have voting or dispositive
control over the ADSs beneficially owned and offered by Biomedical
Value
Fund, LP and therefore may be deemed to be a beneficial owner of
such
securities.
|
(16)
|
Address
is P.O. Box 1748 GT, Cayman Corporate Centre, 27 Hospital Road,
Georgetown, Grand Cayman, Cayman Islands CJ08. ADSs offered include
212,766 ADSs issuable upon exercise of warrants not exercisable within
60
days of December 31, 2005. Dr. Jeffrey R. Jay, M.D. may be deemed
to have
voting or dispositive control over the ADSs beneficially owned and
offered
by Biomedical Offshore Value Fund LTD and therefore may be deemed
to be a
beneficial owner of such
securities.
|
(17)
|
Address
is 7th
Floor, Home House, Ballsbridge, Dublin, Ireland. ADSs beneficially
owned
before the offering and ADSs offered consist of 73,334 ADSs representing
ordinary shares issuable upon exercise of warrants currently exercisable.
Elizabeth M. Fox is the director of Bishterne Limited, may be deemed
to
have voting or dispositive control over the ADSs beneficially owned
and
offered by Bishterne Limited and therefore may be deemed to be a
beneficial owner of such
securities.
|
(18)
|
Address
is 255 Walhalla Court, Atlanta, Georgia 30350. ADSs beneficially
owned
before the offering include 954 ADSs issuable upon exercise of warrants
currently exercisable and 110,253 ADSs beneficially owned by Generation
Capital Associates. Mr. Brasch is an executive officer of Profit
Concepts,
Ltd., which is the manager of High Capital Funding, LLC, which is
the 100%
shareholder of Generation Capital Associates. Mr. Brasch may be deemed
to
have voting and/or dispositive control over ADSs beneficially owned
by
Generation Capital Associates and so may be deemed to beneficially
own
such ADSs. ADSs offered consist of 954 ADSs representing ordinary
shares
issuable upon exercise of warrants currently exercisable. ADSs
beneficially owned after the offering assumes that Generation Capital
Associates sells all of its ADSs as part of this
offering.
|
(19)
|
Address
is 300 Central Park West # 9H, New York, New York 10024-1591. ADSs
beneficially owned before the offering and ADSs offered consist of
5,500
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable.
|
(20)
|
Address
is 6885 North Ocean Boulevard, Apt. 102, Ocean Ridge, Florida, 33435.
ADSs
beneficially owned before the offering and ADSs offered consist of
1,834
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable.
|
(21)
|
Address
is 35 West 92nd
Street #6E, New York, New York 10025. ADSs beneficially owned before
the
offering and ADSs offered consist of 734 ADSs representing ordinary
shares
issuable upon exercise of warrants currently
exercisable.
|
(22)
|
Address
is 77-6°F Avenida Arriaga, Edifico Forum, P-9000, FUNCHAL, Madeira,
Portugal. ADSs offered include 60,951 ADSs issuable upon exercise
of
warrants not exercisable within 60 days of December 31, 2005. Paolo
Cavazza may be deemed to have voting or dispositive control over
the ADSs
beneficially owned and offered by Chaumiere Consultadoria e Servicos
S.A.
and therefore may be deemed to be a beneficial owner of such
securities.
|
(23)
|
Address
is 470 Cambridge Way, Atlanta, Georgia 30328. ADSs beneficially owned
before the offering and ADSs offered consist of 7,334 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(24)
|
Address
is 59 Driftwood Drive, Port Washington, New York 11050. ADSs beneficially
owned before the offering and ADSs offered consist of 1,834 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(25)
|
Address
is c/o Howard Commander, as Trustee, Box 635, New Lebanon, New York
12125.
ADSs beneficially owned before the offering and ADSs offered consist
of
7,334 ADSs representing ordinary shares issuable upon exercise of
warrants
currently exercisable.
|
(26)
|
Address
is Via Cattori 6, 6902 Lugano, Switzerland. ADSs beneficially owned
before
the offering and ADSs offered consist of 51,334 ADSs representing
ordinary
shares issuable upon exercise of warrants currently exercisable.
Paolo
Floriani is the director of Finrex S.A., , may be deemed to have
voting or
dispositive control over the ADSs beneficially owned and offered
by Finrex
S.A. and therefore may be deemed to be a beneficial owner of such
securities.
|
(27)
|
Address
is 194 East Oakridge Park, Metairie, Louisiana 70005. ADSs beneficially
owned before the offering and ADSs offered consist of 1,834 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(28)
|
Address
is 2504 Manor Place, Birmingham, Alabama 35223. ADSs beneficially
owned
before the offering and ADSs offered consist of 3,667 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(29)
|
Address
is 567 Bloomfield Avenue, Nutley, New Jersey 07110. ADSs beneficially
owned before the offering and ADSs offered consist of 660 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(30)
|
Address
is 780 Tanglewood Trail, Atlanta, Georgia 30327. ADSs beneficially
owned
before the offering and ADSs offered consist of 3,667 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(31)
|
Address
is 41 Crest Drive, White Plains, New York 10607. ADSs beneficially
owned
before the offering and ADSs offered consist of 3,667 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(32)
|
Address
is 1085 Riverside Trace, Atlanta, Georgia, 30328. ADSs beneficially
owned
before the offering and ADSs offered include 44,000 ADSs issuable
upon
exercise of warrants currently exercisable and ADSs offered include
4,644
ADSs issuable upon exercise of warrants not exercisable within 60
days of
December 31, 2005. Fred A. Brasch, David A. Rapaport and Frank E.
