report_ngsxamendment-0913.htm

0001008848-13-000067.txt : 20130918 0001008848-13-000067.hdr.sgml : 20130918 20130918172021 ACCESSION NUMBER: 0001008848-13-000067 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20130708 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130918 DATE AS OF CHANGE: 20130918 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ACORDA THERAPEUTICS INC CENTRAL INDEX KEY: 0001008848 STANDARD INDUSTRIAL CLASSIFICATION: BIOLOGICAL PRODUCTS (NO DIAGNOSTIC SUBSTANCES) [2836] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-50513 FILM NUMBER: 131104160 BUSINESS ADDRESS: STREET 1: 420 SAW MILL RIVER ROAD CITY: ARDSLEY STATE: NY ZIP: 10502 BUSINESS PHONE: 914-347-4300 MAIL ADDRESS: STREET 1: 420 SAW MILL RIVER ROAD CITY: ARDSLEY STATE: NY ZIP: 10502 8-K/A 1 report_ngsxamendment-0913.htm 8-K AMENDMENT report_ngsxamendment-0913.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K/A

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): July 8, 2013

Acorda Therapeutics, Inc.

(Exact name of registrant as specified in its charter)

Delaware	000-50513	13-3831168
(State or other jurisdiction	(Commission	(I.R.S. Employer
of incorporation)	File Number)	Identification No.)

	420 Saw Mill River Road, Ardsley, NY	10502
	(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (914) 347-4300

Not Applicable

Former name or former address, if changed since last report

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

INTRODUCTORY NOTE

On July 8, 2013, Acorda Therapeutics, Inc. (“Acorda”) completed the acquisition from NeurogesX, Inc. (“NeurogesX”) of certain assets, including: Qutenza ®, which is approved by the U.S. Food and Drug Administration (FDA) for the management of neuropathic pain associated with postherpetic neuralgia; and NP-1998, a Phase 3 ready, prescription strength capsaicin topical solution, being assessed for the treatment of neuropathic pain. NP-1998 was previously referred to as NGX-1998.

This Current Report on Form 8-K/A (the “Form 8-K/A”) amends the Current Report on Form 8-K filed by Acorda with the Securities and Exchange Commission on July 9, 2013 to include the financial statements of NeurogesX and the pro forma financial information required by Items 9.01(a) and 9.01(b), respectively, and to include the exhibits under Item 9.01(d) of this Form 8-K/A.

ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS

(a) Financial Statements of Businesses Acquired.

The audited Consolidated Financial Statements of NeurogesX as of December 31, 2012 and 2011 and for each of the three years in the period ended December 31, 2012, is filed herewith as Exhibits 99.2 and is incorporated in this Item 9.01(a) by reference.

The unaudited Condensed Consolidated Financial Statements of NeurogesX as of June 30, 2013 and December 31, 2012 and for each of the six-month periods ended June 30, 2013 and 2012, respectively, is filed herewith as Exhibits 99.3 and is incorporated in this Item 9.01(a) by reference.

(b) Pro Forma Financial Information.

The Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2013 and Unaudited Pro Forma Condensed Combined Statements of Operations for the twelve-month period ended December 31, 2012 and the six-month period ended June 30, 2013 and explanatory notes relating to Acorda's acquisition of NeurogesX is filed herewith as Exhibits 99.4 and is incorporated in this Item 9.01(b) by reference.

(d) Exhibits.

Exhibit Number		Description
23.1		Consent of Ernst & Young LLP – Independent Registered Accounting Firm of NeurogesX, Inc.
99.2		Audited Consolidated Financial Statements of NeurogesX, Inc. as of December 31, 2012 and 2011 and for each of the three years in the period ended December 31, 2012.
99.3		Unaudited Condensed Consolidated Financial Statements of NeurogesX, Inc. as of June 30, 2013 and December 31, 2012 and for the six-month periods ended June 30, 2013 and 2012.
99.4		Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2013 and Unaudited Pro Forma Condensed Combined Statements of Operations for the twelve-month period ended December 31, 2012 and the six-month periods ended June 30, 2013 and explanatory notes.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	Acorda Therapeutics, Inc.

September 18, 2013	By:	/s/David Lawrence
		Name: David Lawrence
		Title: Chief Financial Officer

EXHIBIT INDEX

Exhibit Number		Description
23.1		Consent of Ernst & Young LLP – Independent Registered Accounting Firm of NeurogesX, Inc.
99.2		Audited Consolidated Financial Statements of NeurogesX, Inc. as of December 31, 2012 and 2011 and for each of the three years in the period ended December 31, 2012.
99.3		Unaudited Condensed Consolidated Financial Statements of NeurogesX, Inc. as of June 30, 2013 and December 31, 2012 and for the six-month periods ended June 30, 2013 and 2012.
99.4		Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2013 and Unaudited Pro Forma Condensed Combined Statements of Operations for the twelve-month period ended December 31, 2012 and the six-month periods ended June 30, 2013 and explanatory notes.

EX-23.1 2 report_ngsxamendment-ex231.htm E&Y CONSENT report_ngsxamendment-ex231.htm

Exhibit 23.1

Consent of Independent Registered Public Accounting Firm

We consent to the incorporation by reference in the following Registration Statements:

(1)	Registration Statement (Form S-3 Nos. 333-164312 and 333-152826)

(2)	Registration Statement (Form S-8 Nos. 333-164626, 333-158085, 333-131846, 333-149726, 333-174785, and 333-179906)

of our report dated August 1, 2013 with respect to the consolidated financial statements of NeurogesX, Inc. as of December 31, 2012 and 2011 and for each of the three years in the period ended December 31, 2012, included in this Current Report on Form 8-K/A of Acorda Therapeutics, Inc. filed with the Securities and Exchange Commission.

/s/ Ernst & Young LLP

Redwood City, California

September 18, 2013

EX-99.2 3 report_ngsxamendment-ex992.htm NEUROGESX ANNUAL FINANCIAL STATEMENTS report_ngsxamendment-ex992.htm

EXHIBIT 99.2

Report of Independent Registered Public Accounting Firm

The Board of Directors and Stockholders

NeurogesX, Inc.

We have audited the accompanying consolidated balance sheets of NeurogesX, Inc. (the Company) as of December 31, 2012 and 2011, and the related consolidated statements of operations, comprehensive loss, stockholders’ deficit, and cash flows for each of the three years in the period ended December 31, 2012. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. We were not engaged to perform an audit of the Company’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of NeurogesX, Inc. at December 31, 2012 and 2011, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2012, in conformity with U.S. generally accepted accounting principles.

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company’s recurring losses from operations and its need for additional capital raise substantial doubt about its ability to continue as a going concern. Management’s plans as to these matters are described in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ Ernst & Young LLP

Redwood City, California

August 1, 2013

NeurogesX, Inc.

Condensed Consolidated Balance Sheets

(In Thousands, Except Share and per Share Data)

	December 31
	2012			2011
Assets
Current assets:
Cash and cash equivalents	$	7,073		$	9,148
Short-term investments		6,119			25,161
Trade receivable		425			1,166
Receivable from collaborative partner		364			502
Inventories		91			654
Prepaid expenses and other current assets		1,390			1,364
Restricted cash		–			160
Total current assets		15,462			38,155

Property and equipment, net		194			547
Restricted cash		50			251
Other assets		101			274
Total assets	$	15,807		$	39,227

Liabilities and stockholders’ deficit
Current liabilities:
Accounts payable	$	750		$	1,321
Accrued compensation		1,049			2,084
Accrued research and development		249			282
Other accrued expenses		939			2,245
Deferred product revenue, net		357			1,075
Deferred collaborative revenue		7,242			7,261
Long-term obligations – current portion		73,715			4,829
Total current liabilities		84,301			19,097

Non-current liabilities:
Deferred collaborative revenue		17,856			25,098
Other long-term liabilities		513			146
Long-term obligations, net of current portion		–			62,746
Total non-current liabilities		18,369			87,990

Commitments and contingencies

Stockholders’ deficit:
Preferred stock, $0.001 par value: Authorized shares – 10,000,000, none issued and outstanding		–			–
Common stock, $0.001 par value: Authorized shares – 100,000,000 at December 31, 2012 and 2011 Issued and outstanding shares – 33,389,785 and 29,897,186 at December 31, 2012 and 2011, respectively		33			30
Additional paid-in capital		243,357			238,181
Accumulated other comprehensive (loss) income		(1	)		1
Accumulated deficit		(330,252	)		(306,072	)
Total stockholders’ deficit		(86,863	)		(67,860	)
Total liabilities and stockholders’ deficit	$	15,807		$	39,227

See accompanying notes.

NeurogesX, Inc.

Condensed Consolidated Statements of Operations

(In Thousands, Except per Share Data)

	Year Ended December 31
	2012			2011			2010

Net product revenue	$	2,563		$	2,625		$	688
Collaborative revenue		8,830			8,878			7,578
Total revenues		11,393			11,503			8,266

Operating expenses:
Cost of goods sold		959			685			541
Research and development		7,097			13,566			11,151
Selling, general, and administrative		15,824			36,408			36,383
Total operating expenses		23,880			50,659			48,075
Loss from operations		(12,487	)		(39,156	)		(39,809	)
Interest income		37			79			98
Interest expense		(11,617	)		(10,405	)		(5,413	)
Other (expense) income, net		(113	)		(63	)		608
Net loss	$	(24,180	)	$	(49,545	)	$	(44,516	)

Basic and diluted net loss per share	$	(0.74	)	$	(2.15	)	$	(2.51	)
Shares used to compute basic and diluted net loss per share		32,867			23,011			17,769

See accompanying notes.

NeurogesX, Inc.

Condensed Consolidated Statements of Comprehensive Loss

(In Thousands)

	Year Ended December 31
	2012			2011			2010

Net loss	$	(24,180	)	$	(49,545	)	$	(44,516	)
Unrealized (loss) gain on short-term investments		(2	)		3			6
Comprehensive loss	$	(24,182	)	$	(49,542	)	$	(44,510	)

See accompanying notes.

NeurogesX, Inc.

Condensed Consolidated Statements of Stockholders’ Deficit

(In Thousands, Except Share Data)

	Common Stock				Additional Paid-In			Accumulated Other Comprehensive			Accumulated			Total Stockholders’
	Shares		Amount		Capital			(Loss) Income			Deficit			Equity (Deficit)

Balance at December 31, 2009		17,725,959	$	18	$	212,254		$	(8	)	$	(212,011	)	$	253
Issuance of common stock upon exercise of stock options		79,869		–		258			–			–			258
Issuances under the ESPP		63,280		–		354			–			–			354
Stock-based compensation		–		–		2,354			–			–			2,354
Change in unrealized gain (loss) on investments		–		–		–			6			–			6
Net loss		–		–		–			–			(44,516	)		(44,516	)
Balance at December 31, 2010		17,869,108		18		215,220			(2	)		(256,527	)		(41,291	)
Issuance of common stock upon exercise of stock options		22,207		–		41			–			–			41
Issuances under the ESPP		97,319		–		162			–			–			162
Release of restricted stock units		159,000		–		–			–			–			–
Stock-based compensation		–		–		3,065			–			–			3,065
Issuance of common stock, net of offering costs		11,749,552		12		11,854			–			–			11,866
Fair value of common stock warrants issued		–		–		7,839			–			–			7,839
Change in unrealized gain (loss) on investments		–		–		–			3			–			3
Net loss		–		–		–			–			(49,545	)		(49,545	)
Balance at December 31, 2011		29,897,186		30		238,181			1			(306,072	)		(67,860	)
Issuances under the ESPP		10,664		–		3			–			–			3
Release of restricted stock units		512,250		–		–			–			–			–
Stock-based compensation expense		–		–		1,810			–			–			1,810
Warrant modification expense		–		–		889			–			–			889
Reclass warrant to liability		–		–		(470	)		–			–			(470	)
Common stock options issued to non-employees		–		–		48			–			–			48
Issuance of common stock, net of offering costs		2,969,685		3		2,896			–			–			2,899
Change in unrealized gain (loss) on investments		–		–		–			(2	)		–			(2	)
Net loss		–		–		–			–			(24,180	)		(24,180	)
Balance at December 31, 2012		33,389,785	$	33	$	243,357		$	(1	)	$	(330,252	)	$	(86,863	)

See accompanying notes.

NeurogesX, Inc.

Condensed Consolidated Statements of Cash Flows

(In Thousands)

	Year Ended December 31
	2012			2011			2010
Operating activities
Net loss	$	(24,180	)	$	(49,545	)	$	(44,516	)
Adjustments to reconcile net loss to cash used in operating activities:
Depreciation		304			376			343
Amortization of debt issuance costs and accretion of debt discount		2,669			505			54
Amortization of investment premiums		259			677			520
Fair value adjustments to liabilities		14			–			–
Stock-based compensation expense		1,810			3,426			2,354
Loss on disposal of property and equipment		122			–			2
Changes in operating assets and liabilities:
Restricted cash		362			(2	)		(250	)
Trade receivables		741			(559	)		(607	)
Receivable from collaborative partner		137			(437	)		613
Inventories		563			132			(729	)
Prepaid expenses and other current assets		(42	)		38			(344	)
Other assets		(97	)		–			–
Accounts payable		(571	)		(223	)		1,479
Accrued compensation		(1,035	)		(145	)		(289	)
Accrued research and development		(32	)		(300	)		(87	)
Accrued license fees		–			–			(1,213	)
Accrued interest payable on long-term obligations		5,844			8,572			5,306
Deferred product revenue, net		(718	)		498			577
Deferred collaborative revenue		(7,262	)		(7,242	)		(7,242	)
Other long-term liabilities		(83	)		(176	)		(123	)
Other accrued expenses		(1,151	)		(703	)		1,735
Net cash used in operating activities		(22,346	)		(45,108	)		(42,417	)

Investing activities
Purchases of short-term investments		(17,449	)		(31,684	)		(90,029	)
Proceeds from maturities of short-term investments		36,229			36,870			72,254
Proceeds from sales of short-term investments		–			7,104			–
Purchases of property and equipment		(73	)		(114	)		(415	)
Net cash provided by (used in) investing activities		18,707			12,176			(18,190	)

Financing activities
Proceeds from issuance of long-term obligations		–			14,820			39,505
Proceeds from issuance of common stock, net		2,902			17,946			612
Proceeds from issuance of warrants		–			822			–
Payment of notes payable		–			–			(191	)
Payment of long-term obligations		(1,338	)		–			–
Payment of debt issuance costs		–			(213	)		(309	)
Net cash provided by financing activities		1,564			33,375			39,617

Net (decrease) increase in cash and cash equivalents		(2,075	)		443			(20,990	)
Cash and cash equivalents, beginning of period		9,148			8,705			29,695
Cash and cash equivalents, end of period	$	7,073		$	9,148		$	8,705

Supplemental cash flow information
Cash paid for interest	$	2,988		$	1,325		$	53

Non-cash financing activities
Contingent put option liability	$	–		$	146		$	–
Warrant issuances in connection with private equity placement and debt financing	$	889		$	7,016		$	–

See accompanying notes.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements

December 31, 2012

1. The Company

Nature of Operations

NeurogesX, Inc. (the Company) is a specialty pharmaceutical company focused on developing and commercializing a portfolio of novel non-opioid, pain management therapies to address unmet medical needs and improve patients’ quality of life.

The Company’s first commercial product, Qutenza®, became commercially available in the United States and in certain European countries in the first half of 2010. Qutenza is a dermal delivery system designed to topically administer capsaicin to treat certain neuropathic pain conditions and was approved by the Food and Drug Administration (the FDA), in November 2009, for the management of neuropathic pain associated with postherpetic neuralgia (PHN). Qutenza is the first prescription strength capsaicin product approved in the United States. Qutenza is also approved in the European Union for the treatment of peripheral neuropathic pain in non-diabetic adults.

In May 2009, Qutenza received a marketing authorization (MA), in the European Union for the treatment of peripheral neuropathic pain in non-diabetic adults, either alone or in combination with other medicinal products for pain. In June 2009, the Company entered into a Distribution, Marketing and License Agreement (the Astellas Agreement) with Astellas Pharma Europe Ltd. (Astellas or Collaboration Partner), under which Astellas was granted an exclusive license to commercialize Qutenza in the European Economic Area, which includes the 27 countries of the European Union, Iceland, Norway, and Liechtenstein as well as Switzerland, certain countries in Eastern Europe, the Middle East and Africa (Licensed Territory).

As a result of the Company’s insufficient market capitalization, its common stock was de-listed from the NASDAQ Global Market on June 29, 2012, and began to be quoted on the OTC Bulletin Board.

To date, the Company has incurred recurring net losses and negative cash flows from operations, after excluding the upfront cash received from Astellas in 2009. The Company has historically funded its operations with the sale of equity securities, existing cash resources, proceeds from one or more collaboration agreements, as well as potentially through royalty monetization or debt financing.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

1. The Company (continued)

However, the Company has not been successful in obtaining additional financing through the sale of equity securities or collaboration agreements, or in receiving milestone or royalty payments under those agreements. As a result, on February 28, 2013, the Company committed to, and communicated to affected employees, a restructuring plan whereby the Company reduced its workforce by eight individuals on such date. Furthermore on April 15, 2013, the Company and Acorda Therapeutics, Inc. (Acorda) entered into an Asset Purchase Agreement (as amended in July 8, 2013, the APA). On July 8, 2013 the Company completed the sale of certain of its assets to Acorda (Acorda Sale) pursuant to the APA. The consideration for the assets disposed in the Acorda Sale was approximately $7.45 million.

The accompanying financial statements have been prepared assuming the Company will continue to operate as a going concern, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. The consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts of liabilities that may result from uncertainty related to the Company’s ability to continue as a going concern.

The Company was incorporated in California as Advanced Analgesics, Inc. on May 28, 1998, and changed its name to NeurogesX, Inc. in September 2000. In February 2007, the Company reincorporated into Delaware. The Company is located in San Mateo, California. Substantially all of the Company’s assets are located within the United States with the exception of its inventory which is located at certain third party manufacturers.

Principles of Consolidation

The accompanying financial statements include the accounts of the Company and its wholly-owned subsidiary, NeurogesX UK Limited, which was incorporated as of June 1, 2004. NeurogesX UK Limited was established for the purposes of conducting clinical trials in the UK and marketing approval submission. The subsidiary has no assets other than the initial formation capital totaling one Pound Sterling.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles 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.

