(Mark
One)
|
||
ý
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
|
For
the quarterly period ended September 30, 2006
|
||
OR
|
||
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
|
For
the transition period
from to
|
||
Commission
file number 0-32501
|
CYTORI
THERAPEUTICS, INC.
|
(Exact
name of Registrant as Specified in Its
Charter)
|
DELAWARE
|
33-0827593
|
|
(State
or Other Jurisdiction
of
Incorporation or Organization)
|
(I.R.S.
Employer
Identification
No.)
|
|
3020
CALLAN ROAD, SAN DIEGO, CALIFORNIA
|
92121
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Registrant’s
telephone number, including area code:
(858) 458-0900
|
Page
|
PART
I
|
FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements
|
||
3
|
|||
4
|
|||
5
|
|||
6
|
|||
7
|
|||
Item
2.
|
21
|
||
Item
3.
|
39
|
||
Item
4.
|
39
|
||
PART
II
|
OTHER
INFORMATION
|
||
Item
1.
|
39
|
||
Item
1A.
|
39
|
||
Item
2.
|
45
|
||
Item
3.
|
45
|
||
Item
4.
|
45
|
||
Item
5.
|
45
|
||
Item
6.
|
47
|
PART
I. FINANCIAL INFORMATION
|
||||||||||||||||
Item
1. Financial Statements
|
||||||||||||||||
/s/ KPMG, LLP |
|
San
Diego, California
|
|
November
14, 2006
|
As
of September 30,
2006
|
As
of December 31,
2005
|
||||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
13,615,000
|
$
|
8,007,000
|
|||
Short-term
investments, available-for-sale
|
4,834,000
|
7,838,000
|
|||||
Accounts
receivable, net of allowance for doubtful accounts
of
$1,000 and $9,000 in 2006 and 2005, respectively
|
103,000
|
816,000
|
|||||
Inventories,
net
|
210,000
|
258,000
|
|||||
Other
current assets
|
781,000
|
621,000
|
|||||
Total
current assets
|
19,543,000
|
17,540,000
|
|||||
Property
and equipment held for sale, net
|
457,000
|
675,000
|
|||||
Property
and equipment, net
|
4,578,000
|
3,585,000
|
|||||
Investment
in joint venture
|
82,000
|
—
|
|||||
Other
assets
|
453,000
|
458,000
|
|||||
Intangibles,
net
|
1,355,000
|
1,521,000
|
|||||
Goodwill
|
4,387,000
|
4,387,000
|
|||||
Total
assets
|
$
|
30,855,000
|
$
|
28,166,000
|
|||
Liabilities
and Stockholders’ Deficit
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued expenses
|
$
|
4,850,000
|
$
|
6,129,000
|
|||
Current
portion of long-term obligations
|
886,000
|
952,000
|
|||||
Total
current liabilities
|
5,736,000
|
7,081,000
|
|||||
Deferred
revenues, related party
|
29,128,000
|
17,311,000
|
|||||
Deferred
revenues
|
2,392,000
|
2,541,000
|
|||||
Option
liabilities
|
1,817,000
|
5,331,000
|
|||||
Long-term
deferred rent
|
831,000
|
573,000
|
|||||
Long-term
obligations, less current portion
|
910,000
|
1,558,000
|
|||||
Total
liabilities
|
40,814,000
|
34,395,000
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders’
deficit:
|
|||||||
Preferred
stock, $0.001 par value; 5,000,000 shares authorized; -0- shares
issued
and outstanding in 2006 and 2005
|
—
|
—
|
|||||
Common
stock, $0.001 par value; 95,000,000 shares authorized; 21,475,506
and
18,194,283 shares issued and 18,602,672 and 15,321,449 shares outstanding
in 2006 and 2005, respectively
|
21,000
|
18,000
|
|||||
Additional
paid-in capital
|
102,016,000
|
82,196,000
|
|||||
Accumulated
deficit
|
(101,548,000
|
)
|
(78,013,000
|
)
|
|||
Treasury
stock, at cost
|
(10,414,000
|
)
|
(10,414,000
|
)
|
|||
Accumulated
other comprehensive loss
|
(34,000
|
)
|
(16,000
|
)
|
|||
Total
stockholders’ deficit
|
(9,959,000
|
)
|
(6,229,000
|
)
|
|||
Total
liabilities and stockholders’ deficit
|
$
|
30,855,000
|
$
|
28,166,000
|
For
the Three Months Ended
September 30,
|
For
the Nine Months Ended
September 30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Product
revenues, related party
|
$
|
133,000
|
$
|
1,544,000
|
$
|
1,087,000
|
$
|
4,776,000
|
|||||
Cost
of product revenues
|
383,000
|
928,000
|
1,341,000
|
2,411,000
|
|||||||||
Gross
(loss) profit
|
(250,000
|
)
|
616,000
|
(254,000
|
)
|
2,365,000
|
|||||||
Development
revenues:
|
|||||||||||||
Development
|
1,000
|
11,000
|
832,000
|
20,000
|
|||||||||
Research
grant and other
|
350,000
|
27,000
|
413,000
|
116,000
|
|||||||||
Total
development revenues
|
351,000
|
38,000
|
1,245,000
|
136,000
|
|||||||||
Operating
expenses:
|
|||||||||||||
Research
and development
|
5,552,000
|
3,991,000
|
16,749,000
|
10,573,000
|
|||||||||
Sales
and marketing
|
610,000
|
479,000
|
1,584,000
|
1,207,000
|
|||||||||
General
and administrative
|
3,181,000
|
3,129,000
|
10,005,000
|
7,486,000
|
|||||||||
Change
in fair value of option liabilities
|
(374,000
|
)
|
924,000
|
(3,514,000
|
)
|
984,000
|
|||||||
Total
operating expenses
|
8,969,000
|
8,523,000
|
24,824,000
|
20,250,000
|
|||||||||
Operating
loss
|
(8,868,000
|
)
|
(7,869,000
|
)
|
(23,833,000
|
)
|
(17,749,000
|
)
|
|||||
Other
income (expense):
|
|||||||||||||
Interest
income
|
158,000
|
99,000
|
537,000
|
208,000
|
|||||||||
Interest
expense
|
(47,000
|
)
|
(31,000
|
)
|
(158,000
|
)
|
(107,000
|
)
|
|||||
Other
expense, net
|
(7,000
|
)
|
(13,000
|
)
|
(13,000
|
)
|
(52,000
|
)
|
|||||
Equity
loss from investment in joint venture
|
(3,000
|
)
|
—
|
(68,000
|
)
|
—
|
|||||||
Gain
on sale of assets
|
—
|
5,526,000
|
—
|
5,526,000
|
|||||||||
Total
other income
|
101,000
|
5,581,000
|
298,000
|
5,575,000
|
|||||||||
Net
loss
|
(8,767,000
|
)
|
(2,288,000
|
)
|
(23,535,000
|
)
|
(12,174,000
|
)
|
|||||
Other
comprehensive income (loss)- unrealized income (loss)
|
6,000
|
(5,000
|
)
|
(18,000
|
)
|
9,000
|
|||||||
Comprehensive
loss
|
$
|
(8,761,000
|
)
|
$
|
(2,293,000
|
)
|
$
|
(23,553,000
|
)
|
$
|
(12,165,000
|
)
|
|
Basic
and diluted net loss per common share
|
$
|
(0.53
|
)
|
$
|
(0.15
|
)
|
$
|
(1.48
|
)
|
$
|
(0.84
|
)
|
|
Basic
and diluted weighted average common shares
|
16,641,423
|
15,177,020
|
15,891,674
|
14,512,898
|
|||||||||
For
the Nine Months Ended September 30,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(23,535,000
|
)
|
$
|
(12,174,000
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
1,605,000
|
1,290,000
|
|||||
Inventory
provision
|
70,000
|
178,000
|
|||||
(Reduction
in) addition to allowance for doubtful accounts
|
(5,000
|
)
|
1,000
|
||||
Change
in fair value of option liabilities
|
(3,514,000
|
)
|
984,000
|
||||
Stock-based
compensation expense
|
2,652,000
|
404,000
|
|||||
Stock
issued for license amendment, related party
|
487,000
|
—
|
|||||
Equity
loss from investment in joint venture
|
68,000
|
—
|
|||||
Gain
on sale of assets
|
—
|
(5,526,000
|
)
|
||||
Increases
(decreases) in cash caused by changes in operating assets and
liabilities:
|
|||||||
Accounts
receivable
|
718,000
|
(21,000
|
)
|
||||
Inventories
|
(22,000
|
)
|
(61,000
|
)
|
|||
Other
current assets
|
(160,000
|
)
|
200,000
|
||||
Other
assets
|
5,000
|
(206,000
|
)
|
||||
Accounts
payable and accrued expenses
|
(1,766,000
|
)
|
1,646,000
|
||||
Deferred
revenues, related party
|
11,817,000
|
7,811,000
|
|||||
Deferred
revenues
|
(149,000
|
)
|
(20,000
|
)
|
|||
Long-term
deferred rent
|
258,000
|
—
|
|||||
Net
cash used in operating activities
|
(11,471,000
|
)
|
(5,494,000
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Proceeds
from sale and maturity of short-term investments
|
53,264,000
|
36,788,000
|
|||||
Purchases
of short-term investments
|
(50,278,000
|
)
|
(33,484,000
|
)
|
|||
Purchases
of property and equipment
|
(2,214,000
|
)
|
(1,052,000
|
)
|
|||
Investment
in joint venture
|
(150,000
|
)
|
—
|
||||
Net
cash provided by investing activities
|
622,000
|
2,252,000
|
|||||
Cash
flows from financing activities:
|
|||||||
Principal
payments on long-term obligations
|
(714,000
|
)
|
(719,000
|
)
|
|||
Proceeds
from exercise of employee stock options and warrants
|
819,000
|
207,000
|
|||||
Proceeds
from sale of common stock
|
16,352,000
|
3,003,000
|
|||||
Proceeds
from issuance of options
|
—
|
186,000
|
|||||
Net
cash provided by financing activities
|
16,457,000
|
2,677,000
|
|||||
Net increase
(decrease) in cash and cash equivalents
|
5,608,000
|
(565,000
|
)
|
||||
Cash
and cash equivalents at beginning of period
|
8,007,000
|
2,840,000
|
|||||
Cash
and cash equivalents at end of period
|
$
|
13,615,000
|
$
|
2,275,000
|
|||
Supplemental
disclosure of cash flows information:
|
|||||||
Cash
paid during period for:
|
|||||||
Interest
|
$
|
160,000
|
$
|
112,000
|
|||
Taxes
|
1,000
|
16,000
|
1.