Hart are
each an executive officer of, and Mr. Hart is the indirect beneficial
owner of, Profit Concepts, Ltd., which is the manager of High Capital
Funding, LLC, which is the 100% shareholder of Generation Capital
Associates. Mr. Brasch, Mr. Rapaport and Mr. Hart may be deemed to
have
voting and/or dispositive control over ADSs or ordinary shares
beneficially owned by Generation Capital Associates and so may be
deemed
to beneficially own such ADSs or ordinary
shares.
|
(33)
|
Address
is 35 West 92nd
Street #6E, New York, New York 10025. ADSs beneficially owned before
the
offering and ADSs offered consist of 6,600 ADSs representing ordinary
shares issuable upon exercise of warrants currently
exercisable.
|
(34)
|
Address
is 547 Balsam Road, Cherry Hill, New Jersey 08003. ADSs beneficially
owned
before the offering and ADSs offered consist of 734 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(35)
|
Address
is c/o Buckhead Muscular Pain Center, 110 E. Andrews Drive, Atlanta,
Georgia 30305. ADSs beneficially owned before the offering and ADSs
offered consist of 734 ADSs representing ordinary shares issuable
upon
exercise of warrants currently
exercisable.
|
(36)
|
Address
is 42 Woodland Avenue #4, San Francisco, California 94117. ADSs
beneficially owned before the offering and ADSs offered consist of
1,834
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable. Van E. Hart Jr. is the trustee of the Hart
Family
Revocable Trust, may be deemed to have voting or dispositive control
over
the ADSs beneficially owned and offered by the Hart Family Revocable
Trust
and therefore may be deemed to be a beneficial owner of such
securities.
|
(37)
|
Address
is 1085 Riverside Trace, Atlanta, Georgia 30328. ADSs beneficially
owned
before the offering and ADSs offered consist of 7,334 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(38)
|
Address
is 705 Whitemere Court, Atlanta, Georgia 30377. ADSs beneficially
owned
before the offering and ADSs offered consist of 1,467 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(39)
|
Address
is 4825 Lakeview Drive, Miami Beach, Florida 33140. ADSs beneficially
owned before the offering and ADSs offered consist of 3,667 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(40)
|
Address
is 650 Prydras Street, Suite 2750, New Orleans, Louisiana 70130.
ADSs
beneficially owned before the offering and ADSs offered consist of
367
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable.
|
(41)
|
Address
is 1432 Autumn Road, Jenkintown, Pennsylvania 19046. ADSs beneficially
owned before the offering and ADSs offered consist of 3,667 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(42)
|
Address
is 175 South Third Street, PH-1, Columbus, Ohio 43215. ADSs beneficially
owned before the offering and ADSs offered consist of 5,500 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(43)
|
Address
is 240 Cranes Hollow Road, Amsterdam, New York 12010. ADSs beneficially
owned before the offering and ADSs offered consist of 3,667 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(44)
|
Address
is 84-06 Chevy Chase Street, Jamaica Estates, New York 11432. ADSs
beneficially owned before the offering and ADSs offered consist of
1,834
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable.
|
(45)
|
Address
is 9W Parsonage Way, Manalapan, New Jersey 07726. ADSs beneficially
owned
before the offering and ADSs offered consist of 7,334 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(46)
|
Address
is PO Box 272, Oldwick, New Jersey 08858. ADSs beneficially owned
before
the offering and ADSs offered consist of 3,667 ADSs representing
ordinary
shares issuable upon exercise of warrants currently
exercisable.
|
(47)
|
Address
is 401 Edwards Street, Suite 900, Shreveport, Louisiana 71101. ADSs
beneficially owned before the offering and ADSs offered consist of
1,834
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable.
|
(48)
|
Address
is 111 Huntington Ave., Suite 610, Boston, Massachusetts, 02199.
ADSs
beneficially owned before the offering and ADSs offered include 63,853
ADSs issuable upon exercise of warrants not exercisable within 60
days of
December 31, 2005. Richard H. Aldrich, the general partner of RA
Capital
Biotech Fund, LP, may be deemed to have voting or dispositive control
over
the ADSs beneficially owned and offered by RA Capital Biotech Fund,
LP and
therefore may be deemed to be a beneficial owner of such
securities.
|
(49)
|
Address
is 435 Watergate Way, Roswell, Georgia 30076. ADSs beneficially owned
before the offering include 1,834 ADSs representing ordinary shares
issuable upon exercise of warrants currently exercisable and 110,253
ordinary shares beneficially owned by Generation Capital Associates.
Mr.
Rapaport is an executive officer of Profit Concepts, Ltd., which
is the
manager of High Capital Funding, LLC, which is the 100% shareholder
of
Generation Capital Associates. Mr. Rapaport may be deemed to have
voting
and/or dispositive control over ADSs or ordinary shares beneficially
owned
by Generation Capital Associates and so may be deemed to beneficially
own
such ADSs or ordinary shares. ADSs offered consist of 1,834 ADSs
representing ordinary shares issuable upon exercise of warrants currently
exercisable. ADSs beneficially owned after the offering assumes that
Generation Capital Associates sells all of its ADSs as part of this
offering.
|
(50)
|
Address
is 1270 Avenue of Americas, 16th
Floor, New York, New York, 10020. ADSs offered include 93,524 ADSs
issuable upon exercise of warrants not exercisable within 60 days
of
December 31, 2005.
|
(51)
|
Address
is 504 E. 63rd
Street, Apt. 35P, New York, New York 10021. ADSs beneficially owned
before
the offering and ADSs offered consist of 3,667 ADSs representing
ordinary
shares issuable upon exercise of warrants currently
exercisable.
|
(52)
|
Address
is 1085 Riverside Trace, Atlanta, Georgia 30328. ADSs beneficially
owned
before the offering include 8,801 ADSs representing ordinary shares
issuable upon exercise of warrants currently exercisable and 110,253
ordinary shares beneficially owned by Generation Capital Associates.