2. Summary of Significant Accounting Policies

Cash and Cash Equivalents and Short-Term Investments

The Company considers all highly liquid investments with an original maturity of three months or less at the time of purchase to be cash equivalents. The Company invests its available cash balances in bank deposits, money market funds, U.S. government securities and other investment grade debt securities that have strong credit ratings.

Management determines the appropriate classification of securities at the time of purchase. To date, all marketable securities have been classified as available-for-sale, and are carried at fair value as determined based on quoted market prices or other observable market inputs with unrealized gains and losses reported as a component of accumulated other comprehensive income (loss) in stockholders’ deficit. The Company views its available-for-sale portfolio as available for use in current operations. Accordingly, the Company has classified all investments as short-term.

The amortized cost of debt securities is adjusted for amortization of premiums and accretion of discounts to maturity. Such amortization is included in interest income. Realized gains and losses and declines in value judged to be other-than-temporary for available-for-sale securities, if any, are included in other income (expense), net and have not been significant to date. Realized gains and losses are computed on a specific identification basis. Interest and dividends are included in interest income.

Concentrations of Credit Risk and Financial Instruments

The Company invests cash that is not currently being used for operational purposes in accordance with its investment policy. The policy allows for the purchase of low risk debt securities issued by U.S. government agencies and highly rated corporations subject to concentration limits of 10% of any one issuer or group of issuers at the time of purchase, with the exception of debt securities issued by U.S. government agencies where the Company is not

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

subject to any concentration limit. The maturities of these securities on a weighted-average basis may be no longer than 12 months. The Company believes that it has established guidelines for investment of its excess cash that maintains safety and liquidity through its policies on diversification and investment maturity.

Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash and cash equivalents and short-term investments, available for sale investment securities in high-credit quality corporate debt, and debt securities issued by the U.S. government and government-sponsored enterprises.

The Company utilizes a network of specialty distributors and specialty pharmacies to distribute Qutenza. For the year ended December 31, 2012, one specialty distributor and one specialty pharmacy accounted for 63% of the Company’s 2012 gross product shipments. As of December 31, 2012, these two customers represented virtually all of the Company’s trade accounts receivable. If these customers were to discontinue distributing Qutenza, the Company’s product revenue could be negatively impacted, at least in the short term.

The Company currently depends on four contract manufacturers as single source suppliers for the components of Qutenza. The Company has entered into long-term commercial supply agreements for these components. In addition, the Company entered into a long-term agreement for the assembly of the Qutenza treatment kits in the United States. If relationships with any of these manufacturers is terminated, or if any manufacturer is unable to produce required quantities on a timely basis or at all, the Company’s operations would be negatively impacted and our business harmed.

Trade Receivables

Trade accounts receivable are recorded net of allowances, such as customer chargebacks related to government rebate programs and doubtful accounts. For qualified government rebate programs that can purchase the Company’s products through its customers at a lower contractual government price, its customers charge back to the Company the difference between their acquisition cost and the lower contractual government price, which the Company records against accounts receivable. Estimates for customer chargebacks for government rebates are based on contractual terms, historical trends and the Company’s expectations regarding the utilization rates for these programs. The Company’s estimate for allowances for doubtful accounts is determined based on existing contractual payment terms, historical payment patterns of its

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

customers and individual customer circumstances. To date, the Company has determined that an allowance for uncollectible accounts receivable is not required. The Company does not require collateral in support of its trade receivables.

Inventories

Inventories are determined at the lower of cost or market value with cost determined under the specific identification method. Inventories consist of raw materials, work-in-process and finished goods. Raw materials include certain starting materials used in the production of the active pharmaceutical ingredient of Qutenza. Work-in-process includes the bulk inventory of the active pharmaceutical ingredient, patches and cleansing gel of Qutenza that are in the process of being manufactured or have completed manufacture and are awaiting final packaging, including related internal labor and overhead costs. Finished goods include the final packaged kits that contain the Qutenza patch and cleansing gel and that are ready for commercial sale. On a quarterly basis, the Company analyzes its inventory levels against forecasted sales volumes, which are subject to change, and writes down inventory that is obsolete, inventory that has a cost basis in excess of the expected net realizable value and inventory that is in excess of expected requirements based upon anticipated product revenue during the products’ applicable shelf life. As a result of the Company’s re-organization in March 2012, which resulted in a significant reduction of its expected revenue for United States Qutenza sales, the Company recorded a write-down of inventory of $0.6 million in the year ended December 31, 2012. The write-down of excess inventory recorded to cost of goods sold during the year ended December 31, 2011, was $0.4 million. Expected inventory requirements based on forecasted product revenue are subject to significant judgment and management estimate. The Company expects that its sales forecast will change over time and thus it will continue to review the quantities of inventories on hand compared to the sales forecast.

Prepaid Collaboration Supplies

Costs to manufacture product under the supply agreement with Astellas, including internal labor costs and third-party manufacturing, packaging and transportation costs are classified as prepaid collaboration supplies, which are included in prepaid expenses and other current assets on the Company’s consolidated balance sheets, until such time as those supplies are delivered to Astellas.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

Property and Equipment

Property and equipment are stated at cost, less accumulated depreciation. Depreciation is determined using the straight-line method and recorded over the estimated useful lives of the respective assets, generally three to five years. Leasehold improvements are amortized over the life of the lease or the useful economic life, whichever is shorter.

Product Revenue

In April 2010, the Company made Qutenza commercially available in the United States to its specialty distributor and specialty pharmacy customers. Under the Company’s agreements with its customers, the customers take title to the product upon shipment and only have the right to return damaged product, product shipped in error and expired or short-dated product. As Qutenza was new to the marketplace, the Company has been recognizing Qutenza product revenue, and related product costs, at the later of:

•	The time the product is shipped by the customer to healthcare professionals, and

•	The date of cash collection.

The Company believes healthcare professionals are generally ordering Qutenza in small quantities only after they have identified a patient for treatment. The Company believes that revenue recognition upon the later of customer shipment to the end user and the date of cash collection is appropriate. The Company has been performing additional procedures to further analyze shipments made by its customers by utilizing shipping data provided by its customers to determine when product is shipped by customers to healthcare professionals and are evaluating ending inventories at the Company’s customers each month to assess the risk of product returns. To date, product returns from healthcare professionals have not been material.

The Company continues to support a distribution network to allow healthcare providers to access Qutenza through a specialty distributor and specialty pharmacies.

The Company has established terms pursuant to distribution agreements with its customers providing for payment within 120 days of the date of shipment to its specialty distributor customers and 30 days of the date of shipment to its specialty pharmacy customers. Such distribution agreements generally have a term of three years.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

The Company had gross shipments to its specialty distributor and pharmacy customers of $2.1 million and $3.4 million for the years ended December 31, 2012 and 2011, respectively. The application of the Company’s revenue recognition policy resulted in the recognition of net revenue of $2.6 million for each of the years ended December 31, 2012 and 2011, and $0.6 million for the year ended December 31, 2010. The Company’s gross shipments are reduced for chargebacks, certain fees paid to distributors and product sales allowances including allowance for rebates to qualifying federal and state government programs. At December 31, 2012 and 2011, net deferred product revenues totaled $0.4 million and $1.1 million, respectively.

Revenue From the Astellas Agreement

In June 2009, the Company entered into the Astellas Agreement which provides for an exclusive license by the Company to Astellas for the promotion, distribution and marketing of Qutenza in the Licensed Territory, an option to license NGX-1998 in the Licensed Territory, participation on a joint steering committee and, through a related supply agreement entered into with Astellas (the Supply Agreement), supply of product until direct supply arrangements between Astellas and third-party manufacturers are established. Revenue under this arrangement includes upfront non-refundable fees and may also include additional option payments for the development of and license to NGX-1998, contingent event-based payments upon achievement of certain product sales levels and royalties on product sales.

Significant management judgment is required in determining the level of effort required under a multiple-element arrangement and the period over which the performance obligations are estimated to be completed. In addition, if the Company is involved in a joint steering committee as part of a multiple-element arrangement that is accounted for as a single unit of accounting, an assessment is made as to whether the involvement in the steering committee constitutes a performance obligation or a right to participate.

Revenue recognition of non-refundable upfront license fees commences when there is a contractual right to receive such payment, the contract price is fixed or determinable, the collection of the resulting receivable is reasonably assured and there are no further performance obligations under the license agreement.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

components to Astellas until such time that Astellas can establish a direct supply relationship with product vendors. The Company entered into the Astellas Agreement in June 2009, and thus, prior to its January 1, 2011, adoption of ASU No. 2009-13. Accordingly, because not all of these elements have both standalone value and objective and reliable evidence of fair value, the Company is accounting for such elements as a single unit of accounting. Further, the agreement provides for the Company’s mandatory participation in a joint steering committee, which the Company believes represents a substantive performance obligation and also the estimated last delivered element under the Astellas Agreement and related agreements. Therefore, the Company is recognizing revenue associated with upfront payments and license fees ratably over the term of the joint steering committee performance obligation. The Company estimates this performance obligation will be delivered ratably through June 2016.

In the accompanying financial statements, collaboration revenue represents revenue associated with the Astellas Agreement and related agreements. Deferred collaboration revenue arises from the excess of cash received or receivable over cumulative revenue recognized for the period.

Under the terms of the Astellas Agreement, the Company earns royalties based on each sale of Qutenza into the Licensed Territory. The royalty rate is tiered based on the level of sales achieved. These royalties are considered contingent consideration as there is no remaining contract performance obligation of the Company and, therefore, the royalties are excluded from the single unit of accounting treatment discussed above. The Company reports royalty revenue based upon Astellas’ reported net sales of Qutenza in the Licensed Territory. The Company recognizes royalty revenue from Astellas on a quarter lag basis due to the timing of Astellas reporting such royalties to the Company.

Additionally, the Company can earn milestone payments from Astellas if Astellas achieves certain sales levels as outlined in the Astellas Agreement. As these payments are contingent on Astellas’ performance, they are excluded from the single unit of accounting treatment discussed above. The milestones will be recorded as revenue when earned as there is no remaining contractual performance obligation of the Company.

The Company recognizes the revenue net of related costs for collaboration supplies sold to Astellas upon product being delivered to Astellas. The revenue and related costs of the product supplied to Astellas are included in collaboration revenue. Prior to delivery to Astellas, the costs accumulated for the manufacturing of the collaboration supplies are included in prepaid expenses and other current assets on the Company’s balance sheet.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

Cost of Goods Sold

Cost of goods sold includes costs to procure, manufacture and distribute Qutenza including certain shipping and handling costs incurred in the distribution channel, as well as royalties’ payable to The Regents of the University of California and Lohmann Therapie-Systeme AG. Cost of goods sold associated with deferred product revenue is deferred and recognized in the same period as the associated product revenue. During the year ended December 31, 2012, the Company recorded a charge to cost of goods sold of $0.7 million for Qutenza patches that the Company does not expect to sell prior to their expiration date, primarily as a result of the Company’s decision to eliminate direct promotion efforts of Qutenza in March 2012. The write-down of excess inventory recorded to cost of goods sold during the year ended December 31, 2011, was $0.4 million for Qutenza patches which the Company does not expect to sell prior to their expiration date. At December 31, 2012 and 2011, the Company had deferred cost of goods sold of $0.1 million, which is included in deferred product revenue, net on the Company’s condensed consolidated balance sheets.

Research and Development

The Company expenses research and development costs as incurred. Research and development expenses include personnel and personnel related costs, costs associated with pre-clinical and clinical development activities, such as clinical trials, including amounts paid to clinical research organizations and clinical investigators; product and manufacturing costs, such as process development, clinical product supply costs and the cost of commercially saleable product that is manufactured prior to market approval for that product candidate; internal and external costs associated with the Company’s regulatory compliance and quality assurance functions including the costs of outside consultants and contractors that assist in the process of submitting and maintaining regulatory filings; and overhead costs including allocated facility and related expenses.

Clinical Trials

The Company accrues and expenses costs for clinical trial activities performed by third parties, including clinical research organizations and clinical investigators, based upon estimates of the work completed over the life of the individual study in accordance with agreements established with contract research organizations and clinical trial sites. The Company determines these estimates through discussion with internal personnel and outside service providers as to progress or stage of completion of trials or services pursuant to contracts with numerous clinical trial centers and clinical research organizations and the agreed upon fee to be paid for such services.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

Advertising Costs

The Company expenses both the production costs and the placement costs of advertising as incurred. Advertising expense which includes Qutenza’s website development, eLearning, eMarketing, media campaigns, patient testimonial videos and other items was $0.3 million, $2.3 million, and $5.8 million for the years ended December 31, 2012, 2011, and 2010, respectively, and is included in Selling, general, and administrative Operating expense on the Company’s Consolidated Statement of Operations.

Interest Expense

Interest expense is comprised of interest relating to the Company’s long-term obligations, the accretion of the debt discount, and the amortization of debt issuance costs recorded as Prepaid expenses and other current assets and Other assets on the consolidated balance sheets. Interest expense includes both currently payable interest charges and interest charges that accrue but are not currently due as a result of the terms of the underlying debt agreement. See Note 7 for a discussion of the HRP debt facility.

Income Taxes

The Company utilizes the liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax reporting bases of assets and liabilities and are measured using enacted tax rates and laws that are expected to be in effect when the differences are expected to reverse. Uncertain tax positions are evaluated and if appropriate, the amount of unrecognized tax benefits are recorded within deferred tax assets, as further described in Note 12. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized. Currently, there is no provision for income taxes as the Company has incurred operating losses to date.

Comprehensive (Loss) Income

Comprehensive (loss) income includes net loss and other comprehensive (loss) income. For each of the years ended December 31, 2012, 2011, and 2010, the difference between comprehensive loss and net loss consisted of net unrealized gains or losses on available-for-sale securities.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

Net Loss per Share

Basic net loss per share is calculated by dividing net loss by the weighted-average number of common shares outstanding during the period less the weighted-average unvested common shares subject to repurchase and without consideration of common stock equivalents. Diluted net loss per share is computed by dividing the net loss by the weighted-average number of common shares outstanding and common stock equivalents outstanding for the period. For purposes of this calculation, warrants and options to purchase common stock and restricted stock unit grants are considered to be common stock equivalents but have been excluded from the calculation of diluted net loss per share as their effect is anti-dilutive.

The following table is a reconciliation of the numerator and denominator used in the calculation of basic and diluted net loss per share (in thousands, except per share data):

	Year Ended December 31
	2012			2011			2010
Numerator:
Net loss	$	(24,180	)	$	(49,545	)	$	(44,516	)

Denominator:
Weighted-average common shares outstanding		32,867			23,011			17,769
Basic and diluted net loss per share	$	(0.74	)	$	(2.15	)	$	(2.51	)

Outstanding securities not included in diluted net loss per share:
Warrants outstanding		9,471			7,932			1,266
Options to purchase common stock		4,402			3,037			3,002
Restricted stock units		256			781			–
		14,129			11,750			4,268

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

3. Cash and Cash Equivalents and Short-Term Investments

The following are summaries of cash, cash equivalents, and short-term investments (in thousands):

	At December 31
	2012								2011
	Amortized		Gross Unrealized				Estimated Fair		Amortized		Gross Unrealized					Estimated Fair
	Cost		Gains		Losses		Value		Cost		Gains		Losses			Value

Operating cash	$	329	$	–	$	–	$	329	$	53	$	–	$	–		$	53
Money market funds		4,939		–		–		4,939		3,855		–		–			3,855
Government sponsored enterprise		7,923		–		1		7,924		23,900		2		(1	)		23,901
U.S. Treasury securities		–		–		–		–		6,500		–		–			6,500
	$	13,191	$	–	$	1	$	13,192	$	34,308	$	2	$	(1	)	$	34,309

Reported as:
Cash and cash equivalents							$	7,073								$	9,148
Short-term investments								6,119									25,161
							$	13,192								$	34,309

At December 31, 2012 and 2011, the contractual maturities of investments held were one year or less. The Company did not sell any of its investments prior to maturity during 2012. The Company sold $7.1 million of its investments prior to their respective maturity dates during 2011 and recorded an immaterial gain on the sale. The Company’s long-term restricted cash of $0.1 million at December 31, 2012, is related to its corporate credit card program.

4. Fair Value Measurements

The Company discloses its cash and short term investments under a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value, which are the following:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Inputs other than quoted prices included within Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

4. Fair Value Measurements (continued)

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following table summarizes the valuation of the Company’s financial instruments that were determined by using the following inputs as of December 31, 2012 and 2011 (in thousands):

	At December 31
	2012								2011
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

Operating cash	$	329	$	–	$	–	$	329	$	53	$	–	$	–	$	53
Money market funds		4,939		–		–		4,939		3,855		–		–		3,855
Government sponsored enterprise		–		7,924		–		7,924		–		23,901		–		23,901
U.S. Treasury securities		–		–		–		–		–		6,500		–		6,500
	$	5,268	$	7,924	$	–	$	13,192	$	3,908	$	30,401	$	–	$	34,309

Reported as:
Cash and cash equivalents							$	7,073							$	9,148
Short-term investments								6,119								25,161
							$	13,192							$	34,309

The Level 2 assets are valued using quoted market prices for similar instruments, benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data.

