Exhibit 99.2
BROOKWOOD PHARMACEUTICALS, INC.
AND SUBSIDIARY
AUDITED CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
CONTENTS
| |
|
|
|
|
| |
|
Page |
|
INDEPENDENT AUDITORS REPORT |
|
|
3 |
|
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
|
|
Consolidated Balance Sheets |
|
|
4 |
|
Consolidated Statements of Operations |
|
|
6 |
|
Consolidated Statements of Stockholders Equity |
|
|
7 |
|
Consolidated Statements of Cash Flows |
|
|
8 |
|
Notes to Consolidated Financial Statements |
|
|
10 |
|
2
INDEPENDENT AUDITORS REPORT
March 26, 2007
The Board of Directors
Brookwood Pharmaceuticals, Inc. and Subsidiary
Birmingham, Alabama
We have audited the accompanying consolidated balance sheets of Brookwood Pharmaceuticals, Inc. and
subsidiary as of December 31, 2006 and 2005, and the related consolidated statements of operations,
stockholders equity, and cash flows for the years then ended. These consolidated financial
statements are the responsibility of the Companys management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United
States of America. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the consolidated financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all
material respects, the financial position of Brookwood Pharmaceuticals, Inc. and subsidiary as of
December 31, 2006 and 2005, and the results of their operations and their cash flows for the years
then ended in conformity with accounting principles generally accepted in the United States of
America.
/s/ Warren, Averett, Kimbrough & Marino, LLC
Birmingham, Alabama
3
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2006 AND 2005
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
| |
| ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,798,600 |
|
|
$ |
543,733 |
|
Accounts receivable, net |
|
|
4,319,202 |
|
|
|
2,269,759 |
|
Inventory |
|
|
436,252 |
|
|
|
388,673 |
|
Prepayments and other current assets |
|
|
279,780 |
|
|
|
186,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
7,833,834 |
|
|
|
3,388,210 |
|
|
|
|
|
|
|
|
|
|
Property and Equipment, net |
|
|
5,367,802 |
|
|
|
2,814,977 |
|
|
|
|
|
|
|
|
|
|
Other Assets |
|
|
|
|
|
|
|
|
Intangible assets, net |
|
|
1,446,507 |
|
|
|
1,428,234 |
|
Other long-term assets |
|
|
2,000 |
|
|
|
2,000 |
|
Deferred income taxes |
|
|
|
|
|
|
90,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,448,507 |
|
|
|
1,520,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
14,650,143 |
|
|
$ |
7,723,421 |
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
4
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
| |
| LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
653,708 |
|
|
$ |
1,108,941 |
|
Accounts payable parent company |
|
|
155,577 |
|
|
|
107,759 |
|
Accrued liabilities |
|
|
211,559 |
|
|
|
161,117 |
|
Unearned revenue |
|
|
3,310,644 |
|
|
|
1,455,044 |
|
Current portion of long-term debt |
|
|
251,117 |
|
|
|
236,564 |
|
Deferred income taxes |
|
|
45,000 |
|
|
|
20,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
4,627,605 |
|
|
|
3,089,425 |
|
|
|
|
|
|
|
|
|
|
Long-Term Debt |
|
|
256,114 |
|
|
|
507,231 |
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
6,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
8% cumulative preferred stock, par value $.01
per share; 1,000,000 shares authorized,
issued and
outstanding in 2006; aggregate liquidation
preference of $9,168,917 in 2006 |
|
|
10,000 |
|
|
|
|
|
Common stock, par value $.01 per share;
1,000,000
shares authorized, 1,000 shares issued and
outstanding |
|
|
10 |
|
|
|
10 |
|
Additional paid-in capital |
|
|
8,878,644 |
|
|
|
4,280,705 |
|
Retained earnings (deficit) |
|
|
871,770 |
|
|
|
(153,950 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,760,424 |
|
|
|
4,126,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
14,650,143 |
|
|
$ |
7,723,421 |
|
|
|
|
|
|
|
|
5
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
Revenues |
|
|