|
Basis
of Presentation
|
2.
|
Use
of Estimates
|
3.
|
Segment
Information
|
For
the three months ended
September 30,
|
For
the nine months ended
September 30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenues:
|
|||||||||||||
Regenerative
cell technology
|
$
|
350,000
|
$
|
27,000
|
$
|
1,096,000
|
$
|
116,000
|
|||||
MacroPore
Biosurgery
|
134,000
|
1,555,000
|
1,236,000
|
4,796,000
|
|||||||||
Total
revenues
|
$
|
484,000
|
$
|
1,582,000
|
$
|
2,332,000
|
$
|
4,912,000
|
|||||
Segment
losses:
|
|||||||||||||
Regenerative
cell technology
|
$
|
(5,491,000
|
)
|
$
|
(3,515,000
|
)
|
$
|
(16,006,000
|
)
|
$
|
(8,570,000
|
)
|
|
MacroPore
Biosurgery
|
(570,000
|
)
|
(301,000
|
)
|
(1,336,000
|
)
|
(709,000
|
)
|
|||||
General
and administrative expenses
|
(3,181,000
|
)
|
(3,129,000
|
)
|
(10,005,000
|
)
|
(7,486,000
|
)
|
|||||
Change
in fair value of option liabilities
|
374,000
|
(924,000
|
)
|
3,514,000
|
(984,000
|
)
|
|||||||
Total
operating loss
|
$
|
(8,868,000
|
)
|
$
|
(7,869,000
|
)
|
$
|
(23,833,000
|
)
|
$
|
(17,749,000
|
)
|
As
of September
30,
|
As
of December
31,
|
||||||
2006
|
2005
|
||||||
Assets:
|
|||||||
Regenerative
cell technology
|
$
|
7,350,000
|
$
|
9,591,000
|
|||
MacroPore
Biosurgery
|
1,264,000
|
2,207,000
|
|||||
Corporate
assets
|
22,241,000
|
16,368,000
|
|||||
Total
assets
|
$
|
30,855,000
|
$
|
28,166,000
|
4.
|
Assets
Held for Sale
|
5.
|
Stock-Based
Compensation
|
For
the nine months ended September 30, 2005
|
||||
Expected
term
|
6
years
|
|||
Risk
free Interest rate
|
3.86-4.16
|
%
|
||
Volatility
|
81.40-82.67
|
%
|
||
Dividends
|
—
|
|||
Resulting
weighted average grant date fair value
|
$
|
2.27
|
For
the three months
ended
September
30, 2005
|
For
the nine
months
ended
September
30, 2005
|
||||||
Net
loss:
|
|||||||
As
reported
|
$
|
(2,288,000
|
)
|
$
|
(12,174,000
|
)
|
|
Add:
Employee stock-based compensation expense included in reported
net loss,
net of related tax effects
|
341,000
|
341,000
|
|||||
Deduct:
Total employee stock-based compensation expense determined under
the fair
value method for all awards, net of related tax effects
|
(551,000
|
)
|
(1,968,000
|
)
|
|||
Pro
forma
|
$
|
(2,498,000
|
)
|
$
|
(13,801,000
|
)
|
|
Basic
and diluted loss per common share:
|
|||||||
As
reported
|
$
|
(0.15
|
)
|
$
|
(0.84
|
)
|
|
Pro
forma
|
$
|
(0.16
|
)
|
$
|
(0.95
|
)
|
·
|
25%
of a granted award will vest after one year of service, while an
additional 1/48 of the award will vest at the end of each month
thereafter
for 36 months, or
|
·
|
1/48
of the award will vest at the end of each month over a four-year
period.
|
Options
|
Weighted
Average Exercise Price
|
||||||
Balance
as of January 1, 2006
|
5,784,741
|
$
|
4.12
|
||||
Granted
|
791,350
|
7.52
|
|||||
Exercised
|
(360,468
|
)
|
2.27
|
||||
Expired
|
(22,336
|
)
|
7.10
|
||||
Cancelled/forfeited
|
(310,441
|
)
|
5.30
|
||||
Balance
as of September 30, 2006
|
5,882,846
|
$
|
4.62
|
Options
|
Weighted
Average Exercise Price
|
Weighted
Average Remaining Contractual Term (years)
|
Aggregate
Intrinsic Value
|
||||||||||
Balance
as of September 30, 2006
|
5,882,846
|
$
|
4.62
|
5.7
|
$
|
6,008,000
|
|||||||
Vested
and unvested expected to vest at September 30, 2006
|
5,786,693
|
$
|
4.41
|
5.7
|
$
|
5,889,000
|
|||||||
Vested
and exercisable at September 30, 2006
|
4,242,570
|
$
|
4.23
|
4.5
|
$
|
5,118,000
|
Expected
term
|
6
years
|
|||
Risk-free
interest rate
|
4.33-
5.04
|
%
|
||
Volatility
|
77.46-
78.91
|
%
|
||
Dividends
|
—
|
|||
Resulting
weighted average grant date fair value
|
$
|
5.31
|
For
the nine months ended
September 30,
|
|||||||
2006
|
2005
|
||||||
Total
compensation cost for share-based payment arrangements recognized
in the
statement of operations (net of tax of $0)
|
$
|
2,635,000
|
$
|
—
|
|||
Total
compensation cost capitalized as part of the cost of an asset
|
$
|
—
|
$
|
—
|
6.
|
Short-term
Investments
|
7.
|
Inventories
|
8.
|
Long-Lived
Assets
|
9.
|
Revenue
Recognition
|
·
|
In
2004, we received a nonrefundable payment of $1,250,000 from Senko
after
filing an initial regulatory application with the Japanese Ministry
of
Health, Labour and Welfare (“MHLW”) related to the Thin Film product
line. We initially recorded this payment as deferred revenues of
$1,250,000.
|
·
|
Upon
the achievement of commercialization (i.e., regulatory approval
by the
MHLW), we will be entitled to an additional nonrefundable payment
of
$250,000.
|
·
|
Qualifying
costs incurred (and not previously recognized) to date, plus any
allowable
grant fees for which we are entitled to funding from the NIH;
or,
|
·
|
The
outputs generated to date versus the total outputs expected to
be achieved
under the research arrangement.
|
10.
|
Warranty
|
As
of January 1,
|
Additions-charges
to expenses
|
Claims
|
As
of
September
30,
|
||||||||||
2006:
|
|||||||||||||
Warranty
reserve
|
$
|
155,000
|
$
|
9,000
|
$
|
—
|
$
|
164,000
|
|||||
2005:
|
|||||||||||||
Warranty
reserve
|
$
|
102,000
|
$
|
40,000
|
$
|
—
|
$
|
142,000
|
11.
|
Income
Taxes
|
12.
|
Loss
Per Share
|
13.
|
Commitments
and Contingencies
|
Years
Ending December 31,
|
Operating
Leases
|
|||
For
the remainder of 2006
|
$
|
520,000
|
||
2007
|
2,086,000
|
|||
2008
|
1,556,000
|
|||
2009
|
1,382,000
|
|||
2010
|
707,000
|
|||
Total
|
$
|
6,251,000
|
14.