In addition to Level 1 and Level 2 assets held by the Company at December 31, 2012, the Company measures its contingent put option liability and warrant liability related to the loan agreement with Hercules (see Note 7), utilizing Level 3 measurements. The fair value of the contingent put option of $0.1 million was determined by evaluating multiple potential outcomes of an event of default, including a change of control, using an income approach and an estimated cost of capital. The fair value of the warrant liability of $0.5 million was determined by evaluating multiple potential exercise scenarios and an estimated cost of capital.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

5. Inventories

The components of inventories are as follows (in thousands):

	At December 31
	2012		2011

Raw materials	$	31	$	10
Work-in-process		50		591
Finished goods		10		53
	$	91	$	654

As a result of the Company’s restructuring in March 2012, which resulted in a significant reduction of its expected Qutenza revenues in the United States, the Company recorded a write-down of inventory of $0.7 million in the year ended December 31, 2012. This inventory write-down is recorded in cost of goods sold and relates primarily to supplies of the active pharmaceutical ingredient which the Company determined to be in excess of its forecasted commercial inventory manufacturing needs. In addition, on a quarterly basis, the Company analyzes its inventory levels and writes down inventory that has become obsolete, inventory that has a cost basis in excess of the expected net realizable value and inventory that is in excess of expected requirements based upon anticipated product revenues. In each of the years ended December 31, 2011 and 2010, the Company recorded a charge to Cost of goods sold of $0.4 million for Qutenza patches which the Company did not expect to sell prior to their expiration date.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

6. Property and Equipment

Property and equipment consists of the following (in thousands):

	At December 31
	2012			2011

Computer equipment	$	328		$	828
Leasehold improvements		25			275
Software		501			520
Office furniture and equipment		120			327
Marketing related equipment		149			149
Research equipment		57			56
Construction in progress		–			20
		1,180			2,175
Less: accumulated depreciation and amortization		(986	)		(1,628	)
	$	194		$	547

Depreciation expense was $0.3 million, $0.4 million, and $0.3 million for the years ended December 31, 2012, 2011, and 2010, respectively. Construction in progress primarily represents software that was not yet placed into service by yearend. During the year ended December 31, 2012, the Company’s disposed of $0.5 million in computer equipment related to its restructuring in March 2012, and $0.3 million in leasehold improvements related to relocation of its corporate headquarters in July 2012.

7. Long-Term Obligations

The following table summarizes the carrying amount of the Company’s borrowings under various long-term obligations (in thousands):

	At December 31
	2012		2011

Heathcare Royalty Partners, L.P. – financing agreement	$	60,693	$	53,344
Hercules Technology Growth Capital, Inc. – term loan		12,893		14,231
		73,586		67,575
Less: current portion of long-term obligations		73,586		4,829
	$	–	$	62,746

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

7. Long-Term Obligations (continued)

Healthcare Royalty Partners Financing Agreement

On April 30, 2010, the Company entered into a Financing Agreement (the Financing Agreement) with Healthcare Royalty Partners, L.P. (formerly Cowen Healthcare Royalty Partners, L.P.), a limited partnership organized under the laws of the State of Delaware (HRP). Under the terms of the Financing Agreement, the Company borrowed $40.0 million from HRP (the Borrowed Amount) and the Company agreed to repay such Borrowed Amount together with a return to HRP, as described below, out of royalty, milestone, option, and certain other payments (collectively, Revenue Interest) that the Company may receive under the Astellas Agreement or a replacement licensee, as a result of commercializing the Company’s product, Qutenza, in the Licensed Territory, including payments that Astellas may make to the Company to maintain its option to commercialize NGX-1998 in the Licensed Territory.

Under the Financing Agreement, the Company is obligated to pay to HRP:

•	All of the Revenue Interest payments due to the Company under the Astellas Agreement, until HRP has received $90.0 million of Revenue Interest payments; and

•	5% of the Revenue Interest payments due to the Company under the Astellas Agreement for Revenue Interest received by HRP over $90.0 million and until HRP have received $106.0 million of Revenue Interest payments.

The Company also has the option to pay a prepayment amount to terminate the Financing Agreement at the Company’s election at any time or in connection with a change of control of the Company. Such amount is set at a base amount of $76.0 million (or $68.0 million if it is being exercised in connection with a change of control), or, if higher, an amount that generates a specified internal rate of return, as noted below, on the Borrowed Amount as of the date of prepayment, in each case reduced by the Revenue Interest payments received by HRP up to the date of prepayment.

The obligation of the Company to pay Revenue Interest during the term of the Financing Agreement (which is defined below) is secured by rights that the Company has to Revenue Interest under the Astellas Agreement, and by intellectual property and other rights of the Company to the extent necessary or used to commercialize products covered by the Astellas Agreement in the Licensed Territory.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

7. Long-Term Obligations (continued)

Unless terminated earlier pursuant to a prepayment, the Financing Agreement terminates on the earlier of:

•	The time when HRP has received at least $106.0 million of Revenue Interest payments; or

•	The maturity date, which is the latest to occur of 10 years following the first commercial sale of Qutenza in the Licensed Territory or the last to expire of any patents or regulatory exclusivity covering the products commercialized under the Astellas Agreement in the Licensed Territory.

If HRP has not received Revenue Interest payments totaling at least $40.0 million by the maturity date, the Company will be obligated to pay to HRP the difference between such amount and the Revenue Interest paid to HRP under the Financing Agreement up to such date. This represents the Company’s minimum financial obligation under the Financing Agreement. As of December 31, 2012, the Company has received a total of $2.5 million in royalty payments from Astellas and, consistent with the provisions of the arrangement, the Company has paid that amount to HRP as a reduction of the obligation. The Company’s minimum financial obligation under the Financing Agreement as of December 31, 2012, is $37.5 million.

In addition, in the event of the Company’s default under the Financing Agreement, the Company is obligated to pay to HRP the borrowed amount together with interest accrued thereon from the effective date of the Financing Agreement, to the date of repayment at an internal rate of return equal to the lesser of a 19% rate of interest or the maximum rate permitted by law, less total Revenue Interest payments received by HRP. Under the Financing Agreement, an event of default includes standard insolvency and bankruptcy terms, including a failure to maintain liquid assets equal to at least the Company’s liabilities due and payable during the following three months.

The upfront cash receipt of $40.0 million less a discount of $0.5 million in cost reimbursements paid to HRP was recorded in long-term obligations at issuance. The Company is accreting the discount to interest expense over the term of the related debt. The carrying value of the long-term obligation at December 31, 2012, including accrued interest of $21.1 million, is $60.7 million, and has been classified as current at December 31, 2012, see further discussion below. The carrying value of the long-term obligation at December 31, 2011, including accrued interest of $13.8 million, was $53.3 million, of which $2.5 million is the current portion of the long-term obligation. The Company received $1.6 million and $0.9 million in royalty payments from

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

7. Long-Term Obligations (continued)

Astellas in the year ended December 31, 2012 and 2011, respectively, and consistent with the provisions of the arrangement, the Company paid that amount to HRP as a reduction of the obligation.

The Company uses its best estimate of the timing and amount of future royalty and milestone payments to determine the rate of return estimated to be provided to HRP and also to determine the short-term and long-term classification of its obligation under the Financing Agreement. The estimate of the timing and amount of future royalty and milestone payments are subject to management’s judgment and are expected to change over time. When material changes in the estimated timing and amount of future royalty and milestone payments occur, the Company’s policy is to account for those changes prospectively through adjustments of the effective interest rate. During the year ended December 31, 2012, the Company updated its forecast of the timing and amount of future royalty and milestone payments which lowered the estimated rate of return to be provided to HRP from 19% to 16%, and has accordingly reduced the effective interest rate in the Financing Agreement from 19% to 12%. The reduction in the effective interest rate from 19% to 12% resulted in lower interest expense of $2.2 million, or $0.07 per basic and diluted loss per share for the year ended December 31, 2012. At December 31, 2011, the long-term obligations-current portion was $2.5 million of accrued interest and the remaining $11.3 million of accrued interest was included in long-term obligations. The Company recorded interest expense associated with the Financing Agreement of $8.9 million and $9.4 million during the years ended December 31, 2012 and 2011, respectively.

The Company capitalized $0.3 million of debt issuance costs related to the agreement which are being amortized over the term. The unamortized debt issuance cost was $0.2 million at December 31, 2012, and is included in prepaid expenses and other current assets on the Company’s condensed consolidated balance sheets.

On June 3, 2013, the Company and HRP executed an Acknowledgement of Default and Release Agreement (the Acknowledgement Agreement) wherein the Company acknowledged that it was in default of the Financing agreement due to not having liquid assets equal to the Company’s liabilities due and payable for the three months following the date of the Acknowledgement Agreement. As a result of the Company’s acknowledgment of default, HRP accelerated the Company’s obligations under the Financing Agreement and took title to the Revenue Interest under the Astellas Agreement. As a result of the acknowledgement of default by the Company in June 2013, the Company has classified its entire obligation under the Financing Agreement as current on its Consolidated Balance Sheet as of December 31, 2012.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

7. Long-Term Obligations (continued)

The estimated fair value of the HRP Borrowed Amount at December 31, 2012 and 2011, was $57.0 million and $43.6 million, respectively, and the fair value was measured using Level 3 inputs. The estimated fair market value was calculated using the income method of valuation. The key assumptions required for the calculation were an estimate of the amount and timing of future royalty revenues to be received from Astellas and an estimated cost of capital. Management’s estimate of the future royalty revenues to be received from Astellas is subject to significant variability due to the state of the product launch, regulatory processes still to be conducted for significant portions of the Astellas territory and the extended time period associated with the HRP Financing Agreement.

Hercules Loan Agreement

In August 2011, the Company entered into a loan agreement with Hercules which was subsequently amended (the Loan Agreement). The Loan Agreement includes both a $15.0 million term loan and a $5.0 million accounts receivable line. Under the terms of the Loan Agreement, the $15.0 million term loan is required to be repaid over the course of the 42-month maturity period, which includes a 12-month interest only period at the beginning of the term. The Company may prepay and terminate the term loan at any time, subject to certain prepayment fees, and is obligated to also pay a fee of $0.6 million when the term loan is repaid and which is being accrued to interest expense over the term of the loan. The $5.0 million accounts receivable line was a revolving line that was available until December 31, 2012.

In May 2012, the Company terminated the accounts receivable line. No amounts were ever borrowed under the accounts receivable line. In connection with the termination of the accounts receivable line, the Company expensed $0.2 million of the remaining issuance costs and debt discount and fair value of warrants (see below) attributed to the accounts receivable line to interest expense. The obligations of the Company under the Loan Agreement were secured by certain personal property of the Company.

On November 12, 2012, the Company entered into a First Amendment to the Loan Agreement with Hercules (the First Amendment) which amended the Loan Agreement. Pursuant to the terms of the First Amendment, the Loan Agreement was amended to:

•	Change the repayment terms on term loan advances under the Loan Agreement (Advances) to extend the period during which the Company is only required to pay interest on such advances to February 28, 2013 (the Interest-Only Period);

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

7. Long-Term Obligations (continued)

•	Include certain intellectual property of the Company as collateral (but excluding intellectual property that is subject to the Company’s agreements with HRP) (the Additional IP Collateral);

•	Increase the minimum interest on Advances to the greater of (i) 10.75% plus the positive difference between the prime rate as reported in the Wall Street Journal and 3.25% or (ii) 10.75%; and

•	Required the Company maintain at least $10 million in cash and cash equivalents (the Minimum Cash Covenant).

In March 2013, the Company repaid $9.1 million of the outstanding balance of the term loan to Hercules.

On June 26, 2013, the Company and Hercules executed a Payoff of Loan and Security Agreement (the Payoff Agreement) which became effective with the closing of the Acorda Sale. Under the terms of the Payoff Agreement, the Company paid Hercules a payoff amount of $4.6 million which included the term loan outstanding principal balance of $3.9 million, outstanding interest of $0.1 million and the final payment fee of $0.6 million.

The carrying value of this obligation at December 31, 2012, was $12.9 million, and has been classified as current on the Company’s Consolidated Balance Sheet. At December 31, 2011, the carrying value of this obligation was $14.2 million, of which $2.3 million was the current portion.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

7. Long-Term Obligations (continued)

default liability was $0.1 million which was determined by using Level 3 inputs, evaluating multiple potential outcomes of an event of default, including a change of control, using an income approach and an estimated cost of capital. The contingent put option liability is included in Long-term obligations – current portion on the Company’s Condensed Consolidated Balance Sheets. The contingent put option liability will be revalued at the end of each reporting period and any change in the fair value will be recognized in the statements of operations.

In connection with the entry of the Company into the loan agreement, Hercules was granted a warrant to purchase 791,667 shares of the Company’s common stock (the Hercules Warrant). The Hercules Warrant has a term of five years, contains a net-exercise provision, and was granted with an exercise price of $1.80 per share. In March 2012, the Company entered into an amendment to the Hercules Warrant (the First Warrant Amendment) in which it amended the covenant with respect to the requirement to maintain its listing on the NASDAQ Global Market to allow for the NASDAQ Capital Market and certain over-the-counter markets to be permissible alternative markets on which the Company can list its shares of common stock. Under the terms of the amendment, the number of shares underlying the warrant was increased to 1,950,000 and the exercise price per warrant was reduced to $0.50. In connection with entry into the First Amendment to the Loan Agreement, the Company also entered into the Second Amendment to Hercules Warrant, dated as of November 12, 2012 (the Second Warrant Amendment). The Second Warrant Amendment increased the number of shares of Common Stock issuable upon exercise of the Hercules Warrant to 3,421,500, and changes the exercise price to the lower of $0.20 per share of Common Stock or the price per share of Common Stock or Common Stock equivalent issued in the Company’s next equity financing. The fair value of the Hercules Warrant and the First Warrant Amendment was based on a Black-Scholes valuation model; $1.7 million of which was attributable to the warrants issued in connection with the term loan, and $0.3 million of which was attributable to warrants issued in connection with the accounts receivable line. The fair value of the warrants attributable to the term loan resulted in a debt discount, which is being amortized to interest expense over the life of the loan using the effective interest method. The fair value of the warrants attributable to the accounts receivable line was recorded in prepaid and other current assets and other assets and was being amortized to interest expense on a straight-line basis over the initial term until May 2012, when the accounts receivable line was cancelled and the remaining fair value of the warrants was expensed. Because of the variable nature of the exercise price of the warrants associated with the Second Warrant Amendment, the valuation was based on a Brownian Motion reset valuation model and was $0.5 million and is classified as Other long-term liabilities on the Company’s Consolidated Balance Sheets as of the December 31, 2012. The value of the Second Warrant Amendment will be marked to market in subsequent reporting periods.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

7. Long-Term Obligations (continued)

The Company also paid $0.4 million in issuance costs which were allocated to the term loan and accounts receivable line and accounted for consistent with the warrants as described above. The recorded value of the term loan is $13.8 million after deducting expenses of $0.3 million paid to Hercules, $0.8 million for the value of the warrants allocated to the term loan and $0.1 million for the value ascribed to the default provision of the agreement. The estimated fair value of the Hercules term loan and the default provision was $12.6 million and $0.1 million, respectively, at December 31, 2012, and the liabilities were measured at fair value using Level 3 inputs. The estimated fair market value was calculated using the income method of valuation. The key assumptions required for the calculation were an estimate of the amount and timing of future payments to Hercules and the discount rate.

8. Commitments and Contingencies

Operating Leases

In July 2012, the Company relocated its corporate headquarters to a facility that better meets its reduced space requirements. This relocation was in conjunction with the expiration of its previous facility sublease which expired on July 31, 2012. The Company’s new corporate headquarters consists of 13,510 square feet of office space. The new sublease was entered into on May 14, 2012, subject to contingencies which were met on June 15, 2012, and included a period of free rent and rent escalation, all of which are accounted for on a straight-line basis over the lease term. The Company’s new corporate headquarters are leased under a long-term operating lease which expires on March 15, 2015. The sublease agreement includes provisions which require the Company to pay taxes, insurance, maintenance costs and defined rent increases.

Total rent expense under all operating leases, which also includes rent expense for certain office equipment, was $0.5 million for each of the years ended December 31, 2012, 2011, and 2010.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

8. Commitments and Contingencies (continued)

Future minimum payments under all non-cancellable operating lease obligations are as follows as of December 31, 2012 (in thousands):

	Operating Leases
Year ending December 31:
2013	$	427
2014		424
2015		89
2016 and thereafter		–
Total minimum payments	$	940

Purchase Obligations

The Company has issued non-cancellable purchase orders to third-party manufacturers of Qutenza and NGX-1998 for manufacturing, stability and related services including reimbursable amounts from Astellas for the supply of Qutenza based on the Astellas Agreement. These purchase orders totaled $1.8 million as of December 31, 2012, and included $0.7 million related to Qutenza stability and related services, $0.6 million for NGX-1998 development services, along with $0.5 million for commitments related to supply of Qutenza to Astellas. The Company will record these amounts in its financial statements when title to the applicable materials has transferred to the Company.

Indemnifications

In the normal course of business, the Company enters into contracts and agreements that contain a variety of representations and warranties and generally provide for various indemnifications including indemnification from claims resulting from clinical trial activities and intellectual property matters. The Company’s liability under these agreements is unknown because it involves the potential for future claims that may be made against the Company, but have not yet been made. To date, the Company has not received any claims under its various indemnification obligations. However, the Company may record charges in the future as a result of these indemnification obligations.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

8. Commitments and Contingencies (continued)

The Company, as permitted under Delaware law and in accordance with its bylaws, indemnifies its officers and directors for certain events or occurrences, subject to certain limits, while the officer or director is or was serving at the Company’s request in such capacity. The Company may terminate the indemnification agreements with its officers and directors upon 90 days written notice, but termination will not affect claims for indemnification relating to events occurring prior to the effective date of termination. The maximum amount of potential future indemnification is unlimited; however, the Company’s director and officer insurance policy reduces the Company’s exposure and may enable the Company to recover a portion of any future amounts paid. The Company believes that the fair value of these indemnification agreements is minimal. Accordingly, the Company has not recorded any liabilities for these agreements as of December 31, 2012.

Legal Matters

On April 23, 2012, the Company received a copy of a complaint, Maritime Asset Management, LLC on Behalf of Itself and All Others Similarly Situated v. NeurogesX, Inc., Anthony A. DiTonno, Stephen F. Ghiglieri and Jeffrey K. Tobias, M.D., filed by Maritime Asset Management, LLC with the United States District Court Southern District of New York against the Company and certain current and former executive officers. The complaint alleges, among other things, violations of Section 10(b), Section 20(a) and Rule 10b-5 of the Securities and Exchange Act of 1934 (the Exchange Act), breach of contract, fraud and aiding and abetting arising out of disclosures made prior to the departure of the Company’s former Chief Medical Officer and Executive Vice President of Research and Development, Dr. Jeffrey K. Tobias. The challenged disclosures were made in connection with the Company’s July 26, 2011, private placement of common stock and common stock warrants and the Company’s periodic reports filed pursuant to the Exchange Act from May 9, 2011 through September 27, 2011. The complaint states that the plaintiff is seeking monetary damages, but no amounts are specified. The Company’s board of directors and management believe the claims are without merit and intend to vigorously defend against the action. Based on currently available information, the Company is unable to estimate whether or not the complaint will ultimately have an adverse impact to its financial results. On September 21, 2012, the venue for this action was changed to the United States District Court Northern District of California.