The
Hart Organization Corp. is the 100% shareholder of Profit Concepts,
Ltd.,
which is the manager of High Capital Funding, LLC, which is the 100%
shareholder of Generation Capital Associates. The Hart Organization
Corp.
may be deemed to have voting and/or dispositive control over ADSs
or
ordinary shares beneficially owned by Generation Capital Associates
and so
may be deemed to beneficially own such ADSs or ordinary shares. ADSs
offered consist of 878,010 ADSs representing ordinary shares issuable
upon
exercise of warrants currently exercisable. ADSs beneficially owned
after
the offering assumes that Generation Capital Associates sells all
of its
ADSs as part of this offering.
|
(53)
|
Address
is 86 Elliot Road, East Chatham, New York 12060. ADSs beneficially
owned
before the offering and ADSs offered consist of 954 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(54)
|
Address
is 747 Navigators Run, Mt. Pleasant, South Carolina 29464. ADSs
beneficially owned before the offering and ADSs offered consist of
734
ADSs representing ordinary shares issuable upon exercise of warrants
currently exercisable.
|
(55)
|
Address
is c/o GWW, Inc., 6075 Lake Forrest Drive, Suite 110, Atlanta, Georgia
30328. ADSs beneficially owned before the offering and ADSs offered
consist of 880 ADSs representing ordinary shares issuable upon exercise
of
warrants currently exercisable.
|
(56)
|
Address
is 123 Devoe Road, Chappaqua, New York 10514. ADSs beneficially owned
before the offering and ADSs offered consist of 734 ADSs representing
ordinary shares issuable upon exercise of warrants currently
exercisable.
|
(57)
|
Address
is Pierfrancesco Campana, Corso San Gottardo, 31, Chiasso, Switzerland,
CH
6830. ADSs beneficially owned before the offering and ADSs offered
consist
of 44,445 ADSs representing ordinary shares issuable upon exercise
of
warrants currently exercisable.
|
Price
Range of ADSs
|
|||||||
High
|
Low
|
||||||
2005
|
|||||||
Second
Quarter (beginning June 16, 2005)
|
$
|
9.10
|
$
|
8.77
|
|||
Third
Quarter
|
$
|
8.99
|
$
|
6.92
|
|||
Fourth
Quarter
|
$
|
8.68
|
$
|
7.05
|
|||
Month
Ended
|
|||||||
July
31, 2005
|
$
|
8.99
|
$
|
8.23
|
|||
August
31, 2005
|
$
|
8.65
|
$
|
7.15
|
|||
September
30, 2005
|
$
|
8.25
|
$
|
6.92
|
|||
October
31, 2005
|
$
|
7.99
|
$
|
7.07
|
|||
November
30, 2005
|
$
|
8.68
|
$
|
7.05
|
|||
December
31, 2005
|
$
|
8.46
|
$
|
7.75
|
|
Amount
to
be Paid
|
|||
SEC
registration fee
|
$
|
2,637.88
|
||
Legal
fees and expenses
|
100,000
|
|||
Accounting
fees and expenses
|
10,000
|
|||
Transfer
agent fees
|
5,000
|
|||
Depositary
fee
|
5,000
|
|||
Printing
and engraving
|
5,000
|
|||
Miscellaneous
|
10,000
|
|||
|
||||
Total
|
$
|
137,637.88
|
Report
of Independent Registered Public Accountants as and for the three
year
period ended December 31, 2004
|
F-2
|
Balance
Sheets as of December 31, 2003 and 2004 and September 30,
2005
|
F-3
|
Statements
of Operations for the years ended December 31, 2002, 2003 and 2004
and for
the nine month periods ended September 30, 2004 and 2005
|
F-4
|
Statements
of Shareholders’ Equity (Deficit) for the years ended December 31, 2002,
2003 and 2004
and for the nine month periods ended September 30, 2004 and
2005
|
F-5
|
Statements
of Cash Flows for the years ended December 31, 2002, 2003 and
2004
and for the nine month periods ended September 30, 2004 and
2005
|
F-6
|
Notes
to Financial Statements
|
F-8
|
(000’s
omitted except share and per share data)
|
As
of
December
31,
|
As
of
September
30,
|
||||||||
2003
|
2004
|
2005
|
||||||||
ASSETS
|
(unaudited)
|
|||||||||
Cash
and cash equivalents
|
€
|
23
|
€
|
2,461
|
€
|
7,012
|
||||
Restricted
cash
|
—
|
—
|
—
|
|||||||
Receivables
|
1,502
|
9
|
—
|
|||||||
Receivables
from related parties
|
978
|
1,490
|
909
|
|||||||
Inventories,
net
|
1,470
|
886
|
1,683
|
|||||||
Prepaid
expenses and other current assets
|
108
|
1,617
|
1,075
|
|||||||
Total
Current Assets
|
4,081
|
6,463
|
10,679
|
|||||||
Property,
manufacturing facility and equipment, at cost
|
10,986
|
16,152
|
17,176
|
|||||||
Less:
Accumulated depreciation
|
6,941
|
7,609
|
(8,650
|
)
|
||||||
Property,
manufacturing facility and equipment, net
|
4,045
|
8,543
|
8,526
|
|||||||
Intangible
assets, net of amortization
|
143
|
243
|
238
|
|||||||
Other
non-current assets
|
744
|
660
|
607
|
|||||||
Total
Assets
|
€
|
9,013
|
€
|
15,909
|
€
|
20,050
|
||||
LIABILITIES
AND SHAREHOLDER’S EQUITY (DEFICIT)
|
||||||||||
Bank
overdraft
|
€
|
—
|
€
|
100
|
€
|
—
|
||||
Accounts
payable
|
3,132
|
3,927
|
2,453
|
|||||||
Payables
to related parties
|
2,094
|
1,498
|
425
|
|||||||
Short-term
bank borrowings
|
—
|
2,690
|
—
|
|||||||
Accrued
expenses and other current liabilities
|
272
|
432
|
490
|
|||||||
Current
maturities of long-term debt
|
399
|