|
|
|
|
|
|
Contract revenues |
|
$ |
10,640,897 |
|
|
$ |
6,432,622 |
|
Intellectual property revenues, net of
direct expenses |
|
|
48,822 |
|
|
|
168,008 |
|
Polymer revenue |
|
|
2,031,620 |
|
|
|
1,026,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,721,339 |
|
|
|
7,627,526 |
|
Cost of Sales |
|
|
|
|
|
|
|
|
Direct expenses |
|
|
4,733,458 |
|
|
|
3,351,356 |
|
Overhead |
|
|
2,395,589 |
|
|
|
1,829,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,129,047 |
|
|
|
5,180,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
5,592,292 |
|
|
|
2,446,954 |
|
|
|
|
|
|
|
|
|
|
Other Operating Expenses |
|
|
|
|
|
|
|
|
Research and development |
|
|
467,896 |
|
|
|
96,172 |
|
General and administrative |
|
|
2,945,941 |
|
|
|
2,034,045 |
|
Depreciation and amortization |
|
|
722,956 |
|
|
|
461,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,136,793 |
|
|
|
2,591,986 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Operations |
|
|
1,455,499 |
|
|
|
(145,032 |
) |
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
|
|
|
|
|
|
Interest income |
|
|
69,746 |
|
|
|
2,955 |
|
Other income |
|
|
52,256 |
|
|
|
|
|
Interest expense |
|
|
(40,403 |
) |
|
|
(54,323 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81,599 |
|
|
|
(51,368 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) before Income Taxes |
|
|
1,537,098 |
|
|
|
(196,400 |
) |
|
|
|
|
|
|
|
|
|
Net Income Tax Expense (Benefit) |
|
|
511,378 |
|
|
|
(42,450 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
1,025,720 |
|
|
$ |
(153,950 |
) |
|
|
|
|
|
|
|
See notes to consolidated financial statements.
6
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
DECEMBER 31, 2006 AND 2005
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Additional |
|
|
Retained |
|
|
|
|
| |
|
Preferred |
|
|
Common |
|
|
Paid-in |
|
|
Earnings |
|
|
|
|
| |
|
Stock |
|
|
Stock |
|
|
Capital |
|
|
(Deficit) |
|
|
Total |
|
| |
Balance at December 31, 2004 |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Issuance of common stock and
initial contribution of net assets |
|
|
|
|
|
|
10 |
|
|
|
2,293,942 |
|
|
|
|
|
|
|
2,293,952 |
|
Additional cash contributions |
|
|
|
|
|
|
|
|
|
|
1,500,000 |
|
|
|
|
|
|
|
1,500,000 |
|
Additional contributions of
assets, at cost |
|
|
|
|
|
|
|
|
|
|
423,546 |
|
|
|
|
|
|
|
423,546 |
|
Contribution of professional
services, at cost |
|
|
|
|
|
|
|
|
|
|
63,217 |
|
|
|
|
|
|
|
63,217 |
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(153,950 |
) |
|
|
(153,950 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005 |
|
|
|
|
|
|
10 |
|
|
|
4,280,705 |
|
|
|
(153,950 |
) |
|
|
4,126,765 |
|
Issuance of preferred stock |
|
|
10,000 |
|
|
|
|
|
|
|
4,438,922 |
|
|
|
|
|
|
|
4,448,922 |
|
Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
159,017 |
|
|
|
|
|
|
|
159,017 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,025,720 |
|
|
|
1,025,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2006 |
|
$ |
10,000 |
|
|
$ |
10 |
|
|
$ |
8,878,644 |
|
|
$ |
871,770 |
|
|
$ |
9,760,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
7
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
1,025,720 |
|
|
$ |
(153,950 |
) |
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income (loss) to
net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
722,956 |
|
|
|
461,769 |
|
Stock-based compensation |
|
|
159,017 |
|
|
|
|
|
Deferred income taxes |
|
|
121,000 |
|
|
|
(70,000 |
) |
Provision for uncollectible accounts |
|
|
|
|
|
|
12,000 |
|
Contribution of professional services for
additional paid-in capital |
|
|
|
|
|
|
63,217 |
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(2,049,443 |
) |
|
|
(2,268,889 |
) |
Inventory |
|
|
(47,579 |
) |
|
|
(366,917 |
) |
Prepayments and other current assets |
|
|
(93,735 |
) |
|
|
(138,218 |
) |
Accounts payable |
|
|
(455,233 |
) |
|
|
1,108,941 |
|
Accrued liabilities |
|
|
50,442 |
|
|
|
75,859 |
|