The Company is subject to various legal disputes that arise in the normal course of business which include or may include employment matters, contract disputes, intellectual property matters, product liability actions, and other matters. The Company does not know whether it would prevail in these matters nor can it be assured that any remedy could be reached on

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

8. Commitments and Contingencies (continued)

commercially viable terms, if at all. Based on currently available information, the Company does not believe that any of these disputes will have a material adverse impact on the Company’s results of operations, liquidity or financial position. The Company records a liability when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. The Company recorded a $1.0 million charge in 2010 related to intellectual property matters as discussed in Note 10, and subsequently reversed $0.3 million of such accrual in 2011.

9. Restructuring

In November 2012, the Company’s board of directors committed to a restructuring plan whereby the Company reduced its workforce by nine individuals. The restructuring is to further align the organization and personnel with the Company’s current requirements based on the operating model needed to achieve the Company’s business strategy focusing on the clinical development program for its primary product candidate, NGX-1998. The Company recorded a cash charge for severance and other payroll related termination costs of $0.3 million in the year ended December 31, 2012, of which $0.2 million was charged to research and development expenses and $0.1 million was charged to selling, general and administrative expenses. As of December 31, 2012, the Company has paid $0.2 million and has a remaining liability of $0.1 million of accrued severance and other payroll related termination costs.

In March 2012, the Company’s board of directors committed to a restructuring plan whereby the Company reduced its workforce by 43 individuals. The restructuring plan was approved in connection with the Company’s plan to focus its resources on its NGX-1998 development program. The Company recorded a cash charge for severance and other payroll related termination costs of $1.4 million and non-cash charges of $0.8 million related to inventory and capital equipment write-downs, as well as stock compensation charges for modifications to the impacted employees’ equity awards in the three months ended March 31, 2012. Of the total $2.2 million recorded as restructuring charges, $0.6 million was charged to cost of goods sold, $0.2 million was charged to research and development expenses, $1.3 million was charged to selling, general and administrative expenses and $0.1 million was charged to other expenses. As of December 31, 2012, the Company had settled all of its restructuring liabilities for severance and other payroll related termination costs for this restructuring.

In October 2011, the Company’s board of directors committed to a restructuring plan whereby the Company reduced its workforce by 26 individuals. The restructuring decision resulted from the Company’s evaluation of the U.S. Qutenza launch. The restructuring plan reduced the Company’s sales force from 40 to 25 employees and eliminated an additional 11 positions across

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

9. Restructuring (continued)

all functions. The Company recorded a charge of $0.8 million in the three months ended December 31, 2011, related to this restructuring, of which $0.1 million was charged to research and development expenses and $0.7 million was charged to selling, general and administrative expenses. As of December 31, 2012, the Company had settled all of its liabilities for this restructuring.

10. License Agreements

Collaboration Agreement – Astellas

In June 2009, The Company entered into the Astellas Agreement granting Astellas an exclusive license to commercialize Qutenza in the Licensed Territory. The Astellas Agreement provided for an upfront payment for past development and the commercialization rights granted, of 30.0 million Euro, or $41.8 million. In addition, the Astellas Agreement provided for an upfront payment of 5.0 million Euro, or $7.0 million, for future development expenses and an option to license NGX-1998. Other elements of the Astellas Agreement include future milestone payments of up to 65.0 million Euro if certain predefined sales thresholds of the products licensed under the Astellas Agreement are met and royalties, as a percentage of net sales made by Astellas of products under the agreement, with such royalties starting in the high teens and escalating into the mid-twenties as revenues increase. The Company believes that the milestone payments are not substantive since the achievement of these milestones is predominately based on Astellas’ sales performance. The Company is participating on a joint steering committee with Astellas to oversee the development and commercialization activities related to Qutenza and NGX-1998 during the term of the agreement, not to exceed ten years. On the seventh anniversary of the Astellas Agreement, the Company has the unilateral right to opt-out of participation on the joint steering committee. The Astellas Agreement further provides that upon delivery of certain data related to NGX-1998, Astellas may pay two additional NGX-1998 option payments totaling 5.0 million Euros. Subsequent to Astellas’ exercise of the option to exclusively license NGX-1998 in the Territory, both companies would cooperate on Phase 3 clinical trials and will share applicable costs equally.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

10. License Agreements (continued)

$25.1 million, of which $7.2 million is reflected as current. The Astellas upfront license fee and option payments are accounted for as a single unit of accounting, and accordingly, such payments are being recognized ratably through June 2016, which is the Company’s estimate of its substantive performance obligation period related to the joint steering committee. Subsequent option exercise payments received, if any, are expected to be recognized ratably over the remaining estimated period of performance.

The Astellas Agreement will remain effective on a country-by-country and product-by-product basis until the later of ten years after the first commercial sale, expiration or abandonment of the last valid patent claim or expiration of all applicable periods of regulatory exclusivity. Astellas may terminate the agreement for any reason without penalty, consequence or compensation on a country-by-country and product-by-product basis upon written notice to the Company. Pursuant to the Supply Agreement, the Company has agreed to provide Astellas with a sufficient supply of Qutenza to support their commercialization efforts until Astellas can establish a direct supply relationship with product vendors. These products will be charged to Astellas at contractually agreed upon costs per unit which are intended to reflect the Company’s direct cost of goods and related internal labor and overhead costs without mark-up for profit. The Company reports amounts received from product transactions net of direct costs incurred as a component of collaboration revenue.

For the years ended December 31, 2012, 2011, and 2010, there was less than $0.1 million, $0.8 million, and $0.3 million in product supply transactions, net of direct costs incurred, included in collaboration revenue, respectively.

For the years ended December 31, 2012, 2011, and 2010 the Company recognized $1.6 million, $0.9 million, and $0.1 million, respectively, in royalty revenue related to the Astellas Agreement, respectively. The Company recognizes royalty revenue from Astellas on a one quarter lag basis.

As noted above, the rights to the Revenue Interest under the Astellas Agreement were transferred to HRP from the Company and consequently, the Company is no longer a party to the Astellas Agreement.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

10. License Agreements (continued)

University Of California

In October 2000, and as amended, the Company licensed multiple patents in various jurisdictions, including a method patent, from the University of California (UC) (the U.C. License Agreement) for prescription strength capsaicin for neuropathic pain. Under the terms of the U.C. License Agreement, the Company is required to pay royalties on net sales of the licensed product up to a maximum of $1.0 million per annum as well as a percentage of upfront and milestone payments received by the Company from sublicensing the Company’s rights under the U.C. License Agreement (Sublicense Fee). The Company recognized $15,000, $14,000, and $4,000 in royalty expense recorded in Cost of goods sold on the Company’s Consolidated Statements of Operations due to UC for the years ended December 31, 2012, 2011, and 2010, respectively, related to Qutenza product sales in the United States.

On April 3, 2012, the Company entered into a Settlement, Release and Patent Assignment Agreement with two individuals (the Settlement Agreement) related to the U.C. License Agreement. Under the terms of the Settlement Agreement, the Company obtained from these individuals certain releases and covenants not to sue and an assignment of certain intellectual property, including certain intellectual property relating to the Company’s Qutenza product. In exchange, the Settlement Agreement provides for these individuals to each receive (i) an initial cash payment of $300,000, (ii) potential additional cash payments of up to an individual aggregate of $450,000 in the event the Company achieves certain annual sales milestones for Qutenza in the U.S. and (iii) certain royalties on U.S. net sales of products utilizing intellectual property licensed by the Company under the U.C. License Agreement. As of December 31, 2012, the accrued additional payments and royalties were not material. Additionally, pursuant to the terms of the Settlement Agreement, these individuals have each been granted, pursuant to the terms of the Company’s 2007 Stock Plan, as amended, a fully exercisable restricted stock purchase award for 75,000 shares of common stock of the Company that they may elect to purchase within five years of the date of the Agreement. The purchase price for such shares was set at $0.39 per share.

In connection with the entry by the Company into the Settlement Agreement, the Company and the UC also entered into Amendment Number Four to the Exclusive License Agreement on April 3, 2012 (the UC Amendment). Under the terms of the UC Amendment, the U.C. License Agreement was amended to provide for the Company the right to offset 50% of the cash and royalty payments to be paid by the Company to these individuals under the Settlement Agreement against amounts the Company would otherwise be obligated to pay to the UC under the U.C. License Agreement.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

10. License Agreements (continued)

LTS Lohmann Therapie-Systeme AG

In January 2007, the Company entered into a Commercial Supply and License Agreement (LTS Agreement) with LTS Lohmann Therapie-Systeme AG (LTS) to manufacture commercial and clinical supply of Qutenza. Under the terms of the agreement, the Company is required to pay a transfer price for product purchased as well as a royalty on net sales of product purchased under the LTS Agreement. The Company recognized $46,000, $47,000, and $12,000 in royalty expense recorded in Cost of goods sold on the Company’s Consolidated Statements of Operations due to LTS for the years ended December 31, 2012, 2011, and 2010, respectively, related to Qutenza product sales in the United States.

The Company has a liability for royalties due to UC and LTS totaling $8,000 included in deferred product revenue, net, on the December 31, 2012, Consolidated Balance Sheets.

11. Stockholders’ Equity

Preferred Stock

The Certificate of Incorporation allows for the issuance of up to ten million shares of preferred stock in one or more series and to fix the rights, preferences, privileges and restrictions thereof, including dividend rights, dividend rates, conversion rights, voting rights, terms of redemption, redemption prices, liquidation preferences, and the number of shares constituting any series of the designation of such series, without further vote or action by the stockholders.

Common Stock

On February 3, 2012, the Company completed a private placement of its common stock under a Securities Purchase Agreement, dated as of January 31, 2012, by and among the Company and the Purchasers (as defined therein), pursuant to which the Company issued shares of common stock for an aggregate purchase price of $3.0 million, at a per share price of $1.01. The price of each share of common stock is based on the January 31, 2012, consolidated closing bid price of the Company’s common stock on the NASDAQ Global Market of $1.01 per share. The net proceeds to the Company, after deducting expenses of $0.1 million, were $2.9 million. The total number of shares of common stock issued in connection with the transaction was 2,969,685.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

On July 26, 2011, the Company completed a private placement under a Securities Purchase Agreement pursuant to which the Company issued “Units” for an aggregate purchase price of approximately $20.2 million, at a per Unit price of $1.72. Each Unit was comprised of one share of common stock and a warrant to purchase 0.5 shares of common stock (representing 50% warrant coverage on the shares to be issued) (the Warrants). The price of each Unit was based on the July 21, 2011, consolidated closing bid price of the Company’s common stock on the NASDAQ Global Market of $1.65 per share, and represented a purchase price of $1.65 for the one share of common stock issued for each Unit and a Warrant purchase price of $0.07 for the 0.5 shares of common stock underlying the Warrants issued for each Unit (resulting in a purchase price for the Warrants of $0.14 per whole share of common stock underlying such Warrants). The total number of Units issued in connection with the transaction was 11,749,552, representing an aggregate issuance of 11,749,552 shares of common stock and Warrants to purchase an aggregate of 5,874,782 shares of common stock. The Warrants have a term of five years, contain a net-exercise provision, and have an exercise price of $1.65 per share. In addition, the Warrants contain terms that prevent the Warrants from being exercised to the extent that such exercise would cause a stockholder’s beneficial ownership (along with its affiliates and others with whom such stockholder’s holdings would be aggregated for purposes of Section 13(d) of the Securities Exchange Act of 1934, as amended) to exceed 19.999% of the total number of then issued and outstanding shares of common stock of the Company. The fair value of the warrants issued was approximately $5.9 million based on a Black-Scholes valuation model. The net proceeds to the Company in connection with the Securities Purchase Agreement were $18.6 million, after deducting expenses of approximately $1.6 million.

Pursuant to a Registration Rights Agreement entered into in connection with the Securities Purchase Agreement, the Company filed a registration statement covering the resale of the common stock and the shares of common stock underlying the Warrants issued and issuable to the purchasers of Units on August 24, 2011. The registration statement was declared effective on September 8, 2011.

Warrants to Purchase Common Stock

In May 2007, the Company completed its IPO as a result of which all of the existing shares of the Company’s preferred stock were converted to common stock. At the time of the completion of the IPO, the Company had outstanding warrants to purchase 33,600 shares of its Series A preferred stock, 20,000 shares of its Series B preferred stock, and 840,000 shares of its Series C2 preferred stock. Upon closing of the Company’s IPO, warrants to purchase 893,600 shares of its

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

preferred stock converted to warrants to purchase 59,573 shares of the Company’s common stock. These warrants remain outstanding at December 31, 2012. Of these warrants to purchase 59,573 shares of the Company’s stock, warrants to purchase 56,000 shares of the Company’s common stock automatically exercise in the event of an acquisition of the Company. In connection with private placements of common stock in December 2007 and January 2008, the Company issued to the investors warrants to purchase 1,206,273 shares of common stock at $8.034 per share. The warrants became exercisable immediately upon issuance and expire five years from issuance. The fair value of the warrants to purchase 1,091,622 shares of common stock issued in conjunction with the first closing of the private placement in December 2007, was approximately $3.4 million and was determined using the Black-Scholes method with the following assumptions: expected volatility of 67%, a dividend yield of 0%, a risk-free interest rate of 3.52%, and an expected life of five years. The fair value of the warrants to purchase 114,651 shares of common stock issued in conjunction with the second closing of the private placement in January 2008 was approximately $0.4 million and was determined using the Black-Scholes method with the following assumptions: expected volatility of 67%, a dividend yield of 0%, a risk-free interest rate of 3.26%, and an expected life of five years. The fair value of the warrants issued was allocated from the proceeds of the financing. As of December 31, 2012, 114,651 of these warrants remain outstanding.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

$1.7 million of which was attributable to the warrants issued in connection with the term loan, and $0.3 million of which was attributable to warrants issued in connection with the accounts receivable line. The fair value of the warrants attributable to the term loan resulted in a debt discount, which is being amortized to interest expense over the life of the loan using the effective interest method. The fair value of the warrants attributable to the accounts receivable line was recorded in prepaid and other current assets and other assets and was being amortized to interest expense on a straight-line basis over the initial term until May 2012, when the accounts receivable line was cancelled and the remaining fair value of the warrants was expensed. Because of the variable nature of the exercise price of the warrants associated with the of the Second Warrant Amendment, their valuation was based on a Brownian Motion reset valuation model and was $0.5 million is classified as Other long-term liabilities on the Company’s Consolidated Balance Sheets as of the December 31, 2012. The value of the Second Warrant Amendment will be marked to market in subsequent reporting periods. See Note 7.

2000 Stock Incentive Plan

The Company’s 2000 Stock Incentive Plan (the 2000 Plan) provides for the grant of incentive and nonstatutory stock options by the board of directors to employees, officers, directors, and consultants of the Company. Incentive stock options may be granted with exercise prices not less than estimated fair value, and nonstatutory stock options may be granted with an exercise price of not less than 85% of the estimated fair value of the common stock on the date of grant. Options granted under the 2000 Plan expire no later than 10 years from the date of grant. Options granted and shares underlying stock purchase rights issued under the 2000 Plan vest over periods determined by the board of directors, generally over four to six-years. Unvested shares of common stock purchased under stock purchase rights are subject to a repurchase option by the Company upon termination of the purchaser’s employment or services. The repurchase right lapses over a period of time as determined by the Company’s board of directors. At December 31, 2012, there were no stock purchase rights outstanding that were subject to a repurchase right by the Company.

The 2000 Plan automatically terminated on June 5, 2010, as the plan provisions included an automatic termination 10 years after its adoption by the board of directors. The termination did not impact unexercised stock options that were outstanding at that time.

The 2000 Plan allowed for the early exercise of stock options prior to vesting. The Company issued an aggregate of 11,945 shares of common stock pursuant to the early exercise of stock options, which were not deemed to be issued until those shares vested. As of December 31, 2012, all early exercised shares were fully vested.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

2007 Stock Plan

The Company’s 2007 Stock Plan provides for the grant of incentive stock options by the Company’s board of directors to employees and for the grant of nonstatutory stock options, restricted stock, restricted stock units, stock appreciation rights, performance units and performance shares to its employees, directors and consultants.

The Company’s board of directors has the authority to determine the terms of the awards, including exercise price, the number of shares subject to each such award, the exercisability of the awards and consideration payable upon exercise. Incentive stock options may be granted with exercise prices at least equal to the fair market value of the Company’s common stock on the date of grant. The term of an incentive stock option granted under this plan may not exceed ten years, except that with respect to any participant who owns 10% of the voting power of all classes of the Company’s outstanding stock as of the grant date, the term must not exceed five-years and the exercise price must equal at least 110% of the fair market value on the date of grant.

Upon adoption of the plan, the Company reserved 1,333,333 shares of its common stock for issuance under the 2007 Stock Plan. Any shares returned to the 2000 Plan as a result of termination of options or the repurchase of shares issued under the 2000 Plan are added to the 2007 Stock Plan. In addition, the 2007 Stock Plan provides for annual increases in the number of shares available for issuance thereunder on the first day of each fiscal year, beginning with the Company’s 2008 fiscal year, equal to the lesser of:

•	5% of the outstanding shares of the Company’s common stock on the last day of the immediately preceding fiscal year;

•	1,333,333 shares; or

•	Such other amount as the Company’s board of directors may determine.

During the years ended December 31, 2012, 2011, and 2010, 1.3 million, 1.9 million, and 0.9 million additional shares were authorized, respectively. At December 31, 2012, 2.0 million shares were available for grant under the 2007 Stock Plan.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

The Company’s 2007 Stock Plan also provides for the automatic grant of non-statutory options to the Company’s non-employee directors. Each non-employee director that is newly appointed to the board of directors will receive an initial option to purchase 20,000 shares upon such appointment. Additionally, non-employee directors who have been directors for at least six months will receive a subsequent option to purchase 10,000 shares immediately following each annual meeting of the Company’s stockholders.

