0-27410 |
56-1924222 | |
(Commission File Number) |
(I.R.S. Employer Identification Number) |
Exhibit 10.92 |
Amendment No. 1 dated October 30, 2002 to Asset Purchase Agreement between Incara Cell Technologies, Inc. and Vesta Therapeutics, Inc. |
|
Exhibit 99.1 |
Press release issued November 1, 2002 |
Consolidated Actual |
Pro Forma Adjustments |
Pro Forma As Adjusted |
||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ |
1,343 |
|
$ |
2,845 |
|
$ |
4,188 |
| |||
Accounts receivable from Incara Development |
|
764 |
|
|
|
|
|
764 |
| |||
Prepaids and other current assets |
|
224 |
|
|
|
|
|
224 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total current assets |
|
2,331 |
|
|
2,845 |
|
|
5,176 |
| |||
Property and equipment, net |
|
1,313 |
|
|
(590 |
) |
|
723 |
| |||
Other assets |
|
356 |
|
|
|
|
|
356 |
| |||
|
|
|
|
|
|
|
|
| ||||
$ |
4,000 |
|
$ |
2,255 |
|
$ |
6,255 |
| ||||
|
|
|
|
|
|
|
|
| ||||
LIABILITIES, EXCHANGEABLE PREFERRED STOCK AND STOCKHOLDERS
DEFICIT |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
$ |
829 |
|
$ |
|
|
$ |
829 |
| |||
Accrued expenses |
|
509 |
|
|
|
|
|
509 |
| |||
Accumulated losses of Incara Development in excess of investment |
|
638 |
|
|
|
|
|
638 |
| |||
Current portion of capital lease obligations |
|
23 |
|
|
|
|
|
23 |
| |||
Current portion of notes payable |
|
141 |
|
|
(116 |
) |
|
25 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total current liabilities |
|
2,140 |
|
|
(116 |
) |
|
2,024 |
| |||
Long-term portion of notes payable |
|
324 |
|
|
(324 |
) |
|
|
| |||
Series C redeemable convertible exchangeable preferred stock, 20,000 shares authorized; 12,015 issued and outstanding
(liquidation value of $13,327) |
|
13,327 |
|
|
|
|
|
13,327 |
| |||
Stockholders deficit: |
||||||||||||
Preferred stock, $.01 par value per share, 3,000,000 shares authorized: |
||||||||||||
Series B nonredeemable convertible preferred stock, 600,000 shares authorized; 503,544 shares issued and
outstanding |
|
5 |
|
|
|
|
|
5 |
| |||
Common stock, $.001 par value per share, 80,000,000 shares authorized; 14,057,908 shares issued and
outstanding |
|
14 |
|
|
|
|
|
14 |
| |||
Additional paid-in capital |
|
104,677 |
|
|
|
|
|
104,677 |
| |||
Restricted stock |
|
(266 |
) |
|
|
|
|
(266 |
) | |||
Accumulated deficit |
|
(116,221 |
) |
|
2,695 |
|
|
(113,526 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total stockholders equity (deficit) |
|
(11,791 |
) |
|
2,695 |
|
|
(9,096 |
) | |||
|
|
|
|
|
|
|
|
| ||||
$ |
4,000 |
|
$ |
2,255 |
|
$ |
6,255 |
| ||||
|
|
|
|
|
|
|
|
|
Consolidated Actual |
Pro Forma Adjustments |
Pro Forma As Adjusted |
||||||||||
Revenue: |
||||||||||||
Cell processing revenue |
$ |
40 |
|
$ |
40 |
|
$ |
|
| |||
|
|
|
|
|
|
|
|
| ||||
Costs and expenses: |
||||||||||||
Research and development |
|
5,872 |
|
|
3,320 |
|
|
2,552 |
| |||
General and administrative |
|
2,213 |
|
|
14 |
|
|
2,199 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total costs and expenses |
|
8,085 |
|
|
3,334 |
|
|
4,751 |
| |||
|
|
|
|
|
|
|
|
| ||||
Loss from operations |
|
(8,045 |
) |
|
(3,294 |
) |
|
(4,751 |
) | |||
Equity in loss of Incara Development |
|
(865 |
) |
|
|
|
|
(865 |
) | |||
Investment income (expense), net |
|
(29 |
) |
|
(29 |
) |
|
|
| |||
Other income |
|
150 |
|
|
|
|
|
150 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net loss |
|
(8,789 |
) |
|
(3,323 |
) |
|
(5,466 |
) | |||
Preferred stock dividend accreted |
|
(660 |
) |
|
|
|
|
(660 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net loss attributable to common stockholders |
$ |
(9,449 |
) |
$ |
(3,323 |
) |
$ |
(6,126 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net loss per weighted share attributable to common stockholders: |
||||||||||||
Basic and diluted |
$ |
(0.74 |
) |
$ |
(0.48 |
) | ||||||
|
|
|
|
|
| |||||||
Weighted average common shares outstanding: |
||||||||||||
Basic and diluted |
|
12,834 |
|
|
12,834 |
| ||||||
|
|
|
|
|
|
Consolidated Actual |
Pro Forma Adjustments |
Pro Forma As Adjusted |
||||||||||
Revenue: |
||||||||||||
Cell processing revenue |
$ |
44 |
|
$ |
44 |
|
$ |
|
| |||
|
|
|
|
|
|
|
|
| ||||
Costs and expenses: |
||||||||||||
Research and development |
|
7,520 |
|
|
3,093 |
|
|
4,427 |
| |||
General and administrative |
|
3,077 |
|
|
20 |
|
|
3,057 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total costs and expenses |
|
10,597 |
|
|
3,113 |
|
|
7,484 |
| |||
|
|
|
|
|
|
|
|
| ||||
Loss from operations |
|
(10,553 |
) |
|
(3,069 |
) |
|
(7,484 |
) | |||
Equity in loss of Incara Development |
|
(12,650 |
) |
|
|
|
|
(12,650 |
) | |||
Investment income (expense), net |
|
223 |
|
|
|
|
|
223 |
| |||
Other income |
|
767 |
|
|
|
|
|
767 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net loss |
|
(22,213 |
) |
|
(3,069 |
) |
|
(19,144 |
) | |||
Preferred stock dividend accreted |
|
(652 |
) |
|
|
|
|
(652 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net loss attributable to common stockholders |
$ |
(22,865 |
) |
$ |
(3,069 |
) |
$ |
(19,796 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net loss per weighted share attributable to common stockholders: |
||||||||||||
Basic and diluted |
$ |
(2.78 |
) |
$ |
(2.40 |
) | ||||||
|
|
|
|
|
| |||||||
Weighted average common shares outstanding: |
||||||||||||
Basic and diluted |
|
8,233 |
|
|
8,233 |
| ||||||
|
|
|
|
|
|
INCARA PHARMACEUTICALS CORPORATION | ||||||||
Date: |
November 11, 2002 |
By: |
/s/ Richard W. Reichow | |||||
Richard W. Reichow, Executive Vice President, Chief Financial Officer and Treasurer (Principal Financial and Accounting Officer) |