Unearned revenue |
|
|
1,855,600 |
|
|
|
1,412,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities |
|
|
1,288,745 |
|
|
|
136,695 |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
Purchase of long-term investment |
|
|
|
|
|
|
(2,000 |
) |
Payment for intangible assets |
|
|
(215,567 |
) |
|
|
(202,651 |
) |
Capital expenditures |
|
|
(629,565 |
) |
|
|
(789,325 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used by Investing Activities |
|
|
(845,132 |
) |
|
|
(993,976 |
) |
8
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005
(Continued)
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
| |
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
Principal payments on long-term debt |
|
|
(236,564 |
) |
|
|
(206,755 |
) |
Advances from parent company |
|
|
47,818 |
|
|
|
107,759 |
|
Contributions for additional paid-in capital |
|
|
|
|
|
|
1,500,000 |
|
Proceeds from issuance of preferred stock |
|
|
2,000,000 |
|
|
|
|
|
Proceeds from issuance of common stock |
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Financing Activities |
|
|
1,811,254 |
|
|
|
1,401,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in Cash and Cash Equivalents |
|
|
2,254,867 |
|
|
|
543,733 |
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at Beginning of Year |
|
|
543,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Year |
|
$ |
2,798,600 |
|
|
$ |
543,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH
FLOW INFORMATION |
|
|
|
|
|
|
|
|
Cash paid during the year for interest |
|
$ |
93,405 |
|
|
$ |
54,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for income taxes |
|
$ |
524,132 |
|
|
$ |
27,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL SCHEDULE OF NONCASH
INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Purchase of equipment through capital lease |
|
$ |
|
|
|
$ |
83,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets transferred and assigned by the Institute
at inception as additional paid-in capital |
|
$ |
|
|
|
$ |
2,293,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets contributed as additional paid-in capital: |
|
|
|
|
|
|
|
|
Inventory |
|
$ |
|
|
|
$ |
21,756 |
|
Property and equipment |
|
|
2,448,922 |
|
|
|
7,363 |
|
Property and equipment-construction in progress |
|
|
|
|
|
|
394,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,448,922 |
|
|
$ |
423,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution of professional services as
additional paid-in capital |
|
$ |
|
|
|
$ |
63,217 |
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
9
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE A INCEPTION OF BUSINESS
Brookwood Pharmaceuticals, Inc. (Brookwood) was incorporated in November 2004 and began operations
on January 1, 2005. Brookwood is a wholly-owned subsidiary of Southern Research Institute (the
Institute), a not-for-profit entity.
The accompanying consolidated financial statements are comprised of the accounts of Brookwood
Pharmaceuticals, Inc. and its wholly-owned subsidiary, Lakeshore Biomaterials, Inc. (Lakeshore).
Upon consolidation, all material intercompany accounts and transactions between Brookwood and
Lakeshore (collectively, the Company) have been eliminated.
The Company was formed to maximize the value of certain business activities at the Institute.
Brookwoods programs include feasibility studies, product development, process scale up, clinical
trial manufacturing, and contract manufacturing performed for pharmaceutical, medical device, and
drug delivery companies. Lakeshore designs, develops, and manufactures biodegradable polymers for
pharmaceutical, medical device, and drug delivery companies and universities. The international
customer base comprises approximately 59 percent of consolidated revenues and represents customers
in Australia, France, Germany, Japan, and Switzerland. All international transactions use the
United States Dollar as the functional currency.
