PERIOD FROM
COMMENCEMENT OF
OPERATIONS (JULY
SIX MONTHS ENDED JUNE 30, 25, 1991) TO
-------------------------
1996 1997 JUNE 30, 1997
---------- ---------- -------------
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss $ (6,100,363) $ (8,941,489) $(53,041,391)
Adjustments to reconcile net loss to net cash used
in operating activities
Amortization and depreciation 222,417 245,576 1,308,767
Issuance of common stock to acquire technology - 5,500,000 5,500,000
Accrued license fee to acquire technology - 2,000,000 2,000,000
Loss (gain) on sale of equipment (218,654) (218,654)
Accretion of discount on indebtedness 1,407,579 - 2,290,910
Equity in loss of Ansan, Inc. 355,489 501,825 1,957,911
Other (9,626) - (35,653)
Issuance of common stock to acquire
minority interest of Theracell, Inc. - - 686,000
Changes in operating assets and liabilities:
Prepaid expenses and other current assets (38,902) (22,765) (216,089)
Receivable - Ansan, Inc. (24,660) (71,419) (189,300)
Other assets (28,108) 152,564 (52,231)
Accounts payable 66,980 420,491 1,347,663
Other accrued liabilities (1,124,651) 390,366 1,865,531
------------ ------------ ------------
Net cash used in operating activities (5,273,845) (43,505) (36,796,536)
------------ ------------ ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of furniture and equipment (63,641) (51,718) (1,124,077)
Purchases of short-term investments (10,261,502) (100,000) (59,782,493)
Proceeds from sales of short-term investments 3,750,000 12,600,000 59,282,493
Issuance of debenture to Ansan Pharmaceuticals, Inc. - (1,000,000) (1,000,000)
Effect of deconsolidation of Ansan, Inc. - - (135,934)
------------ ------------ ------------
Net cash provided by (used in) investing activities (6,575,143) 11,448,282 (2,760,011)
------------ ------------ ------------
CASH FLOWS FROM FINANCING ACTIVITIES
Issuance of common stock 16,357,887 2,998 30,028,760
Offering costs (2,483) - -
Deferred financing costs - 46,349 (763,899)
Issuance of preferred stock - - 17,601,443
Proceeds from notes payable and advances payable - - 2,681,500
Repayment of notes payable - - (1,441,500)
Proceeds for Ansan bridge financing - - 1,425,000
Proceeds from Titan and Ingenex bridge financing - - 5,250,000
Repayment of Titan and Ingenex bridge financing (5,250,000) - (5,250,000)
Proceeds from capital lease - - 658,206
Payments of principal under capital lease obligation (108,887) (127,462) (633,766)
Proceeds from Ingenex, Inc. technology financing - - 2,000,000
Principal payments on Ingenex, Inc.
technology financing (238,155) (1,289,313) (2,000,000)
Increase in minority interest from issuances of
preferred stock by Ingenex, Inc. - - 1,241,032
Issuance of common stock by subsidiaries 9,853 - 173,652
------------ ------------ ------------
Net cash provided by (used in) financing activities 10,768,215 (1,367,428) 50,970,428
------------ ------------ ------------
Net increase (decrease) in cash and cash equivalents (880,773) 10,037,349 11,413,881
Cash and cash equivalents, beginning of period 947,805 1,376,532 -
------------ ------------ ------------
Cash and cash equivalents, end of period $ 67,032 $ 11,413,881 $ 11,413,881
------------ ------------ ------------
------------ ------------ ------------
|