2011 Inducement Stock Plan

On September 20, 2011, the Company’s board of directors adopted the 2011 Inducement Stock Plan (the Inducement Plan). The purposes of the Inducement Plan are to provide a material inducement for the best available individuals to enter into the employment of the Company and thereby to promote the success of the Company’s business. The Inducement Plan provides for the grant of nonstatutory stock options, stock appreciation rights, restricted stock, restricted stock units, performance units and performance shares by the Company’s board of directors its employees. The term of the Inducement Plan is ten years from the date adopted by the board of directors.

The Company’s independent compensation committee has the authority to determine the terms of the awards, including exercise price, the number of shares subject to each such award, individuals to whom awards may be granted, the exercisability of the awards and consideration payable upon exercise. Upon adoption of the plan, the Company reserved 1.0 million shares of its common stock for issuance under the Inducement Plan. In connection with the hiring of the Company’s new Chief Executive Officer on January 2, 2012, the Company granted 600,000 shares under the Inducement Plan including 500,000 stock options and 100,000 restricted common stock units. At December 31, 2012, 400,000 shares remain available for grant under the Inducement Plan.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

The following table summarizes the Company’s stock option activity (options in thousands) during the year ended December 31, 2012:

	Options			Weighted Average Exercise Price

Outstanding at the beginning of the year		3,037		$	2.75
Granted		2,268			0.64
Exercised		–			–
Forfeited		(903	)		3.26
Outstanding at the end of the year		4,402			1.56
Vested and expected to vest at the end of the year		4,343			1.55
Vested at the end of the year		2,522			1.86

The following is a further breakdown of the options outstanding at December 31, 2012 (options in thousands):

Range of Exercise Prices		Options Outstanding		Weighted Average Remaining Contractual Life		Weighted Average Exercise Price		Options Exercisable		Weighted Average Exercise Price

$	0.22 –$0.33		305		6.47	$	0.24		110	$	0.22
	0.48 – 0.48		1,100		8.53		0.48		600		0.48
	0.88 – 1.03		303		7.54		0.88		4		1.03
	1.07 – 1.07		1,603		5.29		1.07		875		1.07
	1.20 –11.25		1,091		3.70		3.93		933		3.70
	0.22 –11.25		4,402		5.94		1.56		2,522		1.86

As of December 31, 2012, the aggregate pre-tax intrinsic value of options outstanding and outstanding and exercisable was not material.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

In February 2011, the Company granted 580,000 market-based stock options with vesting tied to certain stock price targets. The grant date fair value of these options were $2.1 million as estimated using a Monte Carlo valuation methodology, using the following assumptions: expected volatility of 88.7%; expected risk-free interest rate of 1.45%; median range of expected life of 3.7 years to 4.3 years; and expected dividend yield of zero percent. The fair value of these options is expected to be amortized through 2015. Employees were granted 90,000 market-based stock options with a fair value of $0.3 million, and officers were granted 490,000 market-based stock options with a fair value of $1.8 million. For the years ended December 31, 2012 and 2011, the net stock-based compensation expense recorded was $0.1 million and $0.5 million, respectively, for these market-based options. The decrease was due to the reversal of previously recorded expense resulting from the departure of certain officers.

The options granted and canceled in 2011 included options that were exchanged and replaced under the Company’s option exchange program executed in December 2011. Under the exchange offer, the Company accepted for cancellation options to purchase an aggregate of 2,110,821 shares of its common stock, which were cancelled as of December 12, 2011, and, in exchange, granted new options to purchase an aggregate of 1,225,468 shares of its common stock. The exercise price per share of the new options granted in the offer was $1.07, the closing price of the Company’s common stock as reported by the NASDAQ Global Market on December 12, 2011. The unamortized value of the cancelled grants was added to the incremental grant date fair value of the replacement grants, and the combined value is amortized over the vesting period of the new grant. The incremental grant date fair value of the replacement grants was $0.4 million.

In March 2012, the Company’s board of directors granted 249,500 restricted common stock units (RSUs) to its employees. The RSUs vest 50% on March 1, 2013, and 12.5% each on May 1, 2013, August 1, 2013, November 1, 2013, and March 1, 2014. The fair market value of the Company’s common stock on the date of grant was $0.66 per share. The grant date fair value of these RSUs was $0.2 million which is being amortized over the vesting period. In addition, the Company’s board of directs granted 100,000 RSUs to the incoming Chief Executive Officer in January 2012, in which the fair market value of the Company’s common stock on the date of grant was $1.07. These RSUs vest 25% per year on the anniversary grant date.

In September 2011, the Company’s board of directors granted 899,000 RSUs to its officers and employees. The RSUs vest 50% on September 1, 2012, and 12.5% each on December 1, 2012, March 10, 2013, June 1, 2013, and September 1, 2013. The fair market value of the Company’s common stock on the date of grant was $1.60 per share. The grant date fair value of these RSUs

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

was $1.4 million which is being amortized over the vesting period. In addition, the Company’s board of directors granted 75,000 RSUs to an officer, in which the fair market value of the Company’s common stock on the date of grant was $1.07. These RSUs vest 25% per year on the anniversary grant date.

The following table summarizes the Company’s restricted stock unit activity for the year ended December 31, 2012 (shares in thousands):

	RSUs			Weighted Average Grant Date Fair Value

Outstanding at the beginning of the year		781		$	1.55
Awarded		349			0.78
Released		(512	)		0.43
Forfeited		(362	)		1.12
Outstanding at the end of the year		256			1.04

2007 Employee Stock Purchase Plan

Under the Company’s 2007 Employee Stock Purchase Plan (the Purchase Plan), eligible employees can participate and purchase common stock semi-annually through accumulated payroll deductions. The Purchase Plan is administered by the Company’s board of directors or a committee appointed by the Company’s board of directors. Under the Purchase Plan eligible employees may purchase stock at 85% of the lower of the fair market value of a share of Common Stock on the offering date or the exercise date. The Purchase Plan provides for consecutive, overlapping twelve-month offering periods generally starting on the first trading day on or after May 15 and November 15, of each year. There are two 6-month purchase periods in each offering period. Eligible employees may contribute up to 15% of their eligible compensation which includes a participant’s straight time gross earnings, commissions, overtime and shift premium, exclusive of payments for incentive compensation, bonuses and other compensation. A participant may purchase a maximum of 1,333 shares of common stock per purchase period. If the fair market value of the Company’s common stock at the end of a purchase period is less than the fair market value at the beginning of the offering period, participants will be withdrawn from the then current offering period following the purchase of shares on the purchase date and automatically will be re-enrolled in a new offering period.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

The Purchase Plan was effective upon the completion of the Company’s IPO, at which time a total of 333,333 shares of the Company’s common stock were made available for sale. Annual increases in the number of shares available for issuance will be made on the first day of each fiscal year, beginning with the Company’s 2008 fiscal year. The annual increases will be equal to the lesser of:

•	2% of the outstanding shares of the Company’s common stock on the first day of the fiscal year;

•	533,333 shares; or

•	Such other amount as may be determined by the Company’s board of directors.

During the years ended December 31, 2012, 2011, and 2010, 10,664, 97,319, and 63,280 shares were issued under the Purchase Plan, respectively. During the years ended December 31, 2012, 2011, and 2010, 0.5 million, 0.4 million, and 0.4 million additional shares were authorized to be granted under the Purchase Plan, respectively. At December 31, 2012, 2.0 million shares were reserved for future issuance under the Purchase Plan.

Stock-Based Compensation Expense

The Company recognizes stock-based compensation expense for all share-based payments. Stock-based compensation expense for awards made to employees and directors is measured at the date of grant, based on the fair value of the award, and is recognized as expense on a straight-line basis over the requisite service period. The Company has elected to use the Black-Scholes option valuation model to estimate the fair value of stock options for all options granted except for the market-based stock options granted in February 2011. The Company used the Monte Carlo valuation method to estimate the fair value of market-based stock options.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

The following table summarizes stock-based compensation expense for the years ended December 31, 2012, 2011, and 2010:

	Year Ended December 31
	2012		2011		2010

Research and development	$	369	$	877	$	679
Selling, general, and administrative		1,441		2,549		1,675
	$	1,810	$	3,426	$	2,354

In March 2012, the Company’s board of directors approved a restructuring plan whereby it reduced its workforce by 43 individuals. A portion of the severance given included a full acceleration of vesting on the affected employees’ RSUs and an extension of the exercise period for vested stock options. The Company recorded a stock-based compensation charge of $0.1 million related to modifications to the impacted employees’ equity awards.

In October 2011, the Company’s board of directors approved a restructuring plan whereby it reduced its workforce by 26 individuals. Part of the severance given included a full acceleration of vesting on their RSUs and an extension of the exercise period for vested stock options. The Company recorded a stock-based compensation charge of $0.2 million related to these modifications.

See Note 9 on Restructuring for further discussion.

The following weighted-average assumptions were used in the Black-Scholes option-pricing model to estimate the fair value of options as of the grant date:

	Employee Stock Options Year Ended December 31
	2012	2011	2010

Expected volatility	73%	67%	66%
Expected life (in years)	6.00	6.00	6.00
Risk-free interest rate	1.0%	1.8%	2.8%
Expected dividend yield	0%	0%	0%

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

11. Stockholders’ Equity (continued)

The Company’s computation of expected volatility for the years ended December 31, 2012, 2011, and 2010 is based on an average of the historical volatility of a peer-group of similar companies. The Company’s computation of expected term in the years ended December 31, 2012, 2011, and 2010 utilizes the simplified method. The risk-free interest rate for periods within the term of the option is based on the U.S. Treasury yield curve in effect at the time of grant. Stock compensation expense relating to options with acceleration of vesting dependent upon the achievement of milestones is recognized on a straight-line basis over a period which is the shorter of:

•	The Company’s evaluation of the probability of achievement of each respective milestone and the related estimated date of achievement; or

•	The otherwise stated time-based vesting period.

The weighted-average grant date fair value of stock options granted during the years ended December 31, 2012, 2011, and 2010 was $0.64, $2.70, and $4.53 per share, respectively. Total intrinsic value of options exercised for the years ended December 31, 2011 and 2010 was $0.1 million and $0.3 million, respectively. There were no options exercised during the year ended December 31, 2012. Cash received from stock option exercises and employee stock purchases under the employee stock purchase plan for the years ended December 31, 2011 and 2010, was $0.2 million and $0.6 million, respectively. Cash received from employee stock purchases for the year ended December 31, 2012, was not material. Due to the Company’s net operating losses, it did not realize any tax benefits for the tax deductions from share-based payment arrangements during the years ended December 31, 2012, 2011, and 2010. As of December 31, 2012, the total unamortized compensation expense related to stock-based awards granted to employees and directors was $1.9 million and it is expected to be amortized over the next 3.2 years.

The Company accounts for its Purchase Plan as a compensatory plan and recorded compensation expense of $0.2 million for each of the years ended December 31, 2011 and 2010. The expense recorded for the year ended December 31, 2012 was not material.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

12. Income Taxes

Due to the ongoing operating losses and the inability to recognize any income tax benefit, there is no provision for income taxes.

Deferred tax assets and liabilities reflect the net tax effects of net operating loss and tax credit carryovers and the temporary differences between the carrying amounts of assets and liabilities for financial reporting and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets are as follows (in thousands):

	December 31
	2012			2011

Deferred revenue	$	10,239		$	13,450
Accrued expenses and other current assets		4,979			1,714
Net operating loss carryforward		80,833			69,808
Capitalized research		1,724			3,167
Research and development and other credits		4,954			7,076
Basis difference in fixed assets		246			256
Stock-based compensation		2,408			2,341
		105,383			97,812
Valuation allowance		(105,383	)		(97,812	)
	$	–		$	–

Realization of deferred tax assets is dependent upon future earnings, if any, the timing and amount of which are uncertain. Accordingly, the net deferred tax assets have been fully offset by a valuation allowance. The valuation allowance increased by $7.6 million and $20.2 million during 2012 and 2011, respectively. The Company’s deferred tax assets reflect an estimate of the potential limitation of its utilization of its net operating loss carryforwards and research and development and other credits.

As of December 31, 2012, the Company had net operating loss carryforwards for federal income tax purposes of $224.6 million which will begin to expire in the year 2020 and federal research and development tax credits of $5.0 million which will begin to expire in the year 2020. The Company also had orphan drug credits of $2.2 million which will begin to expire in the year 2029.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

12. Income Taxes (continued)

As of December 31, 2012, the Company had net operating loss carryforwards for state income tax purposes of $200.1 million which will begin to expire in the year 2013 and state research and development tax credits of $4.5 million which have no expiration date.

Utilization of the net operating losses may be subject to substantial annual limitation due to federal and state ownership limitations. The annual limitation could result in the expiration of the net operating losses before utilization.

The Company received payments of $46.8 million from Astellas related to the License Agreement in 2009 and deferred that amount to future years for book purposes. For tax purposes, the Company elected to use the deferral method to reflect the upfront payments from Astellas for tax purposes. In accordance with IRS Revenue Procedure 2004-34, the deferral method allowed the Company to defer this advance payment to 2010 for tax purposes.

The Company utilizes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Company classifies interest and penalties as a component of tax expense.

The Company had unrecognized tax benefits of $2.1 million and $2.3 million as of December 31, 2012 and, 2011, respectively, all of which are offset by a full valuation allowance. These unrecognized tax benefits, if recognized, would not affect the effective tax rate for the periods presented. No interest or penalties have been accrued. The Company does not believe it is reasonably possible that its unrecognized tax benefits will significantly change within the next twelve months.

The Company files income tax returns in the U.S. federal and various state tax jurisdictions. The tax years 2001 to 2012 remain open to examination by the U.S. and state tax authorities.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

12. Income Taxes (continued)

A reconciliation of the change in the unrecognized tax benefits balance from January 1, 2011 to December 31, 2012, is as follows:

	Federal and State Taxes

At December 31, 2010	$	2,073
Additions for tax positions related to current year		268
Reductions for tax positions related to prior years		(19	)
At December 31, 2011		2,322
Additions for tax positions related to current year		3
Reductions for tax positions related to prior years		(238	)
At December 31, 2012	$	2,087

13. Subsequent Events

On April 15, 2013, the Company and Acorda Therapeutics, Inc. (Acorda) entered into an Asset Purchase Agreement (as amended in July 8, 2013, the APA).

On June 18, 2013, the Company held a Special Meeting of Stockholders (the Special Meeting). The proposal to approve the sale of certain of the Company’s assets to Acorda pursuant to the APA and the transfer of rights pursuant to the Astellas Agreement in which HRP has a security interest securing the Company’s obligations under the Financing Agreement, dated as of April 29, 2010 (as amended), between HRP and the Company, was approved by the Company’s stockholders. These actions, together, constitute the sale of substantially all of the assets of the Company.

On July 8, 2013 the Company completed the sale of certain of its assets to Acorda pursuant to the APA. The rights pursuant to the Astellas Agreement were transferred to HRP. The consideration for the assets disposed in the Acorda Sale was approximately $7.45 million. In addition, under the terms of the APA, Acorda will make potential future payments of up to $5,000,000 if certain milestones are met by Acorda following the closing of the Acorda Sale.

NeurogesX, Inc.

Notes to Condensed Consolidated Financial Statements (continued)

13. Subsequent Events (continued)

EX-99.3 4 report_ngsxamendment-ex993.htm NEUROGESX SIX MONTH FINANCIAL STATEMENTS report_ngsxamendment-ex993.htm

EXHIBIT 99.3

NEUROGESX, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

	June 30			December 31,
	2013			2012
	(unaudited)			(unaudited)
Assets
Current assets
Cash and cash equivalents	$	514		$	7,073
Short-term investments		-			6,119
Trade receivable		412			425
Receivable from collaborative partner		332			364
Inventories		67			91
Prepaid expenses and other current assets		726			1,390
Total current assets		2,051			15,462

Property and equipment, net		110			194
Restricted cash		-			50
Other assets		-			101
Total Assets	$	2,161		$	15,807
Liabilities and Stockholders' Deficit
Liabilities
Current Liabilities
Accounts payable	$	2,742		$	750
Accrued compensation		582			1,049
Accrued research and development		49			249
Other accrued expenses		706			939
Deferred product revenue, net		410			357
Deferred collaborative revenue		7,242			7,242
Long-term obligations - current portion		67,317			73,715
Total current liabilities		79,048			84,301
Non-current liabilities
Deferred collaborative revenue		14,265			17,856
Other long-term liabilities		487			513
Total non-current liabilities		14,752			18,369
Commitments and contingencies
Stockholders' deficit:
Preferred stock, $0.001 par value:		-			-
Authorized shares — 10,000,000, none issued and outstanding
Common Stock		33			33
Authorized shares — 100,000,000 at June 30, 2013 and December 31, 2012
Issued and outstanding shares — 33,414,785 at June 30, 2013 and 33,389,785 at December 31, 2012
Additional paid-in capital		243,086			243,357
Accumulated other comprehensive (loss) income		-			(1	)
Accumulated deficit		(334,758	)		(330,252	)
Total stockholders' deficit		(91,639	)		(86,863	)
Total liabilities and stockholders' deficit	$	2,161		$	15,807

See accompanying notes.

NEUROGESX, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

	Six Months Ended June 30,
	2013			2012
Net product revenue	$	647		$	1,675
Collaborative revenue		4,638			4,355
Total revenues		5,285			6,030

Operating expenses:
Cost of goods sold		127			775
Research and development		1,058			4,472
Selling, general and administrative		3,525			10,687
Total operating expenses		4,710			15,934
Income (Loss) from operations		575			(9,904	)
Interest income		3			23
Interest expense		(5,061	)		(6,688	)
Other expense, net		(23	)		(76	)
Net loss	$	(4,506	)	$	(16,645	)

Basic and diluted net loss per share	$	(0.13	)	$	(0.51	)

Shares used to compute basic and diluted net loss per share		33,415			32,426

See accompanying notes.

NEUROGESX, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(in thousands)

(unaudited)

	Six Months Ended June 30,
	2013			2012
Net loss	$	(4,506	)	$	(16,645	)
Unrealized (loss) gain on short-term investments		1			(2	)
Comprehensive loss	$	(4,505	)	$	(16,647	)

See accompanying notes.