|
License
Agreement
|
15.
|
Long-term
Obligations
|
Years
Ending December 31,
|
||||
Remainder
of 2006
|
$
|
238,000
|
||
2007
|
836,000
|
|||
2008
|
544,000
|
|||
2009
|
178,000
|
|||
Total
|
$
|
1,796,000
|
16.
|
Composition
of Certain Financial Statement
Captions
|
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
Raw
materials
|
$
|
150,000
|
$
|
232,000
|
|||
Finished
goods
|
60,000
|
26,000
|
|||||
$
|
210,000
|
$
|
258,000
|
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
|
|||||||
Prepaid
expenses
|
$
|
723,000
|
$
|
506,000
|
|||
Accrued
interest receivable
|
43,000
|
77,000
|
|||||
Other
receivables
|
15,000
|
38,000
|
|||||
$
|
781,000
|
$
|
621,000
|
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
|
|||||||
Manufacturing
and development equipment
|
$
|
2,930,000
|
$
|
2,676,000
|
|||
Office
and computer equipment
|
2,613,000
|
2,682,000
|
|||||
Leasehold
improvements
|
5,031,000
|
3,359,000
|
|||||
10,574,000
|
8,717,000
|
||||||
Less
accumulated depreciation and amortization
|
(5,996,000
|
)
|
(5,132,000
|
)
|
|||
$
|
4,578,000
|
$
|
3,585,000
|
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
|
|||||||
Accrued
legal fees
|
$
|
1,597,000
|
$
|
975,000
|
|||
Accrued
vacation
|
607,000
|
680,000
|
|||||
Accrued
bonus
|
522,000
|
981,000
|
|||||
Stock
to be issued for license amendment, related party (note 14)
|
487,000
|
—
|
|||||
Accrued
expenses
|
452,000
|
504,000
|
|||||
Accounts
payable
|
359,000
|
933,000
|
|||||
Accrued
studies
|
281,000
|
712,000
|
|||||
Deferred
rent expense
|
253,000
|
138,000
|
|||||
Warranty
reserve (note 10)
|
164,000
|
155,000
|
|||||
Accrued
accounting fees
|
103,000
|
199,000
|
|||||
Accrued
payroll
|
25,000
|
52,000
|
|||||
Accrued
leasehold improvements
|
—
|
800,000
|
|||||
$
|
4,850,000
|
$
|
6,129,000
|
17.
|
Transactions
with Olympus Corporation
|
·
|
Contractual
term of 1.67 years,
|
·
|
Risk-free
interest rate of 3.46%, and
|
·
|
Estimated
share-price volatility of 59.7%
|
·
|
Contractual
term of 3 months and 1 year,
|
·
|
Risk-free
interest rate of 4.89% and 4.38%,
and
|
·
|
Estimated
share-price volatility of 61.8% and 65.1%,
respectively.
|
·
|
Olympus
paid $30,000,000 for its 50% interest in the Joint Venture. Moreover,
Olympus simultaneously entered into a License/Joint Development
Agreement
with the Joint Venture and us to develop a second generation commercial
system and manufacturing capabilities.
|
·
|
We
licensed our device technology, including the Celution™ System and certain
related intellectual property, to the Joint Venture for use in
future
generation devices. These devices will process and purify adult
stem and
regenerative cells residing in adipose (fat) tissue for various
therapeutic clinical applications. In exchange for this license,
we
received a 50% interest in the Joint Venture, as well as an initial
$11,000,000 payment from the Joint Venture; the source of this
payment was
the $30,000,000 contributed to the Joint Venture by Olympus.
Moreover, upon receipt of a CE mark for the first generation Celution™
System in January 2006, we received an additional $11,000,000 development
milestone payment from the Joint
Venture.
|
·
|
The
expected volatilities of Cytori and the Joint Venture were assumed
to be
63.2% and 69.1%, respectively,
|
·
|
The
bankruptcy recovery rate for Cytori was assumed to be 21%,
|
·
|
The
bankruptcy threshold for Cytori was assumed to be $10.78 million,
|
·
|
The
probability of a change of control event for Cytori was assumed
to be
3.04%,
|
·
|
The
expected correlation between fair values of Cytori and the Joint
Venture
in the future was assumed to be 99%,
and
|
·
|
The
risk free rate was assumed to be 4.64%.
|
18.
|
Gain
on Sale of Assets, Thin Film Product Line
|
·
|
Finished
goods inventory of $177,000,
|
·
|
Manufacturing
and development equipment of $217,000, and
|
·
|
Goodwill
of $240,000.
|
·
|
$200,000,
payable only upon receipt of 510(k) clearance from the U.S. Food
and Drug
Administration (“FDA”) for a hernia wrap product (thin film combined
product); and
|
·
|
$2,000,000
on or before the earlier of (i) May 31, 2005, known as the “Settlement
Date,” or (ii) 15 days after the date upon which MAST has hired a Chief
Executive Officer (“CEO”), provided the CEO held that position for at
least four months and met other requirements specified in the sale
agreement. Note that clause (ii) effectively means that we would
not have
received payment of $2,000,000 before May 31, 2005 unless MAST
had hired a
CEO on or before January 31, 2005 (four months prior to the Settlement
Date). Moreover, in the event that MAST had not hired a CEO on
or before
January 31, 2005, MAST may have (at its sole option and subject
to the
requirements of the sale agreement) alternatively provided us with
a 19%
equity interest in the MAST business that is managing the Thin
Film assets
at May 31, 2005 in lieu of making the $2,000,000 payment. Our contention
was that MAST did in fact hire a CEO on or before January 31, 2005,
and
thus, we were entitled to a $2,000,000 cash payment on or before
May 31,
2005.
|
19.
|
Thin
Film Japan Distribution
Agreement
|
·
|
Anti-adhesion,
|
·
|
Soft
tissue support, and
|
·
|
Minimization
of the attachment of soft tissues throughout the body.
|
·
|
From
May 31, 2005 to May 31, 2007, the exercise price of the Purchase
Right
will be equal to the fair market value of the Japanese business,
but in no
event will be less than $3,000,000.
|
·
|
Moreover,
between May 31, 2005 and May 31, 2007, MAST will have a right of
first
refusal to match the terms of any outside offer to buy our Japanese
Thin
Film business.
|
20.
|
Equity
Offering
|
·
|
Spinal
field, exclusive at least until 2012,
and
|
·
|
Field
of regenerative medicine, non-exclusive on a perpetual
basis.
|
·
|
Anti-adhesion,
|
·
|
Soft
tissue support, and
|
·
|
Minimization
of the attachment of soft tissues throughout the body.
|
·
|
Awards
granted after January 1, 2006, and
|
·
|
The
unvested portion of previously granted awards outstanding at the
date of
adoption.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Spine
and orthopedics products
|
$
|
133,000
|
$
|
1,544,000
|
$
|
(1,411,000
|
)
|
(91.4
|
)%
|
$
|
1,087,000
|
$
|
4,776,000
|
$
|
(3,689,000
|
)
|
(77.2
|
)%
|
||||||||
%
attributable to Medtronic
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Cost
of product revenues
|
$
|
368,000
|
$
|
796,000
|
$
|
(428,000
|
)
|
(53.8
|
)%
|
$
|
1,208,000
|
$
|
2,233,000
|
$
|
(1,025,000
|
)
|
(45.9
|
)%
|
||||||||
Inventory
provision
|
—
|
132,000
|
(132,000
|
)
|
—
|
70,000
|
178,000
|
(108,000
|
)
|
(60.7
|
)%
|
|||||||||||||||
Stock-based
compensation
|
15,000
|
—
|
15,000
|
—
|
63,000
|
—
|
63,000
|
—
|
||||||||||||||||||
Total
cost of product revenues
|
$
|
383,000
|
$
|
928,000
|
$
|
(545,000
|
)
|
(58.7
|
)%
|
$
|
1,341,000
|
$
|
2,411,000
|
$
|
(1,070,000
|
)
|
(44.4
|
)%
|
||||||||
Total
cost of product revenues as % of product revenues
|
288.0
|
%
|
60.1
|
%
|
123.4
|
%
|
50.5
|
%
|
·
|
As
our product revenues are currently generated only through sales
of
bioresorbable products, cost of revenues is related only to our
MacroPore
Biosurgery segment.
|
·
|
Total
cost of product revenues, as a percent of product revenues, increased
by
581.7% and 344.4% for the three and nine months ended September
30, 2006,
respectively, as compared to the same periods in 2005. The change
for the
three and nine months ended September 30, 2006 as compared to the
same
periods in 2005 was due primarily to fixed labor and overhead costs
applied to sharply declining product revenues in the periods. As
MacroPore
Biosurgery product revenues have declined, gross margins have been
negatively affected by fixed costs. In fact, for the three and
nine months
ended September 30, 2006, we experienced negative profit margins.
|
·
|
In
response to MacroPore Biosurgery’s declining revenues, we are seeking to
reduce expenses. We reduced our headcount by 18% in the third quarter
of
2006. A large portion of the affected personnel related to the
MacroPore
Biosurgery segment.
|
·
|
Excess
manufacturing costs - that is, costs resulting from lower than
“normal”
production levels - expensed during the three and nine months ended
September 30, 2006 were $346,000 and $988,000 as compared to $341,000
and
$532,000 for the same periods in 2005.
|
·
|
Cost
of product revenues in 2006 includes approximately $15,000 and
$63,000 of
stock-based compensation expense for the three and nine months
ended
September 30, 2006, respectively. There was no similar expense
in 2005.