Effective January 1, 2005, the Institute and Brookwood entered into an Asset Transfer Agreement and
Intellectual Property Agreement pursuant to which the Institute transferred and assigned to
Brookwood certain assets used or held for use in the drug delivery business. The following assets
were transferred and assigned, and the following liabilities were assumed as of January 1, 2005:
| |
|
|
|
|
Accounts receivable |
|
$ |
12,869 |
|
Prepayments |
|
|
47,827 |
|
Property and equipment |
|
|
1,788,512 |
|
Patents |
|
|
572,152 |
|
Unearned revenue |
|
|
(42,161 |
) |
Accrued liabilities |
|
|
(85,257 |
) |
|
|
|
|
|
|
|
|
|
Net assets transferred and assigned |
|
$ |
2,293,942 |
|
|
|
|
|
10
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE A INCEPTION OF BUSINESS Continued
Additionally, in 2005 the Institute contributed and assigned assets to Lakeshore, and liabilities
were assumed as follows:
| |
|
|
|
|
Intangible assets |
|
$ |
840,669 |
|
Equipment |
|
|
26,600 |
|
Long-term debt to Alkermes, net of imputed interest |
|
|
(867,269 |
) |
|
|
|
|
|
|
|
|
|
Net assets transferred and assigned |
|
$ |
|
|
|
|
|
|
All assets and liabilities transferred and assigned in 2005 were at the Institutes historical cost
as the transfers were between entities under common control. Total net assets transferred and
assigned in 2005 represent the Institutes initial capital contribution to the Company.
NOTE B SIGNIFICANT ACCOUNTING POLICIES
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted
in the United States requires management to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying notes. Actual results could differ from
those estimates.
Cash and Cash Equivalents
The Company classifies all highly liquid investments with maturities of three months or less when
purchased as cash equivalents. The Company maintains bank deposit accounts which, at times, may
exceed federally insured limits.
Accounts Receivable
Accounts receivable are shown at the net amounts management estimates to be collectible. The
Company uses the allowance method of accounting for returned goods and doubtful accounts based on
managements review of accounts and evaluation of historical bad debts and current accounts
receivable.
Inventory
Inventory is valued at the lower of cost or market, with cost determined by the first-in, first-out
(FIFO) method.
11
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE B SIGNIFICANT ACCOUNTING POLICIES Continued
Intangible Assets
Intangible assets include the costs of acquiring and defending patents and licenses on technology
developed by the Company. The costs of patents and licenses are being amortized using the
straight-line method over their estimated useful lives, approximately 15 years. Other intangibles
subject to amortization are being amortized over 3-5 years. Impairment of intangible assets is
reviewed annually and the carrying value adjusted based on the probability of future benefit.
Goodwill and other intangible assets that have indefinite useful lives are not amortized; however,
these assets are evaluated at least annually for impairment.
Independent Research and Development Costs
Independent research and development (IR&D) is conducted by the Company under internal projects and
under contracts for customers. IR&D costs incurred were $467,896
in 2006 ($96,172 in 2005) and are
included in other operating expenses in the accompanying consolidated statements of operations.
Property and Equipment
Property and equipment, including assets under capital leases, are recorded at cost and are
depreciated or amortized using the straight-line method over the following estimated useful lives
of the assets or the period of the lease, whichever is shorter. Amortization of assets under
capital leases is included in depreciation expense.
| |
|
|
|
|
Building |
|
18.5 years |
Laboratory equipment and fixtures |
|
5-20 years |
Office furniture and equipment |
|
5-10 years |
Computer equipment and software |
|
3-5 years |
Income Taxes
The Company uses the asset and liability method to establish deferred tax assets and liabilities
for the temporary differences between the financial reporting bases and the tax bases of the
Companys assets and liabilities at enacted tax rates expected to be in effect when such amounts
are realized or settled. Valuation allowances are established when necessary to reduce net
deferred tax assets to the amount expected to be realized.
12
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE B SIGNIFICANT ACCOUNTING POLICIES Continued
Revenue Recognition
Revenue is recognized at shipment for products sold and when fees for contract manufacturing and
product development are earned.
The Company receives revenue from the licensing of intellectual property. Revenue is received in
the form of license and option fees and royalties on drug sales. License and option fees are
recognized as revenue when the earnings process is complete and the Company has no further
continuing performance obligations and has completed its performance under the terms of the
agreement. Royalties received on the sale of drugs licensed to third-parties are recognized as
revenue based on receipt of the quarterly royalty payment and estimated for periods for which the
royalty payment has not been received.
Stock-Based Compensation
The Company accounts for stock options under the provisions of Statement of Financial Accounting
Standards (SFAS) No. 123(R), Share-Based Payment (as amended), effective January 1, 2006.
