Page
|
|
Balance
Sheets as of December 31, 2004 and 2005
|
3
|
Statements
of Operations for the three month periods and the years ended
December 31, 2004 and 2005
|
4
|
Statements
of Cash Flows for the the three month periods and the years
ended December 31, 2004 and 2005
|
5
|
Financial Highlights | 6 |
Operating
Results and Trends
|
6
|
As
of December 31, 2004
|
|
|
As
of December 31, 2005
|
||||
ASSETS
|
|||||||
Cash
and cash equivalents
|
€
|
2,461
|
€
|
12,785
|
|||
Receivables
|
9
|
8
|
|||||
Receivables
from related parties
|
1,490
|
1,867
|
|||||
Inventories
|
886
|
1,628
|
|||||
Prepaid
expenses and other current assets
|
1,617
|
918
|
|||||
Total
Current Assets
|
6,463
|
17,206
|
|||||
Property,
manufacturing facility and equipment, at cost
|
16,152
|
17,456
|
|||||
Less:
Accumulated depreciation
|
(7,609
|
)
|
(8,825
|
)
|
|||
Property,
manufacturing facility and equipment, net
|
8,543
|
8,631
|
|||||
Intangible
assets, net of amortization
|
243
|
267
|
|||||
Other
non-current assets
|
660
|
9
|
|||||
Total
Assets
|
€
|
15,909
|
€
|
26,113
|
|||
LIABILITIES
AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
|||||||
Bank
overdraft
|
€
|
100
|
€
|
-
|
|||
Accounts
payable
|
3,927
|
2,644
|
|||||
Payables
to related parties
|
1,498
|
542
|
|||||
Short-term
bank borrowings
|
2,690
|
-
|
|||||
Accrued
expenses and other current liabilities
|
432
|
1,063
|
|||||
Current
maturities of long-term debt
|
2,781
|
916
|
|||||
Convertible
notes payable, net of discount
|
2,082
|
-
|
|||||
Deferred
income
|
564
|
283
|
|||||
Total
Current Liabilities
|
14,074
|
5,448
|
|||||
Long-term
debt, net of current maturities
|
3,361
|
2,485
|
|||||
Termination
indemnities
|
548
|
706
|
|||||
Total
Liabilities
|
17,983
|
8,639
|
|||||
Share
capital (par value: €1.00; 13,300,100 and 12,690,321 shares authorized,
5,000,000 and 9,610,630 shares issued at December 31, 2004 and 2005,
respectively)
|
5,000
|
9,611
|
|||||
Additional
paid in capital
|
5,834
|
33,197
|
|||||
Accumulated
deficit
|
(12,908
|
)
|
(25,334
|
)
|
|||
Total
Shareholders’ Equity (Deficit)
|
(2,074
|
)
|
17,494
|
||||
Total
Liabilities and Shareholders’ Equity
|
€
|
15,909
|
€
|
26,113
|
For
the Three Months Ended December 31,
|
For
the Year Ended December 31,
|
||||||||||||
2004
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
||||
Revenues:
|
|||||||||||||
Sales
to affiliates
|
€
|
1,151
|
€
|
1,360
|
€
|
2,870
|
€
|
3,260
|
|||||
Third
party product sales
|
-
|
6
|
243
|
101
|
|||||||||
Total
product sales
|
1,151
|
1,366
|
3,113
|
3,361
|
|||||||||
Other
income and revenues
|
82
|
70
|
583
|
280
|
|||||||||
Total
Revenues
|
1,233
|
1,436
|
3,696
|
3,641
|
|||||||||
Operating
costs and expenses:
|
|||||||||||||
Cost
of goods sold
|
1,126
|
1,199
|
2,579
|
2,920
|
|||||||||
Charges
from affiliates
|
750
|
266
|
1,665
|
1,047
|
|||||||||
Research
and development
|
461
|
1,512
|
2,922
|
4,629
|
|||||||||
General
and administrative
|
592
|
571
|
1,194
|
2,309
|
|||||||||
Depreciation
and amortization
|
37
|
40
|
89
|
118
|
|||||||||
2,966
|
3,588
|
8,449
|
11,023
|
||||||||||
Operating
loss
|
(1,733
|
)
|
(2,152
|
)
|
(4,753
|
)
|
(7,382
|
)
|
|||||
Foreign
currency exchange gain (loss), net
|
(98
|
)
|
186
|
(55
|
)
|
(249
|
)
|
||||||
Interest
income (expense), net
|
(2,165
|
)
|
49
|
(2,192
|
)
|
(4,148
|
)
|
||||||
Pre-tax
loss
|
(3,996
|
)
|
(1,917
|
)
|
(7,000
|
)
|
(11,779
|
)
|
|||||
Income
tax expense (benefit):
|
|||||||||||||
Current
|
(113
|
)
|
-
|
65
|
-
|
||||||||
Deferred
|
65
|
(598
|
)
|
(37
|
)
|
(646
|
)
|
||||||
(48
|
)
|
(598
|
)
|
28
|
(646
|
)
|
|||||||
Net
loss
|
€
|
(4,004
|
)
|
€
|
(2,515
|
)
|
€
|
(7,028
|
)
|
€
|
(12,425
|
)
|
|
Net
loss per share:
|
|||||||||||||
Basic
and diluted net loss per share
|
€
|
(0.80
|
)
|
€
|
(0.27
|
)
|
€
|
(1.41
|
)
|
€
|
(1.79
|
)
|
|
Weighted
average shares used to compute basic net loss per share
|
5,000,000
|
9,391,449
|
5,000,000
|
6,933,104
|
|||||||||
Weighted
average shares used to compute diluted net loss per share