For further details, see stock-based compensation discussion below.
|
·
|
During
the third quarters of 2006 and 2005, we recorded provisions of
$0 and
$132,000, respectively, related to excess
inventory.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Regenerative
cell technology:
|
||||||||||||||||||||||||||
Development
(Olympus)
|
$
|
—
|
$
|
—
|
$
|
—
|
—
|
$
|
683,000
|
$
|
—
|
$
|
683,000
|
—
|
||||||||||||
Research
grant (NIH)
|
303,000
|
25,000
|
278,000
|
1,112.0
|
%
|
310,000
|
110,000
|
200,000
|
181.8
|
%
|
||||||||||||||||
Regenerative
cell storage services and other
|
47,000
|
2,000
|
45,000
|
2,250.0
|
%
|
103,000
|
6,000
|
97,000
|
1,616.7
|
%
|
||||||||||||||||
Total
regenerative cell technology
|
350,000
|
27,000
|
323,000
|
1,196.3
|
%
|
1,096,000
|
116,000
|
980,000
|
844.8
|
%
|
||||||||||||||||
MacroPore
Biosurgery:
|
||||||||||||||||||||||||||
Development
(Senko)
|
1,000
|
11,000
|
(10,000
|
)
|
(90.9
|
)%
|
149,000
|
20,000
|
129,000
|
645.0
|
%
|
|||||||||||||||
Total
development revenues
|
$
|
351,000
|
$
|
38,000
|
$
|
313,000
|
823.7
|
%
|
$
|
1,245,000
|
$
|
136,000
|
$
|
1,109,000
|
815.4
|
%
|
·
|
We
recognize deferred revenues, related party, as development revenue
when
certain performance obligations are met (i.e., using a proportional
performance approach). During the three and nine months ended September
30, 2006, we recognized $0 and $683,000 of revenue associated with
our
arrangements with Olympus. The revenue recognized in the first
quarter of
2006 was a result of completion of a pre-clinical study and a milestone
payment upon receipt of a CE mark for the first generation Celution™
System.
|
·
|
The
research grant revenue relates to our agreement with the National
Institutes of Health (“NIH”). Under this arrangement, the NIH reimburses
us for “qualifying expenditures” related to research on Adipose-Derived
Cell Therapy for Myocardial Infarction. To receive funds under
the grant
arrangement, we are required to (i) demonstrate that we incurred
“qualifying expenses,” as defined in the grant agreement between the NIH
and us, (ii) maintain a system of controls, whereby we can accurately
track and report all expenditures related solely to research on
Adipose-Derived Cell Therapy for Myocardial Infarction, and (iii)
file
appropriate forms and follow appropriate protocols established
by the
NIH.
|
·
|
Upon
notifying Senko of completion of the initial regulatory application
to the
MHLW for the Thin Film product, we were entitled to a nonrefundable
payment of $1,250,000. We so notified Senko on September 28, 2004,
received payment in October of 2004, and recorded deferred revenues
of
$1,250,000. As of September 30, 2006, of the amount deferred, we
have
recognized development revenues of $358,000 ($149,000 in 2006,
$51,000 in
2005, and $158,000 in 2004).
|
·
|
Under
this agreement, we also received a $1,500,000 license fee that
was
recorded as a component of deferred revenues in the accompanying
balance
sheet. We are also entitled to a nonrefundable payment of $250,000
once we
achieve commercialization. Because the $1,500,000 in license fees
are
potentially refundable, such amounts will not be recognized as
revenues
until the refund rights expire. Specifically, half of the license
fee is
refundable if the parties agree commercialization is not achievable
and a
proportional amount is refundable if we terminate the arrangement,
other
than for material breach by Senko, before three years
post-commercialization.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Regenerative
cell technology:
|
||||||||||||||||||||||||||
Regenerative
cell technology
|
$
|
2,805,000
|
$
|
3,293,000
|
$
|
(488,000
|
)
|
(14.8
|
)%
|
$
|
9,785,000
|
$
|
8,288,000
|
$
|
1,497,000
|
18.1
|
%
|
|||||||||
Joint
Venture
|
1,866,000
|
—
|
1,866,000
|
—
|
4,732,000
|
—
|
4,732,000
|
—
|
||||||||||||||||||
Research
grants (NIH)
|
302,000
|
25,000
|
277,000
|
1,108.0
|
%
|
388,000
|
108,000
|
280,000
|
259.3
|
%
|
||||||||||||||||
Stock-based
compensation
|
296,000
|
4,000
|
292,000
|
7,300.0
|
%
|
837,000
|
67,000
|
770,000
|
1,149.3
|
%
|
||||||||||||||||
Total
regenerative cell technology
|
5,269,000
|
3,322,000
|
1,947,000
|
58.6
|
%
|
15,742,000
|
8,463,000
|
7,279,000
|
86.0
|
%
|
||||||||||||||||
MacroPore
Biosurgery:
|
||||||||||||||||||||||||||
Bioresorbable
polymer implants
|
235,000
|
533,000
|
(298,000
|
)
|
(55.9
|
)%
|
824,000
|
1,907,000
|
(1,083,000
|
)
|
(56.8
|
)%
|
||||||||||||||
Development
milestone-Senko
|
45,000
|
24,000
|
21,000
|
87.5
|
%
|
159,000
|
91,000
|
68,000
|
74.7
|
%
|
||||||||||||||||
Stock-based
compensation
|
3,000
|
112,000
|
(109,000
|
)
|
(97.3
|
)%
|
24,000
|
112,000
|
(88,000
|
)
|
(78.6
|
)%
|
||||||||||||||
Total
MacroPore Biosurgery
|
283,000
|
669,000
|
(386,000
|
)
|
(57.7
|
)%
|
1,007,000
|
2,110,000
|
(1,103,000
|
)
|
(52.3
|
)%
|
||||||||||||||
Total
research and development expenses
|
$
|
5,552,000
|
$
|
3,991,000
|
$
|
1,561,000
|
39.1
|
%
|
$
|
16,749,000
|
$
|
10,573,000
|
$
|
6,176,000
|
58.4
|
%
|
·
|
Regenerative
cell technology expenses relate to the development of a technology
platform that involves using adipose (fat) tissue as a source for
autologous regenerative cells for therapeutic applications. These
expenses, in conjunction with our continued development efforts
related to
our Celution™ System, result primarily from the broad expansion of our
research and development efforts enabled by the funding we received
from
Olympus in 2005 and 2006. Labor-related expenses, not including
stock-based compensation, increased by $305,000 and $2,031,000,
respectively, for the three and nine months ended September 30,
2006 and
2005. Professional services expense, which includes preclinical
study
costs, increased by $467,000 and $1,326,000 for the three and nine
months
ended September 30, 2006 as compared to the same periods in 2005.
Rent and
utilities expense increased by $118,000 and $805,000 in the three
and nine
months ended September 2006 as compared to 2005 due to the addition
of our
new facility. Other supplies increased by $132,000 and $722,000
during the
three and nine months ended September 30, 2006 as compared to 2005.