2,781
|
895
|
|||||||
Convertible
notes payable, net of discount
|
—
|
2,082
|
—
|
|||||||
Deferred
income
|
917
|
564
|
350
|
|||||||
Income
taxes payable
|
304
|
—
|
—
|
|||||||
Total
Current Liabilities
|
7,118
|
14,074
|
4,613
|
|||||||
Long-term
debt, net of current maturities
|
1,112
|
3,361
|
2,577
|
|||||||
Deferred
tax liabilities
|
37
|
—
|
—
|
|||||||
Termination
indemnities
|
529
|
548
|
693
|
|||||||
Total
Liabilities
|
8,796
|
17,983
|
7,883
|
|||||||
Share
capital (par value: €1.00; 5,000,000 shares authorized and issued at
December 31, 2003, 13,330,100 shares authorized at December 31,
2004,
11,976,803 shares authorized at September 30, 2005, 5,000,000 and
8,059,505 shares issued at, December 31, 2004 and September 30,
2005,
respectively
|
5,000
|
5,000
|
8,060
|
|||||||
Additional
paid in capital
|
1,097
|
5,834
|
26,925
|
|||||||
Accumulated
deficit
|
(5,880
|
)
|
(12,908
|
)
|
(22,818
|
)
|
||||
Total
Shareholders’ Equity (Deficit)
|
217
|
(2,074
|
)
|
12,167
|
||||||
€
|
9,013
|
€
|
15,909
|
€
|
20,050
|
For
the Years Ended
December
31,
|
For
the Nine Months
Ended
September 30,
|
|||||||||||||||
(000s
omitted except share and per share data)
|
2002
|
2003
|
2004
|
2004
|
2005
|
|||||||||||
Revenues:
|
(unaudited)
|
|||||||||||||||
Sales
to affiliates
|
€
|
5,915
|
€
|
6,532
|
€
|
2,870
|
€
|
1,719
|
€
|
1,900
|
||||||
Third
party product sales
|
—
|
—
|
243
|
243
|
95
|
|||||||||||
Total
product sales
|
5,915
|
6,532
|
3,113
|
1,962
|
1,995
|
|||||||||||
Other
income and revenues
|
392
|
1,843
|
583
|
501
|
210
|
|||||||||||
Total
Revenues
|
6,307
|
8,375
|
3,696
|
2,463
|
2,205
|
|||||||||||
Operating
costs and expenses:
|
||||||||||||||||
Cost
of goods sold
|
2,135
|
2,435
|
2,579
|
1,453
|
1,721
|
|||||||||||
Charges
from affiliates
|
1,156
|
1,485
|
1,665
|
915
|
781
|
|||||||||||
Research
and development
|
1,753
|
2,253
|
2,922
|
2,461
|
3,117
|
|||||||||||
General
and administrative
|
864
|
854
|
815
|
602
|
1,375
|
|||||||||||
Non
cash compensation
|
—
|
—
|
379
|
—
|
363
|
|||||||||||
Depreciation
and amortization
|
102
|
67
|
89
|
52
|
78
|
|||||||||||
6,010
|
7,094
|
8,449
|
5,483
|
7,435
|
||||||||||||
Operating
income (loss)
|
297
|
1,281
|
(4,753
|
)
|
(3,020
|
)
|
(5,230
|
)
|
||||||||
Other
income
|
195
|
—
|
—
|
—
|
||||||||||||
Foreign
currency exchange gain (loss), net
|
268
|
156
|
(55
|
)
|
42
|
(435
|
)
|
|||||||||
Interest
income (expense), net
|
(105
|
)
|
(71
|
)
|
(2,192
|
)
|
(26
|
)
|
(4,197
|
)
|
||||||
Pre-tax
income (loss)
|
655
|
1,366
|
(7,000
|
)
|
(3,004
|
)
|
(9,862
|
)
|
||||||||
Income
tax expense (benefit):
|
||||||||||||||||
Current
|
128
|
243
|
65
|
48
|
48
|
|||||||||||
Deferred
|
108
|
(84
|
)
|
(37
|
)
|
(28
|
)
|
—
|
||||||||
236
|
159
|
28
|
20
|
48
|
||||||||||||
Net
income (loss)
|
€
|
419
|
€
|
1,207
|
€
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,910
|
)
|
|||
Net
income (loss) per share:
|
||||||||||||||||
Basic
and diluted net income (loss) per share
|
€
|
0.08
|
€
|
0.24
|
€
|
(1.41
|
)
|
€
|
(0.60
|
)
|
€
|
(1.62
|
)
|
|||
Weighted
average shares used to compute basic net income (loss) per
share
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
6,104,650
|
|||||||||||
Weighted
average shares used to compute diluted net income (loss) per
share
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
6,357,028
|
Ordinary
Shares
|
Additional
Paid-in
|
Accumulated
|
Total
Shareholders’ Equity
|
|||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
(Deficit)
|
||||||||||||
Balance
at December 31, 2002
|
5,000
|
€
|
5,000
|
€
|
1,072
|
€
|
(7,087
|
)
|
€
|
(1,015
|
)
|
|||||
Parent
company investment
|
25
|
25
|
||||||||||||||
Net
Income for 2003
|
1,207
|
1,207
|
||||||||||||||
Balance
at December 31, 2003
|
5,000
|
5,000
|
1,097
|
(5,880
|
)
|
217
|
||||||||||
Warrants
issued in connection with Series A Convertible Notes, net of issuance
costs
|
393
|
393
|
||||||||||||||
Beneficial
conversion feature on warrants issued in conjunction with the Series
A
Convertible Notes
|
459
|
459
|
||||||||||||||
Accretion
of warrants
|
(182
|
)
|
(182
|
)
|
||||||||||||
Beneficial
conversion feature on Series A Convertible Notes
|
3,688
|
3,688
|
||||||||||||||
Stock
based compensation
|
379
|
379
|
||||||||||||||
Net
loss for 2004
|
(7,028
|
)
|
(7,028
|
)
|
||||||||||||
Balance
at December 31, 2004
|
5,000
|
5,000
|
5,834
|
(12,908
|
)
|
(2,074
|
)
|
|||||||||
Capital
contribution
|
3,900
|
3,900
|
||||||||||||||
Warrants
issued in connection with Series A Convertible Notes
|
138
|
138
|
||||||||||||||
Beneficial
Conversion feature on warrants issued in conjunction with the Series
A
Convertible Notes
|
138
|
138
|
||||||||||||||
Accretion
of warrants
|
(388
|
)
|
(388
|
)
|
||||||||||||
Beneficial