|
5,000,000
|
9,391,449
|
5,000,000
|
6,933,104
|
For
the Three Months Ended December 31
|
For
the Year Ended December 31,
|
||||||||||||
2004
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
||||
Cash
Flows From Operating Activities:
|
|||||||||||||
Net
loss
|
€
|
(4,004
|
)
|
€
|
(2,515
|
)
|
€
|
(7,028
|
)
|
€
|
(12,425
|
)
|
|
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
|||||||||||||
Unrealized
foreign exchange loss
|
313
|
-
|
313
|
575
|
|||||||||
Depreciation
and amortization
|
386
|
208
|
743
|
1,315
|
|||||||||
Non
cash interest expense
|
1,972
|
-
|
1,972
|
3,837
|
|||||||||
Deferred
income taxes (benefit)
|
(9
|
)
|
598
|
(37
|
)
|
646
|
|||||||
Write
down of inventory to net realizable value
|
-
|
161
|
50
|
291
|
|||||||||
Stock
based compensation
|
379
|
216
|
379
|
579
|
|||||||||
Changes
in operating assets and liabilities:
|
|||||||||||||
Accounts
receivable
|
(1,098
|
)
|
(966
|
)
|
981
|
(376
|
)
|
||||||
Inventories
|
423
|
(106
|
)
|
534
|
(1,033
|
)
|
|||||||
Prepaid
expenses and other current assets
|
(659
|
)
|
(206
|
)
|
(1,784
|
)
|
(149
|
)
|
|||||
Accounts
payable and accrued expenses
|
102
|
696
|
359
|
(1,793
|
)
|
||||||||
Deferred
income
|
(152
|
)
|
(67
|
)
|
(353
|
)
|
(281
|
)
|
|||||
Termination
indemnities
|
24
|
13
|
19
|
158
|
|||||||||
Income
taxes payable
|
(123
|
)
|
-
|
(304
|
)
|
-
|
|||||||
Net
cash used in operating activities
|
(2,446
|
)
|
(1,968
|
)
|
(4,119
|
)
|
(8,657
|
)
|
|||||
Cash
Flows From Investing Activities:
|
|||||||||||||
Capital
expenditures
|
(823
|
)
|
(239
|
)
|
(5,178
|
)
|
(1,263
|
)
|
|||||
Intangible
expenditures
|
(19
|
)
|
(63
|
)
|
(163
|
)
|
(124
|
)
|
|||||
Net
cash used in investing activities
|
(842
|
)
|
(302
|
)
|
(5,341
|
)
|
(1,387
|
)
|
|||||
Cash
Flows From Financing Activities:
|
|||||||||||||
Capital
contribution
|
-
|
-
|
-
|
3,900
|
|||||||||
Proceeds
from long-term debt
|
2,350
|
-
|
5,205
|
-
|
|||||||||
Repayments
of long-term debt
|
(67
|
)
|
(111
|
)
|
(374
|
)
|
(581
|
)
|
|||||
Proceeds
from Series A convertible Notes
|
4,477
|
-
|
4,477
|
1,459
|
|||||||||
Repayment
of Series A convertible Notes
|
-
|
-
|
-
|
(4,221
|
)
|
||||||||
Proceeds
(repayment) of affiliate’s loan
|
(800
|
)
|
-
|
2,200
|
(2,200
|
)
|
|||||||
Proceeds
(repayment) from bank overdrafts and short term borrowings
|
(779
|
)
|
-
|
390
|
(2,790
|
)
|
|||||||
Proceeds
from initial public offering and private placement, net of offering
expenses
|
-
|
8,154
|
-
|
24,801
|
|||||||||
Net
cash provided by financing activities
|
5,181
|
8,043
|
11,898
|
20,368
|
|||||||||
Increase
in cash and cash equivalents
|
1,893
|
5,773
|
2,438
|
10,324
|
|||||||||
Cash
and cash equivalents, beginning of period
|
568
|
7,012
|
23
|
2,461
|
|||||||||
Cash
and cash equivalents, end of period
|
€
|
2,461
|
€
|
12,785
|
€
|
2,461
|
€
|
12,785
|
· | Total revenues were €1.44 million, compared to €1.23 million |
· |
Operating
costs and expenses were €3.59 million, compared to €2.97
million
|
· |
Operating
loss was €2.15 million, compared to €1.73
million
|
· |
Interest
(income) expense, net, was (€0.05) million, compared to €2.16
million
|
· |
Pre-tax
loss was € 1.92 million, compared to €4.00
million
|
· |
Net
loss was €2.51 million, compared to €4.00
million
|
· |
Basic
and diluted net loss per share was €0.27, compared to
€0.80
|
· |
Total
revenues were €3.64 million, compared to €3.70
million
|
· |
Operating
costs and expenses were €11.02 million, compared to €8.45
million
|
· |
Operating
loss was €7.38 million, compared to €4.75
million
|
· |
Interest
expense, net, was €4.15 million, compared to €2.20
million
|
· |
Pre-tax
loss was €11.78 million, compared to €7.0
million
|
· |
Net
loss was €12.43 million, compared to €7.03
million
|
· |
Basic
and diluted net loss per share was €1.79 compared to
€1.41
|
· |
Cash
used in operating activities was €8.7 million, compared to €4.1
million
|
· |
Cash
and cash equivalents amounted to €12.8 million as of December 31, 2005.
|