Other
notable increases included repairs and maintenance of $150,000
and
$380,000 and depreciation expense increases of $129,000 and $417,000,
for
the three and nine months ended September 30, 2006, respectively,
as
compared to the same periods in 2005.
|
·
|
Expenditures
related to the Joint Venture with Olympus, which are included in
the
fluctuation analysis above, include costs that are necessary to
support
the commercialization of future generation devices based on our
Celution™
System. These development activities include performing pre-clinical
and
clinical studies, seeking regulatory approval, and performing product
development related to therapeutic applications for adipose stem
and
regenerative cells for multiple large markets. For the three and
nine
months ended September 30, 2006, costs associated with the development
of
the device were $1,866,000 and $4,732,000. These expenses were
composed of
$712,000 and $2,217,000 in labor and related benefits, $714,000
and
$1,452,000 in consulting and other professional services, $335,000
and
$774,000 in supplies and $105,000 and $289,000 in other miscellaneous
expense, respectively. There were no comparable expenditures for
the three
and nine months ended September 30,
2005.
|
·
|
In
2004, we entered into an agreement with the NIH to reimburse us
for up to
$950,000 (Phase I $100,000 and Phase II $850,000) in “qualifying
expenditures” related to research on Adipose-Derived Cell Therapy for
Myocardial Infarction. For the three and nine months ended September
30,
2006, we incurred $393,000 and $479,000 of direct expenses relating
entirely to Phase II ($90,000 and $169,000 of which were not reimbursed,
respectively). To date, we have incurred $1,125,000 of direct expenses
($186,000 of which were not reimbursed) relating to both Phases
I and II
of the agreement.
|
·
|
Stock-based
compensation for the regenerative cell technology segment of research
and
development was $296,000 and $837,000 for the three and nine months
ended
September 30, 2006, respectively. Stock-based compensation for
the three
and nine months ended September 30, 2005 was $4,000 and $67,000,
respectively. See stock-based compensation discussion below for
more
details.
|
·
|
Our
bioresorbable polymer surgical implants platform technology is
used for
development of spine and orthopedic products. The decrease in research
and
development costs associated with bioresorbable polymer implants
for the
three and nine months ended September 30, 2006 as compared with
the same
period in 2005 was due primarily to our shift in focus to our regenerative
cell technology segment. Labor and related benefits expense decreased
by
$150,000 and $548,000 for the three and nine months ended September
30,
2006, respectively, as compared to the same periods in 2005. This
was due
to a redistribution of labor resources from one segment to the
other as
well as a reduction in force in the third quarter of
2006.
|
·
|
Under
a Distribution Agreement with Senko we are responsible for the
completion
of the initial regulatory application to the MHLW and commercialization
of
the Thin Film product line in Japan. Commercialization occurs when
one or
more Thin Film product registrations are completed with the MHLW.
During
the three and nine months ended September 30, 2006 we incurred
$45,000 and
$159,000, respectively, of expenses related to this regulatory
and
registration process. We incurred $24,000 and $91,000 of expenses
for the
same periods in 2005.
|
·
|
Stock-based
compensation for the MacroPore Biosurgery segment of research and
development for the three and nine months ended September 30, 2006
was
$3,000 and $24,000, respectively. Stock-based compensation for
the three
and nine months ended September 30, 2005 was $112,000 and $112,000,
respectively. See stock-based compensation discussion below for
more
details.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Regenerative
cell technology:
|
||||||||||||||||||||||||||
International
sales and marketing
|
$
|
310,000
|
$
|
224,000
|
$
|
86,000
|
38.4
|
%
|
$
|
910,000
|
$
|
224,000
|
$
|
686,000
|
306.3
|
%
|
||||||||||
Stock-based
compensation
|
263,000
|
—
|
263,000
|
—
|
451,000
|
—
|
451,000
|
—
|
||||||||||||||||||
Total
regenerative cell technology
|
573,000
|
224,000
|
349,000
|
155.8
|
%
|
1,361,000
|
224,000
|
1,137,000
|
507.6
|
%
|
||||||||||||||||
MacroPore
Biosurgery:
|
||||||||||||||||||||||||||
General
corporate marketing
|
10,000
|
106,000
|
(96,000
|
)
|
(90.6
|
)%
|
140,000
|
357,000
|
(217,000
|
)
|
(60.8
|
)%
|
||||||||||||||
International
sales and marketing
|
27,000
|
36,000
|
(9,000
|
)
|
(25.0
|
)%
|
74,000
|
513,000
|
(439,000
|
)
|
(85.6
|
)%
|
||||||||||||||
Stock-based
compensation
|
—
|
113,000
|
(113,000
|
)
|
—
|
9,000
|
113,000
|
(104,000
|
)
|
(92.0
|
)%
|
|||||||||||||||
Total
MacroPore Biosurgery
|
37,000
|
255,000
|
(218,000
|
)
|
(85.5
|
)%
|
223,000
|
983,000
|
(760,000
|
)
|
(77.3
|
)%
|
||||||||||||||
Total
sales and marketing expenses
|
$
|
610,000
|
$
|
479,000
|
$
|
131,000
|
27.3
|
%
|
$
|
1,584,000
|
$
|
1,207,000
|
$
|
377,000
|
31.2
|
%
|
·
|
International
sales and marketing expenditures for the three and nine months
ended
September 30, 2006, relate primarily to salaries expense for employees
involved in business development. The main emphasis of these newly-formed
functions is to seek strategic alliances and/or co-development
partners
for our regenerative cell technology, which we began to focus on
in the
third quarter of 2005.
|
·
|
Stock-based
compensation for the regenerative cell segment of sales and marketing
for
the three and nine months ended September 30, 2006 was $263,000
and
$451,000, respectively. There was no similar expense in 2005. See
stock-based compensation discussion below for more
details.
|
·
|
General
corporate marketing expenditures relate to expenditures for maintaining
our corporate image and reputation within the research and surgical
communities. The decreases in the three and nine month periods
ended
September 30, 2006 as compared to the same periods in 2005 were
due to a
shift in focus towards our regenerative cell technology marketing,
which
in turn prompted a reduction in headcount in biomaterials and general
corporate marketing.
|
·
|
International
sales and marketing expenditures relate to costs associated with
developing an international bioresorbable Thin Film distributor
and
supporting a bioresorbable Thin Film sales office in Japan. The
decreased
spending in 2006 as compared to 2005 relates to a significant headcount
decrease in this marketing group as MHLW approval for commercialization
has been delayed from our original expectation.
|
·
|
Stock-based
compensation for the MacroPore Biosurgery segment of sales and
marketing
for the three and nine months ended September 30, 2006 was $0 and
$9,000,
respectively. Stock-based compensation for the three and nine months
ended
September 30, 2005 was $113,000 and $113,000, respectively. See
stock-based compensation discussion below for more
details.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
General
and administrative
|
$
|
2,979,000
|
$
|
3,017,000
|
$
|
(38,000
|
)
|
(1.3
|
)%
|
$
|
8,737,000
|
$
|
7,374,000
|
$
|
1,363,000
|
18.5
|
%
|
|||||||||
Stock-based
compensation
|
202,000
|
112,000
|
90,000
|
80.4
|
%
|
1,268,000
|
112,000
|
1,156,000
|
1,032.1
|
%
|
||||||||||||||||
Total
general and administrative expenses
|
$
|
3,181,000
|
$
|
3,129,000
|
$
|
52,000
|
1.7
|
%
|
$
|
10,005,000
|
$
|
7,486,000
|
$
|
2,519,000
|
33.6
|
%
|
·
|
During
the three and nine months ended September 30, 2006, we accrued
$487,000
related to 100,000 shares of stock to be issued to UC in the fourth
quarter of 2006. This resulted from the amended contract between
UC and us
that was finalized in the third quarter of 2006. At the time the
agreement
was reached, the stock was trading at $4.87 per share.
|
·
|
An
overall decrease (excluding stock-based compensation) occurred
in the
third quarter of 2006 as compared to the same period in 2005. This
was a
result of the effort put forth by management to decrease costs,
offset for
the year by higher costs in the first and second quarters of 2006.
Salaries and other related benefits (not including stock-based
compensation) increased by $212,000 and $791,000 for the three
and nine
months ended September 30, 2006, respectively, as compared to the
same
periods in 2005. Travel and entertainment expense decreased by
$93,000 and
$30,000 for the three and nine months ended September 30, 2006.
Depreciation expense increased by $4,000 and $97,000 for the three
and
nine months ended September 30, 2006.
|
·
|
In
the second quarter of 2006, we recorded an additional $118,000
of
depreciation expense to accelerate the estimated remaining lives
for
certain assets determined to be no longer in use. These assets
related to
furniture and fixtures no longer in use due to our recent relocation
as
well as outdated computer software and related equipment. The assets
belong to both our regenerative cell technology and MacroPore Biosurgery
operating segments. We recorded the charge as an increase to general
and
administrative expenses. There was no similar charge for the same
period
in 2005.