conversion feature on Series A Convertible Notes
|
1,111
|
1,111
|
||||||||||||||
Issuance
of Common Stock in initial public offering, net
|
2,700
|
2,700
|
13,947
|
16,647
|
||||||||||||
Stock
based compensation
|
360
|
360
|
||||||||||||||
Conversion
of Series A Notes into ordinary shares, net
|
360
|
360
|
1,885
|
2,245
|
||||||||||||
Net
loss for nine months ended September 30, 2005
|
(9,910
|
)
|
(9,910
|
)
|
||||||||||||
Balance
at September 30, 2005 (Unaudited)
|
8,060
|
€
|
8,060
|
€
|
26,925
|
€
|
(22,818
|
)
|
€
|
12,167
|
For
the Years Ended
December
31,
|
For
the Nine Months Ended
September
30,
|
|||||||||||||||
2002
|
2003
|
2004
|
2004
|
2005
|
||||||||||||
Cash
Flows From Operating Activities:
|
(unaudited)
|
|||||||||||||||
Net
income (loss)
|
€
|
419
|
€
|
1,207
|
€
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,910
|
)
|
|||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||||||||||
Unrealized
foreign exchange loss
|
—
|
—
|
313
|
—
|
575
|
|||||||||||
Depreciation
and amortization
|
288
|
313
|
743
|
357
|
1,107
|
|||||||||||
Non
cash interest expense
|
—
|
—
|
1,972
|
—
|
3,837
|
|||||||||||
Deferred
income taxes (benefit)
|
108
|
(84
|
)
|
(37
|
)
|
(28
|
)
|
48
|
||||||||
Goods
and services received from parent
|
212
|
25
|
—
|
—
|
—
|
|||||||||||
Write
down of inventory to net realizable value
|
—
|
—
|
50
|
50
|
130
|
|||||||||||
Stock
based compensation
|
—
|
—
|
379
|
—
|
363
|
|||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||
Accounts
receivable
|
889
|
(1,471
|
)
|
981
|
2,079
|
590
|
||||||||||
Inventories
|
(916
|
)
|
835
|
534
|
111
|
(927
|
)
|
|||||||||
Prepaid
expenses and other current assets
|
(259
|
)
|
280
|
(1,747
|
)
|
(1,088
|
)
|
56
|
||||||||
Accounts
payable and accrued expenses
|
(122
|
)
|
1,666
|
359
|
257
|
(2,489
|
)
|
|||||||||
Deferred
income
|
328
|
(542
|
)
|
(353
|
)
|
(201
|
)
|
(214
|
)
|
|||||||
Termination
indemnities
|
156
|
22
|
19
|
(5
|
)
|
145
|
||||||||||
Income
taxes payable
|
(192
|
)
|
204
|
(304
|
)
|
(181
|
)
|
—
|
||||||||
Net
cash provided by (used in) operating activities
|
911
|
2,455
|
(4,119
|
)
|
(1,673
|
)
|
(6,689
|
)
|
||||||||
Cash
Flows From Investing Activities:
|
||||||||||||||||
Capital
expenditures
|
(376
|
)
|
(2,568
|
)
|
(5,178
|
)
|
(4,355
|
)
|
(1,024
|
)
|
||||||
Intangible
expenditures
|
(119
|
)
|
(86
|
)
|
(163
|
)
|
(144
|
)
|
(61
|
)
|
||||||
Proceeds
from disposal of intangibles
|
181
|
—
|
—
|
—
|
—
|
|||||||||||
Net
cash used in investing activities
|
(314
|
)
|
(2,654
|
)
|
(5,341
|
)
|
(4,499
|
)
|
(1,085
|
)
|
||||||
Cash
Flows From Financing Activities:
|
||||||||||||||||
Capital
Contribution
|
—
|
—
|
—
|
—
|
3,900
|
|||||||||||
Proceeds
from long-term debt
|
100
|
250
|
5,205
|
2,855
|
—
|
|||||||||||
Repayments
of long-term debt
|
(374
|
)
|
(374
|
)
|
(374
|
)
|
(307
|
)
|
(470
|
)
|
||||||
Proceeds
from issuance of Series A Convertible
notes
|
—
|
—
|
4,477
|
—
|
1,459
|
|||||||||||
Repayment
of Series A Convertible Notes
|
—
|
—
|
—
|
—
|
(4,221
|
)
|
||||||||||
Proceeds
(Repayment) of affiliate’s loan
|
—
|
—
|
2,200
|
3,000
|
(2,200
|
)
|
||||||||||
Proceeds
(Repayment) from bank overdrafts and short term borrowings
|
—
|
—
|
390
|
1,169
|
(2,790
|
)
|
||||||||||
Proceeds
from initial public offering, net
|
—
|
—
|
—
|
—
|
16,647
|
|||||||||||
Net
cash provided by (used in) financing activities
|
(274
|
)
|
(124)
|
11,898
|
6,717
|
12,325
|
||||||||||
Increase
(decrease) in cash and cash equivalents
|
323
|
(323
|
)
|
2,438
|
545
|
4,551
|
||||||||||
Cash
and cash equivalents, beginning of period
|
23
|
346
|
23
|
23
|
2,461
|
|||||||||||
Cash
and cash equivalents, end of period
|
€
|
346
|
€
|
23
|
€
|
2,461
|
€
|
568
|
€
|
7,012
|
Supplemental
disclosure of cash flow information:
|
||||||||||||||||
Cash
paid for interest, net of capitalized amount
|
€
|
€
|
€
|
€
|
91
|
€
|
538
|
|||||||||
Income
taxes paid
|
€
|
€
|
€
|
€
|
99
|
€
|
|
|||||||||
Supplemental
disclosure of non cash investing and financing
activities:
|
||||||||||||||||
Conversion
of notes payable into ordinary shares
|
€
|
—
|
€
|
—
|
€
|
—
|
€
|
—
|
€
|
2,408
|
||||||
Valuation
of warrants issued in connection with convertible notes
|
€
|
—
|
€
|
—
|
€
|
—
|
€
|
—
|
€
|
597
|
||||||
Value
of beneficial conversion feature in connection with convertible notes
and
warrants
|
€
|
—
|
€
|
—
|
€
|
—
|
€
|
—
|
€
|
5,369
|
Buildings
|
|
18
years
|
Plant
and Machinery
|
|
10
years
|
Industrial
Equipment
|
|
8
years
|
·
|
ratably
over the development period if the development risk is significant,
|
·
|
ratably
over the manufacturing period or estimated product useful life if
development risk has been substantially eliminated, or
|
·
|
based
upon the level of research services performed during the period of
the
research contract.