NEUROGESX, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

	Six Months Ended June 30,
	2013			2012
Operating activities
Net loss	$	(4,506	)	$	(16,645	)
Adjustments to reconcile net loss to cash used in operating activities:
Depreciation		71			169
Amortization/accretion of debt issuance costs		335			1,380
Amortization of investment premiums		10			156
Fair value adjustments to liabilities		-			-
Stock-based compensation expense		(288	)		1,214
Disposal of property and equipment		13			71
Changes in operating assets and liabilities:
Restricted cash		50			-
Trade receivables		13			458
Receivable from collaboration partner		32			481
Prepaid expenses and other current assets		329			35
Inventories		24			586
Other assets		101			(101	)
Accounts payable		1,992			(614	)
Accrued compensation		(467	)		(1,039	)
Accrued research and development		(200	)		(73	)
Other accrued expenses		(257	)		(1,093	)
Accrued interest payable on long-term obligations		3,223			3,811
Deferred product revenue		53			(427	)
Deferred collaborative revenue		(3,591	)		(3,611	)
Deferred rent		(2	)		(99	)
Net cash (used in) provided by operating activities		(3,065	)		(15,341	)

Investing activities
Purchases of short-term investments		(3,458	)		(13,055	)
Proceeds from maturities of short-term investments		4,612			22,869
Proceeds from sales of short-term investments		4,956			-
Purchases of property and equipment		-			(26	)
Net cash (used in) provided by investing activities		6,110			9,788

Financing activities
Payment of long-term obligations		(9,621	)		-
Proceeds from issuance of common stock		17			2,919
Net cash provided by (used in) financing activities		(9,604	)		2,919

Net increase (decrease) in cash and cash equivalents		(6,559	)		(2,634	)
Cash and cash equivalents, beginning of period		7,073			9,148
Cash and cash equivalents, end of period	$	514		$	6,514

Supplemental cash flow information
Cash paid for interest	$	1,411		$	1,468

See accompanying notes.

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2013

1.	The Company

Nature of Operations

NeurogesX, Inc. (the “Company”) is a specialty pharmaceutical company focused on developing and commercializing a portfolio of novel non-opioid, pain management therapies to address unmet medical needs and improve patients’ quality of life.

The Company’s first commercial product, Qutenza®, became commercially available in the United States and in certain European countries in the first half of 2010. Qutenza is a dermal delivery system designed to topically administer capsaicin to treat certain neuropathic pain conditions and was approved by the Food and Drug Administration (the “FDA”), in November 2009 for the management of neuropathic pain associated with postherpetic neuralgia (“PHN”). Qutenza is the first prescription strength capsaicin product approved in the United States. Qutenza is also approved in the European Union for the treatment of peripheral neuropathic pain in non-diabetic adults.

In May 2009, Qutenza received a marketing authorization (“MA”), in the European Union for the treatment of peripheral neuropathic pain in non-diabetic adults, either alone or in combination with other medicinal products for pain. In June 2009, the Company entered into a Distribution, Marketing and License Agreement (the “Astellas Agreement”) with Astellas Pharma Europe Ltd. (“Astellas” or “Collaboration Partner”), under which Astellas was granted an exclusive license to commercialize Qutenza in the European Economic Area, which includes the 27 countries of the European Union, Iceland, Norway, and Liechtenstein as well as Switzerland, certain countries in Eastern Europe, the Middle East and Africa (“Licensed Territory”).

As a result of the Company’s insufficient market capitalization, its common stock was de-listed from the NASDAQ Global Market on June 29, 2012 and began to be quoted on the OTC Bulletin Board.

To date, the Company has incurred recurring net losses and negative cash flows from operations, after excluding the upfront cash received from Astellas in 2009. Until the Company can generate significant cash from its operations, if ever, the Company expects to continue to fund its operations with the sale of equity securities, existing cash resources, proceeds from one or more collaboration agreements, as well as potentially through royalty monetization or debt financing. However, the Company may not be successful in obtaining additional financing through the sale of equity securities or collaboration agreements, or in receiving milestone or royalty payments under those agreements. In addition, the Company cannot be sure that its existing cash and investment resources will be adequate or that additional financing will be available when needed or that, if available, financing will be obtained on terms favorable to the Company or its stockholders. Having insufficient funds and/or insufficient staff with necessary

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

knowledge may require the Company to delay or potentially eliminate some or all of its development programs, relinquish some or even all rights to product candidates at an earlier stage of development or negotiate less favorable terms than it would otherwise choose. Failure to obtain adequate financing also may adversely affect the Company’s business plans in general, limit its ability to execute on its chosen business plans and affect its ability to continue in business. If the Company raises additional funds by issuing equity securities, substantial dilution to existing stockholders would likely result. If the Company raises additional funds by incurring debt financing, the terms of the debt may involve significant cash payment obligations, as well as covenants and specific financial ratios that may restrict its ability to operate its business.

The Company has taken steps to preserve its remaining cash including terminating all but three of its employees as of February 28, 2013.

On April 15, 2013, the Company and Acorda Therapeutics, Inc. ("Acorda") entered into an Asset Purchase Agreement (as amended in July 8, 2013, the "APA").

On June 18, 2013, the Company held a Special Meeting of Stockholders (the “Special Meeting”). The proposal to approve the sale of certain of the Company’s assets to Acorda pursuant to the APA and the sale of certain other assets in which HRP has a security interest securing the Company’s obligations under the Financing Agreement, dated as of April 29, 2010 (as amended), between HRP and the Company was approved by the Company’s stockholders. The Asset Sales, together, constitute the sale of substantially all of the assets of the Company.

On July 8, 2013 (the Company completed the sale of certain of its assets to Acorda pursuant to the APA (the sale of such assets the “Acorda Sale”). In connection with the closing of the Acorda Sale, other assets of the Company subject to that certain Financing Agreement, dated as of April 29, 2010 (as amended) (the “Financing Agreement”), by and between the Company and HC Royalty Partners (“HRP”), were sold by HRP, as a secured party, in an Article 9 sale process, pursuant to which such assets were acquired by HRP, the sole bidder in such process (the “Article 9 Sale”). The combination of the Acorda Sale and Article 9 Sale resulted in the sale of substantially all of the assets of the Company (the combination being the “Asset Sales”). The consideration for the assets disposed in the Acorda Sale was approximately $7.45 million paid in cash at the closing (a purchase price of $6.95 million and payment or reimbursement of pre-closing operating expenses of the Company of approximately $500,000) and the assumption of approximately $400,000 in accounts payable of the Company. An additional $50,000 payment by Acorda under the APA is currently being held back by Acorda pending the Company meeting certain 30-day post-closing obligations relating to delivery of certain quarterly financial statements by the Company. In addition, under the terms of the APA Acorda will make potential

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

future payments of up to $5,000,000 if certain milestones are met by Acorda following the closing of the Acorda Sale. The consideration for the assets disposed in the Article 9 Sale consisted of a credit bid equal to the amount of the Company’s obligations under the Financing Agreement (approximately $67.4 million) less certain costs and expenses incurred by HRP in the process of the Article 9 Sale. See Note 6.

The Company has terminated the employment of its three remaining employees who were executive officers effective one business day following the closing the Asset Sales (Ronald Martell, President and Chief Executive Officer, Stephen Ghiglieri, Executive Vice President, Chief Operating Officer and Chief Financial Officer, and Stephen Peroutka, Executive Vice President and Chief Medical Officer), and such individuals executed releases of the Company.

At the closing of the Acorda Sale, a portion of the proceeds from such transaction was used to repay the approximate $4.58 million remaining obligation of the Company to Hercules Technology Growth Capital, Inc. (“Hercules”) under the Loan and Security Agreement, dated as of August 5, 2011, between the Company and Hercules, as amended to date (the “LSA”). In connection with such repayment, Hercules terminated its security interest in the assets of the Company subject to the LSA. The Warrant Agreement, originally dated August 5, 2011, as amended to date, that the Company issued to Hercules connection with LSA also terminated in connection with the Acorda Sale. In addition to paying Hercules, the Company paid certain legal, accounting and advisor fees associated with the transaction as well as a portion of severance costs for its terminated employees. After payment of such amounts, the Company’s remaining funds are insufficient to fully satisfy its unsecured obligations. Accordingly, the Company has engaged Sherwood Partners, LLP to undertake an assignment for the benefit of creditors (the “Assignment”) and to settle outstanding obligations of the Company.

In connection with the effectiveness of the Assignment, all members of the board of directors of the Company (Anthony DiTonno, Bradford Goodwin, Neil Kurtz, Gary Lyons, Ronald Martell, Robert Nelsen and John Orwin) are expected to resign. In addition, the Warrant to Purchase Series A Preferred Stock by and between the Company and Silicon Valley Bank, dated as of December 14, 2000, and the Warrant to Purchase Series B Preferred Stock by and between the Company and Silicon Valley Bank, dated as of May 1, 2002, were terminated in connection with the closing of the Asset Sales.

The Company was incorporated in California as Advanced Analgesics, Inc. on May 28, 1998 and changed its name to NeurogesX, Inc. in September 2000. In February 2007, the Company reincorporated into Delaware. The Company is located in San Mateo, California. Substantially all of the Company’s assets are located within the United States with the exception of its inventory which is located at certain third party manufacturers.

Principles of Consolidation

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Basis of Presentation

The accompanying unaudited condensed consolidated interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information on the same basis as the annual consolidated financial statements and in accordance with instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The unaudited condensed consolidated interim financial statements include all adjustments (consisting only of normal recurring adjustments) that management believes are necessary for the fair statement of the balances and results for the periods presented. These unaudited condensed consolidated interim financial statements results are not necessarily indicative of results to be expected for the full fiscal year or any future interim period.

The unaudited condensed consolidated interim financial statements and related disclosures have been prepared with the presumption that users of such information have read or have access to the audited consolidated financial statements for the preceding fiscal year. Accordingly, these financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2012.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles 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.

2.	Summary of Significant Accounting Policies

Product Revenue

•	the time the product is shipped by the customer to healthcare professionals, and

•	the date of cash collection.

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

The Company continues to support a distribution network to allow healthcare providers to access Qutenza through a specialty distributor and specialty pharmacies.

The Company had gross shipments to its specialty distributor and pharmacy customers of $0.6 million and $1.4 million for the six months ended June 30, 2013 and 2012, respectively. The application of the Company’s revenue recognition policy resulted in the recognition of net revenue of $0.6 million and $1.7 million for the six months ended June 30, 2013 and 2012, respectively. The Company’s gross shipments are reduced for chargebacks, certain fees paid to distributors and product sales allowances including allowance for rebates to qualifying federal and state government programs. At June 30, 2013, net deferred product revenues totaled $0.4 million.

Revenue from the Astellas Agreement

In June 2009, the Company entered into the Astellas Agreement which provides for an exclusive license by the Company to Astellas for the promotion, distribution and marketing of Qutenza in the Licensed Territory, an option to license NGX-1998 in the Licensed Territory, participation on a joint steering committee and, through a related supply agreement entered into with Astellas (the “Supply Agreement”), supply of product until direct supply arrangements between Astellas and third-party manufacturers are established. Revenue under this arrangement includes upfront non-refundable fees and may also include additional option payments for the development of and license to NGX-1998, contingent event-based payments upon achievement of certain product sales levels and royalties on product sales.

The Company views the Astellas Agreement and related agreements, as a multiple-element arrangement with the key deliverables consisting of an exclusive license to Qutenza in the Licensed Territory, to conduct certain development activities in the event Astellas exercises their option for NGX-1998, participation on a joint steering committee and supply of Qutenza components to Astellas until such time that Astellas can establish a direct supply relationship with product vendors. The Company entered into the Astellas Agreement in June 2009 and thus, prior to its January 1, 2011 adoption of ASU No. 2009-13. Accordingly, because not all of these elements have both standalone value and objective and reliable evidence of fair value, the

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Company is accounting for such elements as a single unit of accounting. Further, the agreement provides for the Company’s mandatory participation in a joint steering committee, which the Company believes represents a substantive performance obligation and also the estimated last delivered element under the Astellas Agreement and related agreements. Therefore, the Company is recognizing revenue associated with upfront payments and license fees ratably over the term of the joint steering committee performance obligation. The Company estimates this performance obligation will be delivered ratably through June 2016.

The Company recognizes the revenue net of related costs for collaboration supplies sold to Astellas upon product being delivered to Astellas. The revenue and related costs of the product supplied to Astellas are included in collaboration revenue. Prior to delivery to Astellas, the costs accumulated for the manufacturing of the collaboration supplies are included in Prepaid expenses and other current assets on the Company’s balance sheet.

Cost of Goods Sold

Cost of goods sold includes costs to procure, manufacture and distribute Qutenza including certain shipping and handling costs incurred in the distribution channel, as well as royalties payable to The Regents of the University of California and Lohmann Therapie-Systeme AG. Cost of goods sold associated with deferred product revenue is deferred and recognized in the same period as the associated product revenue. During the six months ended June 30, 2012, the Company recorded a charge to cost of goods sold of $0.6 million for Qutenza patches that the Company does not expect to sell prior to their expiration date, primarily as a result of the Company’s decision to eliminate direct promotion efforts of Qutenza in March 2012. At June 30, 2013, the Company had deferred cost of goods sold of less than $0.1 million, which is included in deferred product revenue, net on the Company’s condensed consolidated balance sheets.

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Trade Receivables

Inventories

Inventories are determined at the lower of cost or market value with cost determined under the specific identification method. Inventories consist of raw materials, work-in-process and finished goods. Raw materials include certain starting materials used in the production of the active pharmaceutical ingredient of Qutenza. Work-in-process includes the bulk inventory of the active pharmaceutical ingredient, patches and cleansing gel of Qutenza that are in the process of being manufactured or have completed manufacture and are awaiting final packaging, including related internal labor and overhead costs. Finished goods include the final packaged kits that contain the Qutenza patch and cleansing gel and that are ready for commercial sale. On a quarterly basis, the Company analyzes its inventory levels against forecasted sales volumes, which are subject to change, and writes down inventory that is obsolete, inventory that has a cost basis in excess of the expected net realizable value and inventory that is in excess of expected requirements based upon anticipated product revenue during the products’ applicable shelf life. As a result of the Company’s re-organization in March 2012 which resulted in a significant reduction of its expected revenue for United States Qutenza sales, the Company recorded a write-down of inventory of $0.6 million in the six months ended June 30, 2012.

Net Loss Per Share

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

The following table is a reconciliation of the numerator and denominator used in the calculation of basic and diluted net loss per share (in thousands, except per share data):

	Six Months Ended June 30,
	2013			2012
Numerator:
Net loss	$	(4,506	)	$	(16,645	)

Denominator:
Weighted-average common shares outstanding		33,415			32,429
Basic and diluted loss per share applicable to common stockholders	$	(0.13	)	$	(0.51	)

	As of June 30,
		2013			2012
Outstanding securities not included in diluted net loss per share:
Options to purchase common stock		3,803			4,650
Restricted Stock Units		143			702
Warrants outstanding		9,356			9,091
		13,302			14,443

3.	Cash and Cash Equivalents and Short-Term Investments

The following are summaries of cash, cash equivalents and short-term investments (in thousands):

	At June 30,								At December 31,
	2013								2012
	Amortized		Gross Unrealized				Estimated		Amortized		Gross Unrealized				Estimated
	Cost		Gains		Losses		Fair Value		Cost		Gains		Losses		Fair Value
Operating cash	$	180	$	-	$	-	$	180	$	329	$	-	$	-	$	329
Money market funds		334		-		-		334		4,939		-		-		4,939
Government sponsored enterprise		-		-		-		-		7,923		-		1		7,924
	$	514	$	-	$	-	$	514	$	13,191	$	-	$	1	$	13,192

Reported as:
Cash and cash equivalents							$	514							$	7,073
Short-term investments								-								6,119
							$	514							$	13,192

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

All of the Company’s marketable securities are classified as available-for-sale. At June 30, 2013 and December 31, 2012, the contractual maturities of investments held were one year or less. During the six months ended June 30, 2013, the Company sold $5.0 million of its investments prior to their respective maturity dates and recorded a loss of less than $0.1 million on the sale. The Company did not sell any of its investments prior to maturity during the six months ended June 30, 2012.

4.	Fair Value Measurements

Level 1—

Quoted prices in active markets for identical assets or liabilities.

Level 2—

Inputs other than quoted prices included within Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3—

Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following table summarizes the valuation of the Company’s financial instruments that were determined by using the following inputs as of June 30, 2012 and December 31, 2012 (in thousands):

	At June 30,								At December 31,
	2013								2012
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Operating cash	$	180	$	-	$	-	$	180	$	329	$	-	$	-	$	329
Money market funds		334		-		-		334		4,939		-		-		4,939
Government sponsored enterprise		-		-		-		-		-		7,924		-		7,924
	$	514	$	-	$	-	$	514	$	5,268	$	7,924	$	-	$	13,192

Reported as:
Cash and cash equivalents							$	514							$	7,073
Short-term investments								-								6,119
							$	514							$	13,192

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

In addition to Level 1 and Level 2 assets held by the Company at June 30, 2013, the Company measures its contingent put option liability and warrant liability related to the loan agreement with Hercules, utilizing Level 3 measurements. The fair value of the contingent put option of $0.1 million was determined by evaluating multiple potential outcomes of an event of default, including a change of control, using an income approach and an estimated cost of capital. The fair value of the warrant liability of $0.5 million was determined by evaluating multiple potential exercise scenarios and an estimated cost of capital.

5.	Inventories

The components of inventories are as follows (in thousands):

	At June 30,		At December 31,
	2013		2012
Raw materials	$	27	$	31
Work-in-process		40		50
Finished goods		-		10
	$	67	$	91

As a result of the Company’s restructuring in March 2012 which resulted in a significant reduction of its expected Qutenza revenues in the United States, the Company recorded a write-down of inventory of $0.7 million in the six months ended June 30, 2012. This inventory write-down is recorded in cost of goods sold and relates primarily to supplies of the active pharmaceutical ingredient which the Company determined to be in excess of its forecasted commercial inventory manufacturing needs.