|
·
|
Stock-based
compensation related to general and administrative expense for
the three
and nine months ended September 30, 2006 was $202,000 and $1,268,000,
respectively. Stock-based compensation for the three and nine months
ended
September 30, 2005 was $112,000 and $112,000. See stock-based compensation
discussion below for more details.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Regenerative
cell technology:
|
||||||||||||||||||||||||||
Research
and development related
|
$
|
296,000
|
$
|
4,000
|
$
|
292,000
|
7,300.0
|
%
|
$
|
837,000
|
$
|
67,000
|
$
|
770,000
|
1,149.3
|
%
|
||||||||||
Sales
and marketing related
|
263,000
|
—
|
263,000
|
—
|
451,000
|
—
|
451,000
|
—
|
||||||||||||||||||
Total
regenerative cell technology
|
559,000
|
4,000
|
555,000
|
13,875.0
|
%
|
1,288,000
|
67,000
|
1,221,000
|
1,822.4
|
%
|
||||||||||||||||
MacroPore
Biosurgery:
|
||||||||||||||||||||||||||
Cost
of product revenues
|
15,000
|
—
|
15,000
|
—
|
63,000
|
—
|
63,000
|
—
|
||||||||||||||||||
Research
and development related
|
3,000
|
112,000
|
(109,000
|
)
|
(97.3
|
)%
|
24,000
|
112,000
|
(88,000
|
)
|
(78.6
|
)%
|
||||||||||||||
Sales
and marketing related
|
—
|
113,000
|
(113,000
|
) |
—
|
9,000
|
113,000
|
(104,000
|
)
|
(92.0
|
)%
|
|||||||||||||||
Total
MacroPore Biosurgery
|
18,000
|
225,000
|
(207,000
|
)
|
(92.0
|
)%
|
96,000
|
225,000
|
(129,000
|
)
|
(57.3
|
)%
|
||||||||||||||
General
and administrative related
|
202,000
|
112,000
|
90,000
|
80.4
|
%
|
1,268,000
|
112,000
|
1,156,000
|
1,032.1
|
%
|
||||||||||||||||
Total
stock based compensation
|
$
|
779,000
|
$
|
341,000
|
$
|
438,000
|
128.4
|
%
|
$
|
2,652,000
|
$
|
404,000
|
$
|
2,248,000
|
556.4
|
%
|
·
|
In
the first quarter of 2006, we granted 2,500 shares of restricted
common
stock to a non-employee scientific advisor. Similarly, in the second
quarter of 2005, we granted 20,000 shares of restricted common
stock to a
non-employee scientific advisor. Because the shares granted are
not
subject to additional future vesting or service requirements, the
stock-based compensation expense of $18,000 recorded in the first
quarter
of 2006 (and $63,000 recorded in the second quarter of 2005) constitute
the entire expenses related to these grants, and no future period
charges
will be reported. The stock is restricted only in that it cannot
be sold
for a specified period of time. There are no vesting requirements.
The
scientific advisors also receive cash consideration as services
are
performed.
|
·
|
Of
the $2,652,000 charge to stock-based compensation for the nine
months ended September 30, 2006, $567,000 related to award
modifications for the termination of the full-time employment of
our
former Senior Vice President of Finance and Administration in exchange
for
part-time employment and eliminations of the positions of Senior
Vice
President, Business Development, and Vice President, Marketing
and
Development, and the position of a less senior employee. The charge
reflects the incremental fair value of the extended vested stock
options
(over the fair value of the original awards at the modification
date), as
well as compensation cost associated with the
cancelled non-vested option awards that would have been recognized if
the three individuals continued to vest in their options until
the end of
their employment term. There will be no further charges related
these
modifications.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Change
in fair value of option liability
|
$
|
(574,000
|
)
|
$
|
924,000
|
$
|
(1,498,000
|
)
|
(162.1
|
)%
|
$
|
(3,714,000
|
)
|
$
|
984,000
|
$
|
(4,698,000
|
)
|
(477.4
|
)%
|
||||||
Change
in fair value of put option liability
|
200,000
|
—
|
200,000
|
—
|
200,000
|
—
|
200,000
|
—
|
||||||||||||||||||
Total
change in fair value of option liabilities
|
$
|
(374,000
|
)
|
$
|
924,000
|
$
|
(1,298,000
|
)
|
(140.5
|
)%
|
$
|
(3,514,000
|
)
|
$
|
984,000
|
$
|
(4,498,000
|
)
|
(457.1
|
)%
|
·
|
We
granted Olympus an option to acquire 2,200,000 shares of our common
stock
which expires December 31, 2006. The exercise price of the option
shares
is $10 per share. We have accounted for this grant as a liability
because
upon the exercise of the option, we will be required to deliver
listed
shares of our common stock to settle the option shares. In accordance
with
EITF 00-19, “Accounting for Derivative Financial Instruments Indexed to,
and Potentially Settled in, a Company’s Own Stock,” the fair value of this
option has been re-measured at the end of each quarter, using the
Black-Scholes option pricing model, with the movement in fair value
reported in the statement of operations as a change in fair value
of
option liabilities. At September 30, 2006, the contractual term,
fair
market value, risk-free interest rate and volatility assumptions
used in
the Black-Scholes option pricing model were 3 months, 4.89% and
61.8%,
respectively. The decline in the fair value of the option liability
is due
primarily to a shortened contractual term as the option moves closer
to
maturity.
|
·
|
In
reference to the Joint Venture, the Shareholders’ Agreement between Cytori
and Olympus provides that in certain specified circumstances of
insolvency
or if we experience a change in control, Olympus will have the
rights to
(i) repurchase our interests in the Joint Venture at the fair value
of
such interests or (ii) sell its own interests in the Joint Venture
to us
at the higher of (a) $22,000,000 or (b) the Put's fair value. The Put
value has been classified as a liability.
|
§
|
The
expected volatilities of Cytori and the Joint Venture were assumed
to be
63.2% and 69.1%, respectively,
|
§
|
The
bankruptcy recovery rate for Cytori was assumed to be 21%,
|
§
|
The
bankruptcy threshold for Cytori was assumed to be $10.78 million,
|
§
|
The
probability of a change of control event for Cytori was assumed
to be
3.04%,
|
§
|
The
expected correlation between the fair values of Cytori and the
Joint
Venture in the future was assumed to be 99%,
and
|
§
|
The
risk free rate was assumed to be 4.64%.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Gain
on sale of assets
|
$
|
—
|
$
|
5,526,000
|
$
|
(5,526,000
|
)
|
—
|
$
|
—
|
$
|
5,526,000
|
$
|
5,526,000
|
—
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Interest
income
|
$
|
158,000
|
$
|
99,000
|
$
|
59,000
|
59.6
|
%
|
$
|
537,000
|
$
|
208,000
|
$
|
329,000
|
158.2
|
%
|
||||||||||
Interest
expense
|
(47,000
|
)
|
(31,000
|
)
|
(16,000
|
)
|
51.6
|
%
|
(158,000
|
)
|
(107,000
|
)
|
(51,000
|
)
|
47.7
|
%
|
||||||||||
Other
income (expense)
|
(7,000
|
)
|
(13,000
|
)
|
6,000
|
(46.2
|
)%
|
(13,000
|
)
|
(52,000
|
)
|
39,000
|
(75.0
|
)%
|
||||||||||||
Total
|
$
|
104,000
|
$
|
55,000
|
$
|
49,000
|
89.1
|
%
|
$
|
366,000
|
$
|
49,000
|
$
|
317,000
|
646.9
|
%
|
·
|
Interest
income increased from 2005 to 2006 due to a larger balance of funds
available for investment, which was a result of the transactions
with
Olympus, as well as the sale of common stock in the third quarter.
Interest expense increased due to a new promissory note executed
late in
2005 for additional equipment
financing.
|
·
|
Other
income (expense) represents changes in foreign currency exchange
rates.
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
|||||||||||||||||||||||||
2006
|
2005
|
$
Differences
|
%
Differences
|
2006
|
2005
|
$
Differences
|
%
Differences
|
|||||||||||||||||||
Equity
loss in investment
|
$
|
(3,000
|
)
|
$
|
—
|
$
|
(3,000
|
)
|
—
|
$
|
(68,000
|
)
|
$
|
—
|
$
|
(68,000
|
)
|
—
|
September
30,
|
December
31,
|
$
|
%
|
||||||||||
2006
|
2005
|
Differences
|
Differences
|
||||||||||
Cash
and cash equivalents
|
$ |
13,615,000
|
$ |
8,007,000
|
$ |
5,608,000
|
70.0
|
%
|
|||||
Short-term
investments, available for sale
|
4,834,000
|
7,838,000
|
(3,004,000
|
)
|
(38.3
|
)%
|
|||||||
Total
cash and cash equivalents and short-term investments, available
for
sale
|
18,449,000
|
15,845,000
|
2,604,000
|
16.4
|
%
|
||||||||
Current
assets
|
19,543,000
|
17,540,000
|
2,003,000
|
11.4
|
%
|
||||||||
Current
liabilities
|
5,736,000
|
7,081,000
|
(1,345,000
|
)
|
(19.0
|
)%
|
|||||||
Working
capital
|
$ |
13,807,000
|
$ |
10,459,000
|
$ |
3,348,000
|
32.0
|
%
|
·
|
Issuing
our stock,
|
·
|
Generating
revenues,
|
·
|
Selling
the CMF product line in September
2002,
|
·
|
Selling
the Thin Film product line (except for the territory of Japan),
in May
2004,
|
·
|
Entering
into a Distribution Agreement for the distribution rights to Thin
Film in
Japan, in which we received an upfront license fee in July 2004
and an
initial development milestone payment in October
2004,
|
·
|
Obtaining
a modest amount of capital equipment long-term
financing,
|
·
|
Closing
a Stock Purchase Agreement with Olympus in May
2005,
|
·
|
Entering
into a collaborative arrangement with Olympus in November 2005,
including
the formation of a joint venture called Olympus-Cytori, Inc.,
|
·
|
Receiving
funds in exchange for granting Olympus an exclusive right to negotiate
for
gastrointestinal-related applications in February 2006, and
|
·
|
Issuing
$16,800,000 of registered common stock under our shelf registration
statement in August 2006.