|
·
|
persuasive
evidence that an arrangement exists,
|
·
|
delivery
has occurred or services have been rendered,
|
·
|
the
seller’s price to the buyer is fixed or determinable, and
|
·
|
collectibility
is reasonably assured.
|
For
the Year Ended
December
31,
|
For
the Nine Months
Ended
September 30,
|
|||||||||||||||
2002
|
2003
|
|
2004
|
2004
|
2005
|
|||||||||||
(Unaudited)
|
||||||||||||||||
Upfront
payments recognized ratably
|
€
|
363
|
€
|
365
|
€
|
305
|
€
|
228
|
€
|
210
|
||||||
Performance
milestone payments
|
—
|
1,462
|
273
|
273
|
-
|
|||||||||||
€
|
363
|
€
|
1,827
|
€
|
578
|
€
|
501
|
€
|
210
|
December
31,
|
September
30,
|
|||||||||
2003
|
2004
|
2005
|
||||||||
(Unaudited)
|
||||||||||
Raw
materials
|
€
|
292
|
€
|
205
|
€
|
286
|
||||
Semi-finished
goods
|
1,153
|
681
|
1,377
|
|||||||
Finished
goods
|
25
|
—
|
20
|
|||||||
Total
|
€
|
1,470
|
€
|
886
|
€
|
1,683
|
December
31,
|
September
30,
|
|||||||||
2003
|
2004
|
2005
|
||||||||
(Unaudited)
|
||||||||||
VAT
Receivables
|
€
|
52
|
€
|
679
|
€
|
692
|
||||
Withholding
tax
|
24
|
18
|
30
|
|||||||
Debt
issue costs
|
—
|
355
|
—
|
|||||||
Deferred
offering costs
|
—
|
360
|
—
|
|||||||
Prepaid
expenses and other current assets
|
32
|
205
|
353
|
|||||||
Total
|
€
|
108
|
€
|
1,617
|
€
|
1,075
|
December
31, 2003
|
December
31, 2004
|
||||||||||||||||||
Cost
|
Accumulated
depreciation
|
Net
book
value
|
Cost
|
Accumulated
depreciation
|
Net
book
value
|
||||||||||||||
Land
and building
|
€
|
1,276
|
€
|
939
|
€
|
337
|
€
|
2,508
|
€
|
1,018
|
€
|
1,490
|
|||||||
Plant
and machinery
|
6,028
|
5,279
|
749
|
12,643
|
5,799
|
6,844
|
|||||||||||||
Industrial
equipment
|
490
|
470
|
20
|
659
|
515
|
144
|
|||||||||||||
Other
|
267
|
253
|
14
|
342
|
277
|
65
|
|||||||||||||
Construction
in progress
|
2,925
|
—
|
2,925
|
—
|
—
|
—
|
|||||||||||||
€
|
10,986
|
€
|
6,941
|
€
|
4,045
|
€
|
16,152
|
€
|
7,609
|
€
|
8,543
|
September
30, 2005
|
||||||||||
(Unaudited)
|
||||||||||
Cost
|
Accumulated
depreciation
|
Net
book
value
|
||||||||
Land
and building
|
€
|
2,615
|
€
|
1,092
|
€
|
1,523
|
||||
Plant
and machinery
|
13,041
|
6,685
|
6,356
|
|||||||
Industrial
equipment
|
686
|
583
|
103
|
|||||||
Other
|
375
|
290
|
85
|
|||||||
Construction
in progress
|
459
|
—
|
459
|
|||||||
€
|
17,176
|
€
|
8,650
|
€
|
8,526
|
December
31, 2003
|
December
31, 2004
|
||||||||||||||||||
Cost
|
Accumulated
amortization
|
Net
book value
|
Cost
|
Accumulated
amortization
|
Net
book value
|
||||||||||||||
Patent
rights
|
€
|
209
|
€
|
80
|
€
|
129
|
€
|
369
|
€
|
141
|
€
|
228
|
|||||||
Licenses
and trademarks
|
20
|
6
|
14
|
23
|
8
|
15
|
|||||||||||||
Total
|
€
|
229
|
€
|
86
|
€
|
143
|
€
|
392
|
€
|
149
|
€
|
243
|
September
30, 2005
|
||||||||||
(Unaudited)
|
||||||||||
Cost
|
Accumulated
amortization
|
Net
book value
|
||||||||
Patent
rights
|
€
|
416
|
€
|
203
|
€
|
213
|
||||
Licenses
and trademarks
|
37
|
12
|
25
|
|||||||
Total
|
€
|
453
|
€
|
215
|
€
|
238
|
December
31,
|
September
30,
2005
|
|||||||||
2003
|
2004
|
|||||||||
(Unaudited)
|
||||||||||
Due
to employees
|
€ |
108
|
€ |
144
|
€ |
102
|
||||
Due
to social security entities
|
55
|
88
|
105
|
|||||||
Other
payables
|
109
|
200
|
283
|
|||||||
Total
|
€
|
272
|
€
|
432
|
€
|
490
|
As
of
December
31,
|
As
of
September
30,
2005
|
|||||||||||
2003
|
2004
|
|||||||||||
(Unaudited)
|
||||||||||||
a)
|
Mortgage
loan bearing interest at the Euribor 6 month rate plus 1.0%, due
February,
2006 (3.18% and 3.22%, at December 31, 2003 and 2004, respectively,
and
3.21% and 3.21% at September 30, 2004 and 2005,
respectively)
|
|
€
|
596
|
€
|
357
|
€
|
204
|
||||
b)
|
Mortgage
loan bearing interest at the Euribor 6 month rate plus 1.75%, due
October,
2006 (3.93% and 3.97% at December 31, 2003 and 2004, respectively
and
3.96% and 3.96% at September 30, 2004 and 2005,
respectively)
|
|
408
|
272
|
119
|
|||||||
c)
|
Research
loan from the Italian Ministry for University and Research for up