6.	Long-Term Obligations

The following table summarizes the carrying amount of the Company’s borrowings under various long-term obligations (in thousands):

	At June 30,		At December 31,
	2013		2012
Healthcare Royalty Partners, L.P. – financing agreement	$	63,311	$	60,693
Hercules Growth Capital, Inc. – term loan		4,006		12,893
	$	67,317	$	73,586

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Healthcare Royalty Partners Financing Agreement

On April 30, 2010, the Company entered into a Financing Agreement (the "Financing Agreement") with Healthcare Royalty Partners, L.P. (formerly Cowen Healthcare Royalty Partners, L.P.), a limited partnership organized under the laws of the State of Delaware ("HRP"). Under the terms of the Financing Agreement, the Company borrowed $40.0 million from HRP (the "Borrowed Amount") and the Company agreed to repay such Borrowed Amount together with a return to HRP, as described below, out of royalty, milestone, option and certain other payments (collectively, "Revenue Interest") that the Company may receive under the Astellas Agreement or a replacement licensee, as a result of commercializing the Company's product, Qutenza, in the Licensed Territory, including payments that Astellas may make to the Company to maintain its option to commercialize NGX-1998 in the Licensed Territory.

Under the Financing Agreement, the Company is obligated to pay to HRP:

·	All of the Revenue Interest payments due to the Company under the Astellas Agreement, until HRP has received $90.0 million of Revenue Interest payments; and

·	5% of the Revenue Interest payments due to the Company under the Astellas Agreement for Revenue Interest received by HRP over $90.0 million and until HRP has received $106.0 million of Revenue Interest payments.

The Company also has the option to pay a prepayment amount to terminate the Financing Agreement at the Company's election at any time or in connection with a change of control of the Company. Such amount is set at a base amount of $76.0 million (or $68.0 million if it is being exercised in connection with a change of control), or, if higher, an amount that generates a specified internal rate of return, as noted below, on the Borrowed Amount as of the date of prepayment, in each case reduced by the Revenue Interest payments received by HRP up to the date of prepayment.

Unless terminated earlier pursuant to a prepayment, the Financing Agreement terminates on the earlier of:

·	The time when HRP has received at least $106.0 million of Revenue Interest payments; or

·	The maturity date, which is the latest to occur of 10 years following the first commercial sale of Qutenza in the Licensed Territory or the last to expire of any patents or regulatory exclusivity covering the products commercialized under the Astellas Agreement in the Licensed Territory.

If HRP has not received Revenue Interest payments totaling at least $40.0 million by the maturity date, the Company will be obligated to pay to HRP the difference between such amount and the Revenue Interest paid to HRP under the Financing Agreement up to such date. This represents the Company's minimum financial obligation under the Financing Agreement. As of June 30, 2013, the Company has received a total of $3.5 million in royalty payments from Astellas and, consistent with the provisions of the arrangement, the Company has paid that amount to HRP as a reduction of the obligation. The Company's minimum financial obligation under the Financing Agreement as of June 30, 2013 is $36.5 million.

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

In addition, in the event of the Company's default under the Financing Agreement, the Company is obligated to pay to HRP the borrowed amount together with interest accrued thereon from the effective date of the Financing Agreement, to the date of repayment at an internal rate of return equal to the lesser of a 19% rate of interest or the maximum rate permitted by law, less total Revenue Interest payments received by HRP. Under the Financing Agreement, an event of default includes standard insolvency and bankruptcy terms, including a failure to maintain liquid assets equal to at least the Company's liabilities due and payable during the following three months.

The upfront cash receipt of $40.0 million less a discount of $0.5 million in cost reimbursements paid to HRP was recorded in long-term obligations at issuance. The Company is accreting the discount to interest expense over the term of the related debt. The carrying value of the long-term obligation at June 30, 2013, including accrued interest of $23.7 million, is $63.3 million, and has been classified as current at June 30, 2013. The carrying value of the long-term obligation at December 31, 2012, including accrued interest of $21.1 million, was $60.7 million. The Company received $1.0 million and $0.7 million in royalty payments from Astellas in the six months ended June 30, 2013 and 2012, respectively, and consistent with the provisions of the arrangement, the Company paid that amount to HRP as a reduction of the obligation.

On June 3, 2013 the Company and HRP executed an Acknowledgement of Default and Release Agreement (the “Acknowledgement Agreement”) wherein the Company acknowledged that it was in default of the Financing agreement due to not having liquid assets equal to the Company’s liabilities due and payable for the three months following the date of the Acknowledgement Agreement. As a result of the Company’s acknowledgment of default, HRP accelerated the Company’s obligations under the Financing Agreement and took title to the Revenue Interest under the Astellas Agreement. Also, the Company agreed to pay certain expenses incurred by HRP in connection with the Acknowledgment Agreement not to exceed $150,000. As a result of the acknowledgement of default by the Company in June 2013, the Company has classified its entire obligation under the Financing Agreement as current on its Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012.

As a result of the Acknowledgement Agreement, the Company adjusted the rate of return to be provided to HRP to 19% and has accordingly increased the effective interest rate in the Financing Agreement to19%. The Company recorded interest expense associated with the Financing Agreement of $3.8 million and $5.3 million during the six months ended June 30, 2013 and 2012.

The Company capitalized $0.3 million of debt issuance costs related to the agreement which are being amortized over the term. As a result of the Acknowledgment Agreement, the Company accelerated the amortization of the remaining $0.2 million of debt issuance costs during the six months ended June 30, 2013 and recognized such expense as interest expense.

The estimated fair value of the HRP Borrowed Amount at June 30, 2013 and December 31, 2012 was $50.7 million and $52.0 million, respectively, and the fair value was measured using Level 3 inputs. The estimated fair market value was calculated using the income method of valuation. The key assumptions required for the calculation were an estimate of the amount and timing of future royalty revenues to be received from Astellas and an estimated cost of capital. Management's estimate of the future royalty revenues to be received from Astellas is subject to significant variability due to the state of the product launch, regulatory processes still to be conducted for significant portions of the Astellas territory and the extended time period associated with the HRP Financing Agreement.

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Hercules Loan Agreement

In August 2011, the Company entered into a loan agreement with Hercules which was subsequently amended (the “Loan Agreement”). The Loan Agreement included both a $15.0 million term loan and a $5.0 million accounts receivable line. Under the terms of the Loan Agreement, the $15.0 million term loan is required to be repaid over the course of the 42-month maturity period, which includes a 12-month interest only period at the beginning of the term. The Company may prepay and terminate the term loan at any time, subject to certain prepayment fees, and is obligated to also pay a fee of $0.6 million when the term loan is repaid and which is being accrued to interest expense over the term of the loan. The $5.0 million accounts receivable line was a revolving line that was available until December 31, 2012.

On November 12, 2012, the Company entered into a First Amendment to the Loan Agreement with Hercules (the “First Amendment”) which amended the Loan Agreement. Pursuant to the terms of the First Amendment, the Loan Agreement was amended to:

·	change the repayment terms on term loan advances under the Loan Agreement (“Advances”) to extend the period during which the Company is only required to pay interest on such advances to February 28, 2013 (the “Interest-Only Period”);

·	include certain intellectual property of the Company as collateral (but excluding intellectual property that is subject to the Company’s agreements with HRP) (the “Additional IP Collateral”);

·	increase the minimum interest on Advances to the greater of (i) 10.75% plus the positive difference between the prime rate as reported in the Wall Street Journal and 3.25% or (ii) 10.75%; and

·	required the Company maintain at least $10 million in cash and cash equivalents (the “Minimum Cash Covenant”).

In March 2013, the Company repaid $9.1 million of the outstanding balance of the term loan to Hercules.

On June 26, 2013, the Company and Hercules executed a Payoff of Loan and Security Agreement (the” Payoff Agreement”) which became effective with the closing of the Acorda Sale. Under the terms of the Payoff Agreement, the Company paid Hercules a payoff amount of $4.6 million which included the term loan outstanding principal balance of $3.9 million, outstanding interest of $0.1 million and the final payment fee of $0.6 million on July 8, 2013, the closing date of the Acorda Sale.

The carrying value of this obligation at June 30, 2013, was $4.0 million, and as a result of subsequent events as discussed above was classified as current obligation on the Company’s

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Consolidated Balance Sheets. At December 31, 2012, the carrying value of this obligation was $12.9 million which was also classified as a current obligation.

The loan agreement also contains customary negative covenants and is subject to customary events of default, such as a failure to make a scheduled principal or interest payment, insolvency, and breaches of covenants under the Loan Agreement and agreements and instruments entered into in connection with the Loan Agreement, including covenants in the Hercules Warrant (see below). Upon an event of default, including a change of control, Hercules has the option to accelerate repayment of the loan, including payment of any applicable prepayment charges, which range from 1%-3% of the outstanding loan balance and accrued interest, as well as a final payment fee of $0.6 million. This option is considered a contingent default provision liability as the holder of the loan may exercise the option in the event of default and, is a derivative which must be bifurcated and valued separately in the Company’s financial statements. As of June 30, 2013, the estimated fair value of the contingent put option upon an event of default liability was $0.1 million which was determined by using Level 3 inputs, evaluating multiple potential outcomes of an event of default, including a change of control, using an income approach and an estimated cost of capital. The contingent put option liability is included in Long-term obligations – current portion on the Company’s Condensed Consolidated Balance Sheets. The contingent put option liability will be revalued at the end of each reporting period and any change in the fair value will be recognized in the statements of operations.

In connection with the entry of the Company into the loan agreement, Hercules was granted a warrant to purchase 791,667 shares of the Company’s common stock (the Hercules Warrant). The Hercules Warrant has a term of five years, contains a net-exercise provision, and was granted with an exercise price of $1.80 per share. In March 2012, the Company entered into an amendment to the Hercules Warrant (the “First Warrant Amendment”) in which it amended the covenant with respect to the requirement to maintain its listing on the NASDAQ Global Market to allow for the NASDAQ Capital Market and certain over-the-counter markets to be permissible alternative markets on which the Company can list its shares of common stock. Under the terms of the amendment, the number of shares underlying the warrant was increased to 1,950,000 and the exercise price per warrant was reduced to $0.50. In connection with entry into the First Amendment to the Loan Agreement, the Company also entered into the Second Amendment to Hercules Warrant, dated as of November 12, 2012 (the “Second Warrant Amendment”). The Second Warrant Amendment increased the number of shares of Common Stock issuable upon exercise of the Hercules Warrant to 3,421,500, and changes the exercise price to the lower of $0.20 per share of Common Stock or the price per share of Common Stock or Common Stock equivalent issued in the Company’s next equity financing. The fair value of the Hercules Warrant and the First Warrant Amendment was based on a Black-Scholes valuation model; $1.7 million of which was attributable to the warrants issued in connection with the term loan, and $0.3 million of which was attributable to warrants issued in connection with the accounts receivable line. The fair value of the warrants attributable to the term loan resulted in a debt discount, which is being amortized to interest expense over the life of the loan using the effective interest method. The fair value of the warrants attributable to the accounts receivable line was recorded in prepaid and other current assets and other assets and was being amortized to interest expense on a straight-line basis over the initial term until May 2012, when the accounts receivable line was cancelled and the remaining fair value of the warrants was expensed.

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Because of the variable nature of the exercise price of the warrants associated with the of the Second Warrant Amendment, their valuation was based on a Brownian Motion reset valuation model and was $0.5 million is classified as Other long-term liabilities on the Company’s Consolidated Balance Sheets as of the June 30, 2013.

The Company also paid $0.4 million in issuance costs which were allocated to the term loan and accounts receivable line and accounted for consistent with the warrants as described above. As a result of entering into the Payoff Agreement, the Company accelerated the amortization of the remaining $0.1 million of debt issuance costs during the six months ended June 30, 2013 and recognized such expense as interest expense.

7.	Commitments and Contingencies

Operating Leases

In June 2013, the Company executed a Sublease Termination Agreement with its sub-landlord which changed the expiration date of the sublease to the earlier of fifteen days after the Company provides notice to the sub-landlord or July, 31, 2013. In consideration for the Sublease Termination Agreement, the Company is to pay the sub-landlord a termination fee of $30,000 and will forfeit its security deposit of $0.1 million.

8.	Restructuring

On February 28, 2013, as a result of an inability to complete an equity financing transaction, the Company committed to, and communicated to affected employees, a restructuring plan whereby the Company reduced its workforce by eight individuals on such date. After the restructuring, the only employees of the Company remaining were its three executive officers, Ronald Martell, President and Chief Executive Officer, Stephen Ghiglieri, Executive Vice President, Chief Operating Officer and Chief Financial Officer, and Stephen Peroutka, Executive Vice President and Chief Medical Officer.

The impacted employees are eligible to receive cash severance contingent on their signing of a general release with the Company. Assuming that all employees are paid severance, the Company expects to record a cash charge for severance and other payroll related termination costs of approximately $0.5 million during the six months ended June 30, 2013, of which $0.1 million was charged to research and development expenses and $0.4 million was charged to

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

selling, general and administrative expenses. As of June 30, 2013, the Company has paid $0.1 million and has a remaining liability of $0.4 million of accrued severance and other payroll related termination costs.

9.	License Agreements

Collaboration Agreement—Astellas

The Company commenced recognizing revenue related to the upfront and option payments upon transfer of the MA for Qutenza to Astellas, which occurred in September 2009. The Company recognized $3.6 million as collaboration revenue related to the upfront and option payments for both the six months ended June 30, 2013 and 2012. As of June 30, 2013, the Company had deferred revenue totaling $21.5 million, of which $7.2 million is reflected as current. The Astellas upfront license fee and option payments are accounted for as a single unit of accounting, and accordingly, such payments are being recognized ratably through June 2016, which is the Company’s estimate of its substantive performance obligation period related to the joint steering committee. Subsequent option exercise payments received, if any, are expected to be recognized ratably over the remaining estimated period of performance.

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Pursuant to the Supply Agreement, the Company has agreed to provide Astellas with a sufficient supply of Qutenza to support their commercialization efforts until Astellas can establish a direct supply relationship with product vendors. These products will be charged to Astellas at contractually agreed upon costs per unit which are intended to reflect the Company’s direct cost of goods and related internal labor and overhead costs without mark-up for profit. The Company reports amounts received from product transactions net of direct costs incurred as a component of collaboration revenue.

For the six months ended June 30, 2013 and 2012, there was less than $0.1 million and zero in product supply transactions, net of direct costs incurred, included in collaboration revenue, respectively.

For the six months ended June 30, 2013 and 2012 the Company recognized $1.0 million and $0.7 million, respectively, in royalty revenue related to the Astellas Agreement, respectively. The Company recognizes royalty revenue from Astellas on a one quarter lag basis.

University Of California

In October 2000 and as amended, the Company licensed multiple patents in various jurisdictions, including a method patent, from the University of California (“UC”) (the “U.C. License Agreement”) for prescription strength capsaicin for neuropathic pain. Under the terms of the U.C. License Agreement, the Company is required to pay royalties on net sales of the licensed product up to a maximum of $1.0 million per annum as well as a percentage of upfront and milestone payments received by the Company from sublicensing the Company’s rights under the U.C. License Agreement (“Sublicense Fee”). The Company recognized $4,000 and $9,000 in royalty expense recorded in Cost of goods sold on the Company’s Consolidated Statements of Operations due to UC for the six months ended June 30, 2013 and 2012, respectively, related to Qutenza product sales in the United States.

On April 3, 2012, the Company entered into a Settlement, Release and Patent Assignment Agreement with two individuals (the “Settlement Agreement”) related to the U.C. License Agreement. Under the terms of the Settlement Agreement, the Company obtained from these individuals certain releases and covenants not to sue and an assignment of certain intellectual property, including certain intellectual property relating to the Company’s Qutenza product. In exchange, the Settlement Agreement provides for these individuals to each receive (i) an initial cash payment of $300,000, (ii) potential additional cash payments of up to an individual aggregate of $450,000 in the event the Company achieves certain annual sales milestones for Qutenza in the U.S. and (iii) certain royalties on U.S. net sales of products utilizing intellectual property licensed by the Company under the U.C. License Agreement. As of December 31, 2012, the accrued additional payments and royalties were not material. Additionally, pursuant to the terms of the Settlement Agreement, these individuals have each been granted, pursuant to the terms of the Company’s 2007 Stock Plan, as amended, a fully exercisable restricted stock purchase award for 75,000 shares of common stock of the Company that they may elect to purchase within five years of the date of the Agreement. The purchase price for such shares was set at $0.39 per share.

In connection with the entry by the Company into the Settlement Agreement, the Company and the UC also entered into Amendment Number Four to the Exclusive License Agreement on

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

April 3, 2012 (the “UC Amendment”). Under the terms of the UC Amendment, the U.C. License Agreement was amended to provide for the Company the right to offset 50% of the cash and royalty payments to be paid by the Company to these individuals under the Settlement Agreement against amounts the Company would otherwise be obligated to pay to the UC under the U.C. License Agreement.

LTS Lohmann Therapie-Systeme AG

In January 2007, the Company entered into a Commercial Supply and License Agreement (“LTS Agreement”) with LTS Lohmann Therapie-Systeme AG (“LTS”) to manufacture commercial and clinical supply of Qutenza. Under the terms of the agreement, the Company is required to pay a transfer price for product purchased as well as a royalty on net sales of product purchased under the LTS Agreement. The Company recognized $12,000 and $28,000 in royalty expense recorded in Cost of goods sold on the Company’s Consolidated Statements of Operations due to LTS for the six months ended June 30, 2013 and 2012, respectively, related to Qutenza product sales in the United States.

The Company has a liability for royalties due to UC and LTS totaling $3,000 included in deferred product revenue, net, on the June 30, 2013 Consolidated Balance Sheets.

10.	Stockholders’ Equity

Stock-Based Compensation Expense

The following table summarizes stock-based compensation expense for the six months ended June 30, 2013 and 2012:

	Six Months Ended June 30,
	2013			2012
Research and development	$	12		$	456
Selling, general and administrative		(300	)		968
	$	(288	)	$	1,424

The Company granted no stock options or restricted stock units (“RSUs”) during the six months ended June 30, 2013.

As a result of the pending termination of its remaining three employees, one of whom held the remaining market-based stock options granted in February 2011 and the Company’s estimation that the targeted stock price milestones were unattainable, the Company reversed $0.5 million of selling, general and administrative stock-based compensation expense in the six

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

months ended June 30, 2013, representing the cumulative expense for such market-based stock options.