Management has determined that a similar publicly-held company is representative of the Companys
size and industry and has used the historical closing return values of that company to estimate
volatility. Using the Black-Scholes-Merton option pricing model, management has determined that
the options issued in 2006 have a fair value of $6.67 per share. Total compensation cost
associated with these options is $426,016 and will be recognized over the service period that began
on the grant date. Compensation cost recognized on options granted in 2006 was $159,017 ($99,017
after tax).
The assumptions used and the weighted average calculated value of options are as follows for the
year ended December 31, 2006:
| |
|
|
|
|
Risk-free interest rate |
|
|
4.82 |
% |
Expected dividend yield |
|
|
|
|
Expected volatility |
|
|
47.41 |
% |
Expected life in years |
|
|
5 |
|
Service period in years |
|
|
5 |
|
Weighted average calculated value of options granted |
|
$ |
6.67 |
|
13
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE C ACCOUNTS RECEIVABLE
The components of accounts receivable at December 31 are as follows:
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
Billed |
|
$ |
3,708,308 |
|
|
$ |
1,723,173 |
|
Unbilled |
|
|
622,894 |
|
|
|
558,586 |
|
|
|
|
|
|
|
|
|
|
|
4,331,202 |
|
|
|
2,281,759 |
|
Less allowances |
|
|
12,000 |
|
|
|
12,000 |
|
|
|
|
|
|
|
|
|
|
$ |
4,319,202 |
|
|
$ |
2,269,759 |
|
|
|
|
|
|
|
|
Accrued costs and profits on customer-sponsored development and manufacturing contracts included in
unbilled receivables are billed as work is performed and accepted by the customer, generally during
the Companys calendar year. The Company estimates that unbilled receivables will be collectible
within one year.
NOTE D PROPERTY AND EQUIPMENT
The Companys property and equipment consists of the following at December 31:
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
Buildings and improvements |
|
$ |
3,770,277 |
|
|
$ |
|
|
Laboratory equipment |
|
|
1,864,859 |
|
|
|
1,411,506 |
|
Furniture and fixtures |
|
|
225,895 |
|
|
|
142,250 |
|
Computer equipment |
|
|
223,683 |
|
|
|
131,116 |
|
Leasehold improvements |
|
|
|
|
|
|
1,321,355 |
|
Equipment under lease |
|
|
83,281 |
|
|
|
83,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,167,995 |
|
|
|
3,089,508 |
|
Less accumulated depreciation |
|
|
800,193 |
|
|
|
274,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,367,802 |
|
|
$ |
2,814,977 |
|
|
|
|
|
|
|
|
14
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE D PROPERTY AND EQUIPMENT Continued
Depreciation expense for the year ended December 31, 2006, was $525,662 ($274,531 in 2005).
NOTE E INTANGIBLE ASSETS
Intangible assets consist of the following at December 31:
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
Intangibles subject to amortization: |
|
|
|
|
|
|
|
|
Alkermes supply agreement Lakeshore |
|
$ |
140,544 |
|
|
$ |
140,544 |
|
Customer list Lakeshore |
|
|
304,150 |
|
|
|
304,150 |
|
Drug master file Lakeshore |
|
|
32,000 |
|
|
|
32,000 |
|
Patents Brookwood |
|
|
990,370 |
|
|
|
774,803 |
|
|
|
|
|
|
|
|
|
|
|
1,467,064 |
|
|
|
1,251,497 |
|
Less accumulated amortization |
|
|
384,532 |
|
|
|
187,238 |
|
|
|
|
|
|
|
|
|
|
|
1,082,532 |
|
|
|
1,064,259 |
|
Intangibles not subject to amortization: |
|
|
|
|
|
|
|
|
Technology transfer Lakeshore |
|
|
299,520 |
|
|
|
299,520 |
|
Goodwill Lakeshore |
|
|
64,455 |
|
|
|
64,455 |
|
|
|
|
|
|
|
|
|
|
|
363,975 |
|
|
|
363,975 |
|
|
|
|
|
|
|
|
|
|
$ |
1,446,507 |
|
|
$ |
1,428,234 |
|
|
|
|
|
|
|
|
Amortization expense for the year ended December 31, 2006, was $197,294 ($187,238 in 2005.)