to €653,
interest at 1% per annum, due January 2012
|
482
|
482
|
450
|
||||||||
d)
|
Loans
from affiliate, Sirton, bearing interest at 3.5% per annum, due October
2008, however classified as current due to the callable nature of
the
debt
|
—
|
2,200
|
-
|
||||||||
e)
|
Equipment
loans secured by the underlying equipment pursuant to the Sabitini
Law,
interest at 2.1%
|
|
—
|
831
|
699
|
|||||||
f)
|
Mortgage
loan bearing interest at the Euribor 6 month rate plus 1.4%, due
August
2010 (3.58% and 3.62% at December 31, 2003 and 2004, respectively
and
3.61% and 3.61% at September 30, 2004 and 2005, respectively)
|
|
—
|
2,000
|
2,000
|
|||||||
g)
|
Series
A senior convertible promissory notes bearing interest at 7% as of
December 31, 2004 net
of unamortized discount €2,395 ($3,185)
|
|
—
|
2,082
|
—
|
|||||||
h)
|
Capital
leases
|
25
|
—
|
—
|
||||||||
1,511
|
8,224
|
3,472
|
||||||||||
|
Less
current maturities
|
399
|
4,863
|
895
|
||||||||
|
Total
|
€
|
1,112
|
€
|
3,361
|
€
|
2,577
|
December
31,
|
September
30,
2005
|
|||||||||
2003
|
2004
|
|||||||||
(Unaudited)
|
||||||||||
Current
maturities of long-term debt
|
€
|
399
|
€
|
2,781
|
€
|
895
|
||||
Convertible
notes payable, net of discount
|
—
|
2,082
|
—
|
|||||||
Long-term
debt, net of current maturities
|
1,112
|
3,361
|
2,577
|
|||||||
€
|
1,511
|
€
|
8,224
|
€
|
3,472
|
As
of
December 31,
2004
|
||||
Face
value of the Notes
|
€
|
4,477
|
||
Less:
Fair value allocated to Warrants
|
(459
|
)
|
||
Less:
Beneficial conversion related to Notes
|
(3,409
|
)
|
||
Less:
Beneficial conversion feature related to Warrants
|
(424
|
)
|
||
Plus:
accretion in 2004
|
1,897
|
|||
|
||||
Carrying
value of Notes as of December 31, 2004
|
€
|
2,082
|
December
31,
|
September
30,
2005
|
||||||
(Unaudited)
|
|||||||
2006
|
€
|
7,258
|
€
|
895
|
|||
2007
|
896
|
710
|
|||||
2008
|
642
|
643
|
|||||
2009
|
643
|
643
|
|||||
2010
|
600
|
581
|
|||||
Thereafter
|
580
|
—
|
|||||
Total
|
€
|
10,619
|
€
|
3,472
|
For
the Year Ended
December
31,
|
For
the Nine Months
Ended
September 30,
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
Provision
for income taxes:
|
2002
|
2003
|
2004
|
2004
|
2005
|
|||||||||||
Current
expense
|
€
|
128
|
€
|
243
|
€
|
65
|
€
|
48
|
€
|
48
|
||||||
Deferred
expense (benefit)
|
108
|
(84
|
)
|
(37
|
)
|
(28
|
)
|
—
|
||||||||
Total
income tax expense
|
€
|
236
|
€
|
159
|
€
|
28
|
€
|
20
|
€
|
48
|
As
of December 31,
|
As
of
September
30,
|
|||||||||
2003
|
2004
|
2005
|
||||||||
Deferred
tax assets:
|
(Unaudited)
|
|||||||||
Net
operating loss
|
€
|
—
|
€
|
1,071
|
€
|
2,664
|
||||
Capitalization
of research & development costs
|
576
|
1,230
|
1,792
|
|||||||
Deferred
revenue
|
108
|
185
|
116
|
|||||||
Inventory
costing
|
23
|
31
|
81
|
|||||||
Other
|
8
|
—
|
—
|
|||||||
Deferred
tax assets
|
715
|
2,517
|
4,653
|
|||||||
Deferred
tax liabilities:
|
|
|
||||||||
Other
|
37
|
11
|
11
|
|||||||
Deferred
tax liabilities
|
37
|
11
|
11
|
|||||||
Net
deferred tax assets
|
678
|
2,506
|
4,642
|
|||||||
Valuation
Allowance
|
(715
|
)
|
(2,506
|
)
|
(4,642
|
)
|
||||
Net
deferred tax liabilities
|
€
|
37
|
€
|
—
|
€
|
—
|
For
the Years Ended
December
31,
|
For
the
Nine
Months Ended
September
30,
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
2002
|
2003
|
2004
|
2004
|
2005
|
||||||||||||
Pre-tax
income (loss)
|
€
|
655
|
€
|
1,366
|
€
|
(7,000
|
)
|
€
|
(3,004
|
)
|
€
|
(9,862
|
)
|
|||
Tax
expense (benefit) at statutory rates
|
€
|
236
|
€
|
464
|
€
|
(2,311
|
)
|
€
|
(991
|
)
|
€
|
(3,254
|
)
|
|||
Effect
of permanent book/tax differences
|
64
|
81
|
37
|
45
|
53
|
|||||||||||
Non-deductible
expenses
|
34
|
32
|
527
|
32
|
635
|
|||||||||||
Asset
basis differences
|
—
|
(39
|
)
|
(16
|
)
|
538
|
478
|
|||||||||
Valuation
allowances
|
(142
|
)
|
(357
|
)
|
1,791
|
437
|
2,136
|
|||||||||
Net
operating losses
|
132
|
37
|
—
|
—
|
—
|
|||||||||||
Italian
tax incentive deductions
|
(34
|
)
|
—
|