|
Payments
due by period
|
||||||||||||||||
Contractual
Obligations
|
Total
|
Less
than 1
year
|
1
- 3 years
|
3
- 5 years
|
More
than
5
years
|
|||||||||||
Long-term
obligations
|
$
|
1,796,000
|
$
|
886,000
|
$
|
910,000
|
$
|
—
|
$
|
—
|
||||||
Interest
commitment on long-term obligations
|
211,000
|
139,000
|
72,000
|
—
|
—
|
|||||||||||
Operating
lease obligations
|
6,251,000
|
2,086,000
|
4,165,000
|
—
|
—
|
|||||||||||
Research
study obligations
|
1,283,000
|
1,225,000
|
58,000
|
—
|
—
|
|||||||||||
Total
|
$
|
9,541,000
|
$
|
4,336,000
|
$
|
5,205,000
|
$
|
—
|
$
|
—
|
For
the nine months ended September 30,
|
|||||||
2006
|
2005
|
||||||
Net
cash used in operating activities
|
$
|
(11,471,000
|
)
|
$
|
(5,494,000
|
)
|
|
Net
cash provided by investing activities
|
622,000
|
2,252,000
|
|||||
Net
cash provided by financing activities
|
16,457,000
|
2,677,000
|
·
|
Product
sales,
|
·
|
Payments
under license or distribution agreements,
and
|
·
|
Fees
for achieving certain defined milestones under research and/or
development
arrangements.
|
·
|
A
distribution license fee (which was paid at the outset of the
arrangement),
|
·
|
Milestone
payments for achieving commercialization of the Thin Film product
line in
Japan,
|
·
|
Training
for representatives of Senko,
|
·
|
Sales
of Thin Film products to Senko, and
|
·
|
Payments
in the nature of royalties on future product sales made by Senko
to its
end customers.
|
·
|
The
delivered element has stand alone value to the customer,
|
·
|
There
is objective evidence of the fair value of the remaining undelivered
elements, and
|
·
|
If
the arrangement contains a general right of return related to any
products
delivered, delivery of the remaining goods and services is probable
and
within the complete control of the seller.
|
·
|
Granting
the Joint Venture (which Olympus is considered to control) an exclusive
and perpetual license to our device technology, including the Celution™
System and certain related intellectual property;
and
|
·
|
Performing
development activities in relation to certain therapeutic applications
associated with our Celution™ System, including completing pre-clinical
and clinical trials, seeking regulatory approval as appropriate,
and
assisting with product development.
|
·
|
Upfront
License Fees/Milestones
|
§
|
As
part of the Senko Distribution Agreement, we received an upfront
license
fee upon execution of the arrangement, which, as noted previously,
was not
separable under EITF 00-21. Accordingly, the license has been combined
with the development (milestones) element, which was separable,
to form a
single accounting unit. This single element of $3,000,000 in fees
includes
$1,500,000 which is potentially refundable. We have recognized,
and will
continue to recognize the non-contingent fees allocated to this
combined
element as revenues as we complete each of the performance obligations
associated with the milestones component of this combined deliverable.
Note that the timing of when we have recognized revenues to date
does not
correspond with the cash we received upon achieving certain milestones.
For example, the first such milestone payment for $1,250,000 became
payable to us when we filed a commercialization application with
the
Japanese regulatory authorities. However, we determined that the
payment
received was not commensurate with the level of effort expended,
particularly when compared with other steps we believe are necessary
to
commercialize the Thin Film product line in Japan. Accordingly,
we did not
recognize the entire $1,250,000 received as revenues, but instead
all but
$358,000 of this amount is classified as deferred revenues. The
$358,000
($149,000 in 2006, $51,000 in 2005 and $158,000 in 2004) was recognized
as
development revenues based on our estimates of the level of effort
expended for completed milestones as compared with the total level
of
effort we expect to incur under the arrangement to successfully
achieve
regulatory approval of the Thin Film product line in Japan. These
estimates were subject to judgment and there may be changes in
estimates
regarding the total level of effort as we continue to seek regulatory
approval. In fact there can be no assurance that commercialization
in
Japan will ever be achieved, although our latest understanding
is that
regulatory approval will be received during the remainder of 2006
or early
2007.
|
§
|
We
also received upfront fees as part of the Olympus arrangements
(although,
unlike in the Senko agreement, these fees were non-refundable).
Specifically, in exchange for an upfront fee, we granted the Joint
Venture
an exclusive, perpetual license to certain of our intellectual
property
and agreed to perform additional development activities. This upfront
fee
has been recorded in the liability account entitled deferred revenues,
related party, on our consolidated balance sheet. Similar to the
Senko
agreement, we have elected an accounting policy to recognize revenues
from
the combined license/development accounting unit as we perform
the
development services, as this represents our final obligation underlying
the combined accounting unit. Specifically, we plan to recognize
revenues
from the license/development accounting unit using a “proportional
performance” methodology, resulting in the de-recognition of amounts
recorded in the deferred revenues, related party, account as we
complete
various milestones underlying the development services. For instance,
we
plan to recognize some of the deferred revenues, related party
as
revenues, related party, when we complete a pre-clinical trial,
or obtain
regulatory approval in a specific jurisdiction. Determining what
portion
of the deferred revenues, related party balance to recognize as
each
milestone is completed involves substantial judgment. In allocating
the
balance of the deferred revenues, related party to various milestones,
we
had in-depth discussions with our operations personnel regarding
the
relative value of each milestone to the Joint Venture and Olympus.
We also
considered the cost of completing each milestone relative to the
total
costs we plan to incur in completing all of the development activities,
since we believe that the relative cost of completing a milestone
is a
reasonable proxy for its fair value. The accounting policy described
above
could result in revenues being recorded in an earlier accounting
period
than had other judgments or assumptions been made by
us.
|
·
|
Government
Grants
|
§
|
We
are eligible to receive grants from the NIH related to our research
on
adipose derived cell therapy to treat myocardial infarctions. There
are no
specific standards under U.S. GAAP that prescribe the recognition
or
classification of these grants in the statement of operations.
Absent such
guidance, we have established an accounting policy to recognize
NIH grant
revenues at the lesser of:
|
§
|
Our
accounting policy could theoretically defer revenue recognition
beyond the
period in which we have earned the rights to such fees. However,
we
selected this accounting policy to counteract the possibility of
recognizing revenues from the NIH arrangement too early. For instance,
if
our policy permitted revenues to be recognized solely as qualifying
costs
were incurred, we could alter the amount of revenue recognized
by
incurring more or less cost in a given period, irrespective of
whether
these costs correlate to the research outputs generated. On the
other
hand, if revenue recognition were based on output measures alone,
it would
be possible to recognize revenue in excess of costs actually incurred;
this is not appropriate since qualifying costs remain the basis
of our
funding under the NIH grant. The application of our accounting
policy,
nonetheless, involves significant judgment, particularly in estimating
the
percentage of outputs realized to date versus the total outputs
expected
to be achieved under the grant
arrangement.
|
·
|
Back-up
Supply Arrangement
|
§
|
We
agreed to serve as a back-up supplier of products in connection
with our
dispositions of specific Thin Film assets to MAST. Specifically,
we agreed
to supply Thin Film product to MAST at our cost for a defined period
of
time. When we actually delivered products under the back-up supply
arrangements in 2005, however, we recognized revenues in the financial
statements at the estimated selling price which we would receive
in the
marketplace. We used judgment, based on historical data and expectations
about future market trends, in determining the estimated market
selling
price of products subject to the back-up supply arrangements. The
amount
of the deferred gain recognized as revenue is equal to the excess
of the
fair value of products sold, based on historical selling prices
of similar
products, over our manufacturing
cost.
|
·
|
Company
assets and liabilities, including goodwill, are allocated to each
reporting unit for purposes of completing the goodwill impairment
test.
|
·
|
The
carrying value of each reporting unit - that is, the sum of all
of the net
assets allocated to the reporting unit - is then compared to its
fair
value.
|
·
|
If
the fair value of the reporting unit is lower than its carrying
amount,
goodwill may be impaired - additional testing is required.
|
·
|
The
asset will be employed in or the liability relates to the operations
of a
reporting unit.
|
·
|
The
asset or liability will be considered in determining the fair value
of the
reporting unit.