15
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE E INTANGIBLE ASSETS Continued
The estimated aggregate amortization expense for each of the five succeeding fiscal years,
thereafter and in the aggregate for intangible assets subject to amortization is as follows:
| |
|
|
|
|
2007 |
|
$ |
206,436 |
|
2008 |
|
|
157,472 |
|
2009 |
|
|
155,797 |
|
2010 |
|
|
84,269 |
|
2011 |
|
|
76,973 |
|
Thereafter |
|
|
401,585 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,082,532 |
|
|
|
|
|
NOTE F INCOME TAXES
Income tax expense (benefit) at December 31 is comprised as follows:
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
Current tax expense |
|
$ |
390,378 |
|
|
$ |
27,550 |
|
Deferred tax expense (benefit) |
|
|
121,000 |
|
|
|
(70,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
511,378 |
|
|
$ |
(42,450 |
) |
|
|
|
|
|
|
|
As of December 31, 2005, the Company had an estimated $245,500 of federal and $695,000 of state net
operating loss carryforwards that were used during 2006.
The difference between the Companys effective tax rate and the statutory rate is due to
nondeductible expenses.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying
amounts of assets and liabilities for financial reporting purposes and the amounts used for income
tax purposes. The Companys deferred tax assets result primarily from the future benefit from
deductions of accrued expenses and net operating loss carryforwards. The Companys deferred tax
liabilities result primarily from temporary differences in generally accepted accounting principles
and tax basis for depreciation and prepaid expenses.
16
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE F INCOME TAXES Continued
Deferred taxes at December 31 are as follows:
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets |
|
$ |
|
|
|
$ |
90,000 |
|
Deferred tax liabilities |
|
|
(51,000 |
) |
|
|
(20,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset (liability) |
|
$ |
(51,000 |
) |
|
$ |
70,000 |
|
|
|
|
|
|
|
|
NOTE G LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS
As discussed in Note A, in 2005 the Institute transferred assets and liabilities from an
acquisition transaction with Alkermes, Inc. (Alkermes). The debt agreement assumed calls for four
annual payments of $250,000 beginning November 5, 2005 through 2008. The note is noninterest
bearing, and a discount for interest has been imputed at 5.95 percent.
Interest expense in the amount of $35,678 has been recognized in 2006 for this debt ($52,319 in
2005).
The Companys long-term debt is comprised of the following at December 31:
| |
|
|
|
|
|
|
|
|
| |
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
Note payable to Alkermes, net of discount
for imputed interest of $41,331 and $81,128
at December 31, 2006 and 2005, respectively |
|
$ |
458,669 |
|
|
$ |
668,872 |
|
|
|
|
|
|
|
|
|
|
Capital lease obligations, interest at 7.5% |
|
|
48,562 |
|
|
|
74,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
507,231 |
|
|
|
743,795 |
|
Less current portion |
|
|
251,117 |
|
|
|
236,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
256,114 |
|
|
$ |
507,231 |
|
|
|
|
|
|
|
|
17
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE G LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS Continued
Long-term debt matures as follows:
| |
|
|
|
|
2007 |
|
$ |
251,117 |
|
2008 |
|
|
256,114 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
507,231 |
|
|
|
|
|
NOTE H STOCK OPTIONS
In 2005, the Board of Directors approved the Equity Incentive Plan (the Plan) which was established
as a compensatory plan to enable the Company to attract and retain key employees, consultants, and
directors of the Company and to provide an incentive for them to achieve long-range performance
goals, to enable such individuals to participate in the long-term growth of the Company, and to
enable the Company to continue to enlist and retain in its employ the best available talent for the
successful conduct of its business. The Plan reserved 200,000 shares of the Companys common stock
to be available for grants of awards under the Plan. Types of awards under the Plan are: (1)
stock options; (2) stock appreciation rights; (3) restricted stock; and (4) restricted stock units.
During 2006, the Company granted 64,900 options at a price of $14.00 per share. The maximum term
is 10 years from the date of the grant, and the options vest 25 percent per year from the date of
the grant.