—
|
—
|
—
|
||||||||||
Impact
of change in tax rates
|
(54
|
)
|
(59
|
)
|
—
|
(41
|
)
|
—
|
||||||||
Total
income tax expense
|
€
|
236
|
€
|
159
|
€
|
28
|
€
|
20
|
€
|
48
|
December
31,
2004
|
September
30,
2005
|
||||||
(Unaudited)
|
|||||||
Issued
and outstanding
|
5,000,000
|
8,059,505
|
|||||
Reserved
for conversion of Notes
|
1,335,000
|
—
|
|||||
Reserved
for exercise of warrants
|
881,100
|
503,298
|
|||||
Reserved
for underwriters purchase option
|
151,200
|
||||||
Reserved
for future planned offerings
|
4,554,000
|
1,702,800
|
|||||
Reserved
for share option plans
|
1,560,000
|
1,560,000
|
|||||
13,330,100
|
11,976,803
|
Shares
Available
for
Grant
|
Shares
|
Weighted
Average
Exercise
Price
|
|||||||||||
Options
available upon plan adoption
|
1,560,000
|
—
|
|||||||||||
Granted
|
(85,000
|
)
|
85,000
|
€
|
5.12
|
$ |
6.82
|
||||||
Exercised
|
—
|
—
|
—
|
—
|
|||||||||
Cancellations
|
—
|
—
|
—
|
—
|
|||||||||
Options
outstanding at December 31, 2004
|
1,475,000
|
85,000
|
€
|
5.12
|
$ |
6.82
|
|||||||
Granted
|
(832,000
|
)
|
832,000
|
€
|
7.38
|
$ |
9.00
|
||||||
Exercised
|
—
|
—
|
—
|
—
|
|||||||||
Cancellations
|
—
|
—
|
—
|
—
|
|||||||||
Additional
Shares reserved
|
—
|
—
|
—
|
—
|
|||||||||
Options
outstanding at September 30, 2005 (Unaudited)
|
643,000
|
917,000
|
€
|
7.21
|
$ |
8.80
|
Unaudited
|
Options
Outstanding
|
Options
Exercisable
|
|||||||
Exercise
Price
|
Number
Outstanding
|
Weighted-
Average
Years
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
||||
€4.56
($5.50)
|
60,000
|
8.75
|
€4.13
($5.50)
|
60,000
|
€4.56
($5.50)
|
||||
€7.47
(€9.00)
|
832,000
|
9.51
|
€7.47
($9.00)
|
138,667
|
€7.47
($9.00)
|
||||
€8.30
($10.00)
|
25,000
|
8.96
|
€7.51
($10.00)
|
25,000
|
€8.30($10.00)
|
||||
917,000
|
|
223,667
|
For
the Years Ended
December
31,
|
Nine
Months Ended
September 30, |
|||||||||||||||
(Unaudited)
|
||||||||||||||||
2002
|
2003
|
2004
|
2004
|
2005
|
||||||||||||
Numerator:
|
||||||||||||||||
Net
income/(loss) for basic EPS
|
€
|
419
|
€
|
1,207
|
€
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,910
|
)
|
|||
Adjustment
for interest, net of tax
|
—
|
—
|
—
|
—
|
95
|
|||||||||||
Income/(loss)
for diluted EPS
|
€
|
419
|
1,207
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,815
|
)
|
|||||
Denominator:
|
||||||||||||||||
Weighted
average shares for basic EPS
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
6,104,650
|
|||||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Stock
options
|
—
|
—
|
—
|
27,193
|
||||||||||||
Convertible
Notes
|
—
|
—
|
—
|
—
|
359,505
|
|||||||||||
Weighted
average shares for diluted EPS
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
6,357,028
|
For
the Years Ended
December
31,
|
For
the
Nine
Months Ended
September
30,
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
2002
|
2003
|
2004
|
2004
|
2005
|
||||||||||||
Numerator:
|
||||||||||||||||
Net
income/(loss) for basic EPS
|
€
|
419
|
1,207
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,910
|
)
|
|||||
Net
income/loss for diluted EPS
|
€
|
419
|
1,207
|
(7,028
|
)
|
€
|
(3,024
|
)
|
€
|
(9,815
|
)
|
|||||
Denominator:
|
||||||||||||||||
Basic
calculation
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
6,104,650
|
|||||||||||
Diluted
calculation
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
6,357,028
|
|||||||||||
Basic
and diluted net income/(loss) per share
|
€
|
0.08
|
€
|
0.24
|
€
|
(1.41
|
)
|
€
|
(0.60
|
)
|
€
|
(1.62
|
)
|
For
the Year Ended
December
31,
|
For
the
Nine
Months Ended
September
30,
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
2002
|
2003
|
2004
|
2004
|
2005
|
||||||||||||
Revenues
|
€
|
5,915
|
€
|
6,532
|
€
|
2,870
|
€
|
1,719
|
€
|
1,900
|
||||||
Expenses
|
1,156
|
1,485
|
1,665
|
915
|
781
|
December
31,
|
September
30,
|
|||||||||
2003
|
2004
|
2005
|
||||||||
(Unaudited)
|
||||||||||
Receivables
|
€
|
978
|
€
|
1,490
|
€
|
909
|
||||
Payables
and debt
|
2,094
|
3,698
|
425
|