|
·
|
Provide
training to MAST personnel on production and other aspects of the
Thin
Film product lines, and
|
·
|
Provide
a back-up supply of Thin Film products to MAST, at cost, for a
specified
period of time.
|
·
|
Under
FIN 46R, an entity is a VIE if it has insufficient equity to finance
its
activities. We recognized that the initial cash contributed to
the Joint
Venture formed by Olympus and Cytori ($30,000,000) would be completely
utilized by the first quarter of 2006. Moreover, it was highly
unlikely
that the Joint Venture would be able to obtain the necessary financing
from third party lenders without additional subordinated financial
support
- such as personal guarantees by one or both of the Joint Venture
stockholders. Accordingly, the joint venture will require additional
financial support from Olympus and Cytori to finance its ongoing
operations, indicating that the Joint Venture is a VIE. In fact,
in the
first quarter of 2006, both we and Olympus contributed $150,000
each to
fund the Joint Venture’s ongoing
operations.
|
·
|
Moreover,
Olympus has a contingent put option that would, in specified
circumstances, require Cytori to purchase Olympus’s interests in the Joint
Venture for a fixed amount of $22,000,000. Accordingly, Olympus
is
protected in some circumstances from absorbing all expected losses
in the
Joint Venture. Under FIN 46R, this means that Olympus may not be
an
“at-risk” equity holder, although Olympus clearly has decision rights over
the operations of the Joint Venture.
|
·
|
The
business operations of the Joint Venture will be most closely aligned
to
those of Olympus (i.e., the manufacture of
devices).
|
·
|
Olympus
controls the Board of Directors, as well as the day-to-day operations
of
the Joint Venture.
|
|
For
|
Withheld
|
|||||
|
|
|
|||||
Christopher
J. Calhoun
|
10,565,017
|
797
|
|||||
Marshall
G. Cox
|
10,565,204
|
610
|
|||||
Paul
W. Hawran
|
10,565,304
|
510
|
|||||
Marc
H. Hedrick, MD
|
10,565,304
|
510
|
|||||
Ronald
D. Henriksen
|
10,565,304
|
510
|
|||||
E.
Carmack Holmes, MD
|
10,565,304
|
510
|
|||||
David
M. Rickey
|
10,565,304
|
510
|
For
|
Against
|
Abstain
|
|||||
|
|
|
|||||
10,565,007
|
620
|
187
|
·
|
16,000
additional square feet for research and development activities
located at
6749 Top Gun Street, San Diego, California for a five-year term
expiring
2008.
|
·
|
4,027
square feet of office space located at 9-3 Otsuka 2-chome, Bunkyo-ku,
Tokyo, Japan. The agreement bears rent at a rate of $3.66 per square
foot,
for a term of two years expiring on November 30,
2007.
|
Regenerative
Cell Technology
|
MacroPore
Biosurgery
|
Corporate
|
Total
|
||||||||||
Manufacturing
|
—
|
5
|
—
|
5
|
|||||||||
Research
& Development
|
78
|
1
|
—
|
79
|
|||||||||
Sales
and Marketing
|
4
|
—
|
—
|
4
|
|||||||||
General
& Administrative
|
—
|
—
|
33
|
33
|
|||||||||
Total
|
82
|
6
|
33
|
121
|
10.32
|
Common
Stock Purchase Agreement, dated August 9, 2006, by and between
Cytori
Therapeutics, Inc. and Olympus Corporation (filed as Exhibit
10.32 to our
Form 8-K Current Report as filed on August 15, 2006 and incorporated
by
reference herein)
|
10.33
|
Form
of Common Stock Subscription Agreement, dated August 9, 2006
(Agreements
on this form were signed by Cytori and each of respective investors
in the
Institutional Offering) (filed as Exhibit 10.33 to our Form 8-K
Current
Report as filed on August 15, 2006 and incorporated by reference
herein)
|
|
|
10.34
|
Placement
Agency Agreement, dated August 9, 2006, between Cytori Therapeutics,
Inc.
and Piper Jaffray & Co. (filed as Exhibit 10.34 to our Form 8-K
Current Report as filed on August 15, 2006 and incorporated by
reference
herein)
|
10.35
#
|
Stock
Option Extension Agreement between Bruce A. Reuter and Cytori
Therapeutics, Inc. effective July 25, 2006
|
10.36
#
|
Stock
Option Extension Agreement between Elizabeth A. Scarbrough and
Cytori
Therapeutics, Inc. effective July 25, 2006
|
10.37
#
|
Employment
Agreement between Bruce A. Reuter and Cytori Therapeutics, Inc.
effective
July 25, 2006
|
10.38
#
|
Employment
Agreement between Elizabeth A. Scarbrough and Cytori Therapeutics,
Inc.
effective July 25, 2006
|
10.39
+
|
Amended
and Restated Exclusive License Agreement, effective September
26, 2006, by
and between The Regents of the University of California and Cytori
Therapeutics, Inc.
|
15.1
|
Letter
re unaudited interim financial information
|
31.1
|
Certification
of Chief Executive Officer Pursuant to Securities Exchange Act
Rule
13a-14(a) As Adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
31.2
|
Certification
of Chief Financial Officer Pursuant to Securities Exchange Act
Rule
13a-14(a) As Adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350/ Securities Exchange Act Rule
13a-14(b), As Adopted Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
CYTORI
THERAPEUTICS, INC.
|
||
By:
|
/s/
Christopher J. Calhoun
|
|
Dated:
November 14, 2006
|
Christopher
J. Calhoun
|
|
Chief
Executive Officer
|
||
By:
|
/s/
Mark E. Saad
|
|
Dated:
November 14, 2006
|
Mark
E. Saad
|
|
Chief
Financial Officer
|
OPTIONEE:
Bruce
A. Reuter
/s/
Bruce A. Reuter
|
COMPANY:
Cytori
Therapeutics, Inc.
By:
/s/
Christopher J. Calhoun
Name:
Christopher J. Calhoun
Title: Chief
Executive Officer
|
OPTIONEE:
Elizabeth
A. Scarbrough
/s/
Elizabeth A. Scarbrough
|
COMPANY:
Cytori
Therapeutics, Inc.
By:
/s/
Mark E. Saad
Name:
Mark E. Saad
Title: Chief
Financial Officer
|
EMPLOYEE:
Bruce
A. Reuter
/s/
Bruce A. Reuter
|
COMPANY:
Cytori
Therapeutics, Inc.
By:
/s/
Christopher J. Calhoun
Name:
Christopher J. Calhoun
Title: Chief
Executive Officer
|
EMPLOYEE:
Elizabeth
A. Scarbrough
/s/
Elizabeth A. Scarbrough
|
COMPANY:
Cytori
Therapeutics, Inc.
By:
Mark
E. Saad
Name:
Mark E. Saad
Title: Chief
Financial Officer
|
1. |
DEFINITIONS
|
4. |
PAYMENT
TERMS
|
6.1.4 |
One
Hundred Thousand Dollars ($100,000) on or before June 30,
2011;
|
6.1.5 |
One
Hundred Thousand Dollars ($100,000) on or before June 30, 2012;
and,
|
6.1.6 |
One
Hundred Thousand Dollars ($100,000) on or before June 30,
2013.
|
6.2 |
The
license maintenance fee is not due on any anniversary of the Effective
Date if Licenseeis commercially selling Product on that date and
paying an
earned royalty to The Regents on the sales of that Licensed Product.
License maintenance fees are non-refundable and not an advance against
earned royalties.
|
-
|
Provide
for thirty (30) days' advance written notice to The Regents of
any
modification.
|
-
|
Indicate
that The Regents has been endorsed as an additional Insured under
the
coverage referred to under the
above.
|
-
|
Include
a provision that the coverage will be primary and will not participate
with nor will be excess over any valid and collectable insurance
or
program of self-insurance carried or maintained by The
Regents.
|
(ii)
|
is
now or becomes in the future, public knowledge other than through
acts or
omissions of Licensee; or
|
(iv)
|
is
required to be disclosed to a governmental entity or agency in
connection
with seeking any governmental or regulatory approval, or pursuant
to the
lawful requirement or request of a governmental entity or agency;
and
|
/s/
KPMG, LLP
|
|
San
Diego,
California
|
Date:
November 14, 2006
|
|
/s/
Christopher J. Calhoun
|
|
Christopher
J. Calhoun,
|
|
Chief
Executive Officer
|
Date:
November 14, 2006
|
|
/s/
Mark E. Saad
|
|
Mark
E. Saad,
|
|
Chief
Financial Officer
|
By:
|
/s/
Christopher J. Calhoun
|
|
Dated:
November 14, 2006
|
Christopher
J. Calhoun
|
|
Chief
Executive Officer
|
||
By:
|
/s/
Mark E. Saad
|
|
Dated:
November 14, 2006
|
Mark
E. Saad
|
|
Chief
Financial Officer
|