18
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE H STOCK OPTIONS Continued
The following is an analysis of options to purchase shares of the Companys stock issued and
outstanding as of December 31, 2006:
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Weighted Average |
|
| |
|
Shares |
|
|
Exercise Price |
|
|
|
|
|
|
|
|
|
|
Outstanding, beginning of year: |
|
|
|
|
|
$ |
|
|
Granted |
|
|
64,900 |
|
|
|
14.00 |
|
Exercised |
|
|
|
|
|
|
|
|
Cancelled |
|
|
|
|
|
|
|
|
Forfeited |
|
|
(1,000 |
) |
|
|
14.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, end of year |
|
|
63,900 |
|
|
$ |
14.00 |
|
|
|
|
|
|
|
|
As of December 31, 2006, no options were vested and exercisable. These options have a weighted
average remaining contractual term of 9.28 years. Compensation cost of approximately $267,000 has
not yet been recognized on nonvested awards. The weighted average period over which it is expected
to be recognized is 2.06 years.
NOTE I PREFERRED STOCK
During 2006, the Company issued 1,000,000 shares of $.01 par value, eight percent cumulative
preferred stock to the Institute. The preferred stock was issued in recognition of capital
contributions made by the Institute in 2005, amounting to $4,280,705, as well as additional
consideration received in 2006. The consideration received in 2006 consisted of $2,000,000 cash
and a building transferred from the Institute at its book value of $2,448,922. The preferred stock
is redeemable at the option of the Company at $8.70 per share. The preferred stock generally votes
together as a single class with the common stock and has one vote per share. Dividends in arrears
at December 31, 2006, are $468,917.
19
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE J EMPLOYEE BENEFIT PLAN
The Company participates in the Southern Research Institute contributory retirement plan available
to all employees after they have attained certain age and service requirements. Employees may
contribute a percentage of their pretax salary, not to exceed the maximum allowed under the
Internal Revenue Code. Contributions by employees are matched in accordance with the plan
agreements. The total expense for the year ended December 31, 2006, amounted to $245,812 for this
plan ($167,438 in 2005).
NOTE K RELATED PARTY TRANSACTIONS
As discussed in Note A, the Company is a wholly-owned subsidiary of Southern Research Institute.
The Company pays for administrative and maintenance support provided by the Institute. Such
expenses charged by the Institute totaled $563,167 in 2006 ($358,710 during 2005). Amounts due to
the Institute at December 31, 2006, totaled $155,577 ($107,759 in 2005). See also Note M.
NOTE L OPERATING LEASES
The Company leases office warehouse space and equipment under various operating leases that expire
during the next one to five years. Rental expense under all operating leases for the year ended
December 31, 2006, amounted to $136,590 ($245,772 in 2005). Future lease payments required under
noncancelable operating leases having initial or remaining terms in excess of one year consisted of
the following as of December 31:
| |
|
|
|
|
2007 |
|
$ |
143,553 |
|
2008 |
|
|
142,660 |
|
2009 |
|
|
143,455 |
|
2010 |
|
|
140,806 |
|
2011 |
|
|
21,330 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
591,804 |
|
|
|
|
|
20
BROOKWOOD PHARMACEUTICALS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006
NOTE M COMMITMENTS AND CONTINGENCIES
In conjunction with Brookwoods licensing agreement with the Institute, Brookwood is obligated to
pay to the Institute royalties in the amount of 25 percent of Intellectual Property License Revenue
as defined in the agreement. In 2006, Brookwood has accrued $24,074 for these royalties. The
Institute waived such obligation as applicable to 2005 revenues.
The Company may potentially be involved in litigation arising from the normal course of business.
Management believes that any liability that may ultimately result from the resolution of these
matters will not have a material adverse effect on the financial condition or results of operations
of the Company.
NOTE N NEW ACCOUNTING PRONOUNCEMENTS
In June 2006, the Financial Accounting Standards Board (FASB) issued Interpretation No. 48,
Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48 requires the use of a two-step
approach for recognizing and measuring tax benefits taken or expected to be taken in a tax return
and disclosures regarding uncertainties in income tax positions. Only tax positions that meet the
more likely than not recognition threshold at the effective date may be recognized upon adoption
of FIN 48. The Company is required to adopt FIN 48 effective for the year ending December 31,
2007. The cumulative effect of initially adopting FIN 48, if any, will be recorded as an
adjustment to opening retained earnings in the year of adoption and will be presented separately.
Management is currently evaluating the impact this new standard will have on its future results of
operations and financial position.
21