The following assumptions were used in the Black-Scholes option-pricing model to estimate the fair value of options as of the grant date:

	Employee Stock Options		Employee Stock Purchase
	Six Months Ended June 30,		Six Months Ended June 30,
	2013	2012	2013	2012
Expected volatility	N/A	73%	N/A	58 - 74%
Expected life (in years)	N/A	6.00	N/A	0.5 - 1.0
Risk-free interest rate	N/A	0.9 - 1.1%	N/A	0.1 - 0.2%
Expected dividend yield	N/A	0%	N/A	0%

11.	Subsequent Events

NEUROGESX, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

EX-99.4 5 report_ngsxamendment-ex994.htm NEUROGESX PRO FORMA FINANCIAL STATEMENT report_ngsxamendment-ex994.htm

Exhibit 99.4

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On July 8, 2013, Acorda acquired certain assets from NeurogesX, Inc. including two neuropathic pain management assets. Qutenza is approved by the FDA for the management of neuropathic pain associated with postherpetic neuralgia. The Company also acquired NP-1998, a Phase 3 ready prescription strength capsaicin topical solution, being assessed for the treatment of neuropathic pain. NP-1998 was previously referred to as NGX-1998. Astellas Pharma Europe Ltd. (“Astellas”) has exclusive commercialization rights for Qutenza in the European Economic Area including the 27 countries of the European Union, Iceland, Norway, and Liechtenstein as well as Switzerland, certain countries in Eastern Europe, the Middle East and Africa. Astellas also has an option to develop NP-1998 in those same territories. Astellas is currently conducting clinical trials of Qutenza including a Phase 3 trial to assess its use in the treatment of pain associated with painful diabetic neuropathy ("PDN"). Under the terms of the agreement, Acorda will have rights to review data from that trial, and the companies may also collaborate and /or share costs of future clinical trials.

The Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2013 gives effect to the acquisition and related transactions as if they had been completed on June 30, 2013. The Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2012 and for the six months ended June 30, 2013 give effect to the acquisition and related transactions as if they had occurred on January 1, 2012.

The Unaudited Pro Forma Condensed Combined Financial Statements, referred to as the “Unaudited Pro Forma Financial Statements,” were derived from and should be read in conjunction with:

·	the Consolidated Financial Statements of Acorda Therapeutics as of and for the year ended December 31, 2012 and the related notes included in Acorda’s Annual Report on Form 10-K for the year ended December 31, 2012;

·	the Consolidated Financial Statements of Acorda Therapeutics as of and for the six months ended June 30, 2013 and the related notes included in Acorda’s Quarterly Report on Form 10-Q for the three and six months ended June 30, 2013; and

·	the Consolidated Financial Statements of NeurogesX as of December 31, 2012 and 2011 and for each of the years in the three-year period ended December 31, 2012 and the related notes for the year ended December 31, 2012 included as Exhibit 99.1 to this current report on Form 8-K/A.

·	Unaudited Condensed Consolidated Financial Statements of NeurogesX as of June 30, 2013 and December 31, 2012 and for the six-month periods ended June 30, 2013 and 2012.

Acorda has been treated as the acquirer for accounting purposes. The allocation of the purchase price was based upon the estimated fair value of the assets acquired.

The Unaudited Pro Forma Financial Statements have been prepared in a manner consistent with Acorda’s accounting policies. The unaudited pro forma adjustments were based on certain assumptions and estimates that Acorda believes are reasonable. Pro forma adjustments have been included only to the extent adjustments are directly attributable to the transaction, and appropriate information is known, factually supportable and reasonably available to Acorda. There were no transactions between Acorda and NeurogesX during the periods presented in the Unaudited Pro Forma Financial Statements that needed to be eliminated. The accompanying Unaudited Pro Forma Condensed Combined Financial Statements are presented in accordance with Article 11 of Regulation S-X.

The Unaudited Pro Forma Financial Statements have been prepared using the acquisition method of accounting under generally accepted accounting principles in the U.S. (“U.S. GAAP”). Under the acquisition method of accounting, the total consideration transferred to consummate the acquisition is allocated to the identifiable tangible and intangible assets acquired based on their respective fair values as of the closing date of the acquisition. The acquisition method of accounting requires extensive use of estimates and judgments to allocate the consideration transferred to the identifiable tangible and intangible assets, if any, acquired. Acorda management's judgments used to determine the estimated fair value assigned to each class of assets acquired, as well as asset lives, can materially impact Acorda's results of operations. The total purchase price has been allocated on a preliminary basis to identifiable assets acquired based upon valuation procedures performed to date. This allocation is subject to change pending a final analysis of the total purchase price paid, and the estimated fair value of the assets acquired. The differences between the initial and final allocation of purchase price could be material. Acorda will finalize the purchase price allocation as soon as practicable within the measurement period, but in no event later than one year following the acquisition date.

The Unaudited Pro Forma Financial Statements are not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the acquisition been completed as of the dates indicated. In addition, the Unaudited Pro Forma Financial Statements do not purport to project the future financial position or operating results of the combined company. Accordingly, the Unaudited Pro Forma Financial Statements do not reflect any cost savings or other synergies that the combined company may achieve as a result of the acquisition or the potential costs to integrate the operations of Acorda and NeurogesX or the costs necessary to achieve these cost savings and other synergies. The effects of the foregoing items may materially impact the Unaudited Pro Forma Financial Statements.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF JUNE 30, 2013

(in thousands)	Acorda			NeurogesX			Eliminated Assets and Liabilities Not Acquired			Pro Forma Adjustments (See Note 5)					Pro Forma Combined

ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	42,702		$	514		$	(514	)		$	(7,499	)	a	$	35,203
Restricted cash		41			-			-				-				41
Short-term investments		260,627			-			-				-				260,627
Accounts receivable, net		27,055			412			(412	)			-				27,055
Receivable from collaborative partner		-			332			(332	)			-				-
Prepaid expenses		7,096			726			(726	)			-				7,096
Finished goods inventory held by the Company		30,996			67			-				23		b		31,086
Finished goods inventory held by others		694			-			-				-				694
Deferred tax asset		32,935			-			-				-				32,935
Other current assets		10,759			-			-				-				10,759
Total current assets		412,905			2,051			(1,984	)			(7,476	)			405,496
Long-term investments		29,050			-			-				-				29,050
Property and equipment, net		17,740			110			-				63		c		17,913
Goodwill		-			-			-				-		d		-
Deferred tax asset		101,453			-			-				-				101,453
Intangible assets, net		9,875			-			-				7,441		e		17,316
Non-current portion of deferred cost of license revenue		4,491			-			-				-				4,491
Other assets		392			-			-				-				392
Total assets	$	575,906		$	2,161		$	(1,984	)		$	28			$	576,111

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable	$	21,189		$	2,742		$	(2,742	)		$	-			$	21,189
Accrued expenses and other current liabilities		34,211			631			(631	)			(27	)	f		34,194
												10		g

Deferred product revenue - Zanaflex		30,085			-			-				-				30,085
Deferred product revenue, net		-			706			(706	)			-				-
Long-term obligations - current portion		-			410			(410	)			-				-
Current portion of deferred license revenue		9,057			7,242			(7,242	)			-				9,057
Current portion of revenue interest liability		1,174			67,317			(67,317	)			-				1,174
Current portion of convertible notes payable		1,144			-			-				-				1,144
Total current liabilities		96,860			79,048			(79,048	)			(17	)			96,843
Put/call liability		64,156			-			-				-				64,156
Non-current portion of revenue interest liability		753			-			-				-				753
Non-current portion of convertible notes payable		3,165			-			-				-				3,165
Deferred collaborative revenue		-			14,265			(14,265	)			-				-
Other non-current liabilities		6,174			487			(487	)			205		h		6,379
Total liabilities		171,108			93,800			(93,800	)			188				171,296
Stockholders' equity:
Common Stock		40			33			(33	)			-				40
Treasury stock		(329	)		-			-				-				(329	)
Paid-in capital		656,784			243,086			(243,086	)			-				656,784
Accumulated deficit		(251,751	)		(334,758	)		334,935				17		g		(251,734	)
												(177	)	i
Accumulated other comprehensive income		54			-			-				-				54
Total stockholders' equity		404,798			(91,639	)		91,816				(160	)			404, 815
Total liabilities and stockholders' equity	$	575,906		$	2,161		$	(1,984	)		$	28			$	576,111

See accompanying notes.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2012

(in thousands, except per share data)	Acorda		NeurogesX		Pro Forma Adjustments (See Note 5)				Pro Forma Combined
Revenues:
Net product revenues	$	282,381	$	2,563	$	-			$	284,944
Collaborative revenue		-		8,830		(8,830	)	j		-
License revenues		9,057		-		-				9,057
Royalty revenues		14,376		-		-				14,376
Total net revenues		305,814		11,393		(8,830	)			308,377
Costs and expenses:
Cost of sales		57,007		959		154		k		58,210
						90		l
Cost of milestone and license revenue		634		-		-				634
Research and development		53,881		7,097		-				60,978
Selling, general and administrative		168,690		15,824		-				184,514

Total operating expenses		280,212			23,880			244				304,336
Operating income (loss)		25,602			(12,487	)		(9,074	)			4,041
Other expense (net):
Interest and amortization of debt discount expense		(1,880	)		(11,617	)		-				(13,497	)
Interest income		552			37			-				589
Other income (expense)		(6	)		(113	)		-				(119	)
Total other expense (net)		(1,334	)		(11,693	)		-				(13,027	)
Income (loss) before income taxes		24,268			(24,180	)		(9,074	)			(8,986	)
Benefit from (provision for) income taxes		130,690			-			3,493		n		143,492
								9,309		o
Net income (loss)	$	154,958		$	(24,180	)	$	3,728			$	134,506

Earnings per share:
Basic	$	3.93									$	3.41
Diluted	$	3.84									$	3.33

Weighted average common shares outstanding:
Basic		39,459										39,459
Diluted		40,332										40,332

See accompanying notes.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2013

(in thousands, except per share data)	Acorda			NeurogesX			Pro Forma Adjustments (See Note 5)				Pro Forma Combined
Revenues:
Net product revenues	$	144,209		$	647		$	-			$	144,856
Collaborative revenue		-			4,638			(4,638	)	j		-
License revenues		4,529			-			-				4,529
Royalty revenues		10,180			-			-				10,180
Total net revenues		158,918			5,285			(4,638	)			159,565
Costs and expenses:								-
Cost of sales		30,418			127			76		k		30,621
Cost of milestone and license revenue		317			-			-				317
Research and development		25,736			1,058			-				26,794
Selling, general and administrative		96,202			3,525			(1,737	)	m		97,990
Total operating expenses		152,673			4,710			(1,661	)			155,722
Operating income		6,245			575			(2,977	)			3,843
Other expense (net):
Interest and amortization of debt discount expense		(1,340	)		(5,061	)		-				(6,401	)
Interest income		339			3			-				342
Other income (expense)		-			(23	)		-				(23	)
Total other expense (net)		(1,001	)		(5,081	)		-				(6,082	)
Income (loss) before income taxes		5,244			(4,506	)		(2,977	)			(2,239	)
Benefit from (provision for) income taxes		(2,472	)		-			1,146		n		409
								1,735		o
Net income (loss)	$	2,772		$	(4,506	)	$	(96	)		$	(1,830	)

Earnings per share:
Basic	$	0.07									$	(0.05	)
Diluted	$	0.07									$	(0.05	)

Weighted average common shares outstanding:
Basic		39,896										39,896
Diluted		41,311										39,896

See accompanying notes.

NOTES TO UNAUDITED PRO FORMA

CONDENSED COMBINED FINANCIAL STATEMENTS

DECEMBER 31, 2012 AND JUNE 30, 2013

NOTE 1. Description of Transaction

In consideration for the acquisition of assets pursuant to the Asset Purchase Agreement (“APA”), Acorda paid NeurogesX approximately $7,499,000 and will pay up to an additional $5,000,000 of post-closing milestone payments (“Milestone Payments”), as follows:

·	$2,000,000 upon the approval for sale of an NP-1998 liquid formulation product in the United States for the cutaneous treatment of painful diabetic neuropathy in humans, if FDA approval is obtained prior to December 31, 2016; and

$3,000,000 if net sales of an NP-1998 approved product in Acorda’s territory reach $100,000,000 during the first 12 months that such product is sold in Acorda’s territory, commencing with the first date that such product is commercially available for purchase anywhere in Acorda’s territory. Acorda’s territory consists of all territories worldwide other than those jurisdictions covered by the Astellas Agreement, which generally comprise countries in Europe, Africa and the Middle East (the “Astellas Territory”).

There is no assurance that any of the conditions for the Milestone Payments will be met.

NOTE 2. Basis of Presentation

These Unaudited Pro Forma Financial Statements were prepared using the acquisition method of accounting in accordance with Financial Accounting Standards Board’s Accounting Standards Codification (which is referred to as “ASC”) 805, Business Combinations, and use the fair value concepts defined in ASC 820, Fair Value Measurements and Disclosures. Acorda is considered to be the acquirer. ASC 805 requires, among other things, that identifiable assets acquired be recognized at their fair values as of the acquisition date. The pro forma adjustments reflected in the accompanying Unaudited Pro Forma Condensed Combined Financial Statements are based on Acorda’s preliminary evaluation and review of the assets acquired. Upon finalization of the valuation, the components and allocation of the purchase price may change as those evaluations and reviews are completed.

Under ASC 805, transaction-related transaction costs (such as advisory, legal, valuation and other professional fees) are not included as a component of consideration transferred but are accounted for as expenses in the periods in which the costs are incurred. Total estimated

transaction-related transaction costs, including advisory, legal, regulatory and valuation costs and expected to be incurred by Acorda are as follows (in thousands):

Legal	$	886
Accounting		75
Total transaction costs		961
Expensed as of June 30, 2013		(988	)
Credit received after June 30, 2013	$	(27	)

Transaction costs to be incurred by Acorda are reflected in the Unaudited Pro Forma Condensed Combined Balance Sheet as an increase in accumulated deficit and unpaid costs are reflected as an increase in accrued liabilities. All transaction costs have been excluded from the Unaudited Pro Forma Condensed Combined Statement of Operations as they are non-recurring in nature.

There were no transactions between Acorda and NeurogesX that need to be eliminated.

NOTE 3. Estimate of Assets to be Acquired

The allocation of the preliminary purchase price to the fair values of assets acquired reflects the estimated fair values of NeurogesX’s assets as of the acquisition date. The final allocation of the purchase price could differ materially from the preliminary allocation used for the pro forma financial statements.

The following is a preliminary allocation of the purchase price as of June 30, 2013 (in thousands):

Inventory	$	90
Equipment		173
Identifiable Intangible assets:
Developed technology - Qutenza		450
In process research and development - NP-1998		6,991
Fair value of acquired assets		7,704
Aggregate purchase price		7,704
Goodwill	$	-

NOTE 4. Consideration Paid for the Acquisition of NeurogesX

The following represents the consideration paid for the acquisition of NeurogesX (in thousands):

Cash paid to NeurogesX shareholders and its creditors	$	7,499
Fair value of contingent liabilities		205	A
Fair value of consideration transferred	$	7,704

The fair value of the contingent liabilities related to the milestone payments was estimated using a Monte Carlo simulation approach.

NOTE 5. Pro Forma Adjustments

Adjustments included in the columns under the heading “Pro Forma Adjustments” represent the following:

(a)

To adjust cash for amounts paid to NeurogesX and its creditors totaling approximately $7,499,000.

(b)

To adjust acquired inventory as a result of acquisition accounting as follows (in thousands):

			Historical Carrying Value				Fair Value				Adjustment
	Inventory		$	67			$	90			$	23

(c)

To adjust property and equipment as a result of acquisition accounting as follows (in thousands):

			Historical Carrying Value				Fair Value				Adjustment			Estimated Life
	Equipment		$	110			$	173			$	63		7 years

(d)

Goodwill is calculated as the excess of the purchase price consideration transferred over the fair value of the underlying assets acquired. There was no goodwill as a result of the acquisition.

(e)

As of the acquisition date, identifiable intangible assets, were measured at fair value primarily using various “income approaches,” which required a forecast of expected future cash flows, for the use of a multi-period excess earnings method. Intangible assets primarily relate to developed technology for Qutenza® and in process research and development related to NP-1998.

To record the difference between the preliminary fair value of intangible assets and the historical carrying value of NeurogesX’s intangible assets as follows (in thousands):

	Historical Carrying Value		Fair Value		Adjustment		Estimated Life
Developed technology - Qutenza®	$	-	$	450	$	450	4 years
In process research and development - NP-1998		-		6,991		6,991	Indefinite
Total intangible assets	$	-	$	7,441	$	7,441

(f)

To record estimated transaction costs of Acorda for advisory, legal, regulatory and valuation costs totaling approximately $27,000.

(g)

The Acorda transaction costs are required to be expensed in accordance with ASC 805. Accordingly, the Unaudited Pro Forma Condensed Combined Balance Sheet reflects an increase of retained earnings of approximately $17,000 ($27,000 net of income taxes of $10,000).

(h)

To record the estimated fair value of the contingent liability related to the potential milestone payments totaling approximately $205,000.

(i)

To eliminate the equity associated with assets acquired totaling $177,000.

(j)

To eliminate the collaborative revenue related to the Astellas arrangement covering the EU territories which Acorda did not acquire, totaling approximately $8,830,000 for the year ended December 31, 2012 and $4,638,000 for the six months ended June 30, 2013.

(k)

Equipment will be depreciated over an estimated useful life of 7 years. The remaining useful life was estimated based on the useful life for similar assets adjusted for the estimated age of NeurogesX’s equipment.

Acquired developed technology (Qutenza®) currently in service is assumed to be amortized over an assumed estimated remaining useful life of approximately four years. However, the Company has not completed its analysis of the estimated useful life of Qutenza®. Any change in the estimated useful life of Qutenza® would have a corresponding effect on the valuation of Qutenza®. Such analysis is expected to be finalized in the third quarter of 2013, but in no event later than one year following the acquisition date.

NP-1998 has not yet received FDA approval and has not been placed into production.

To adjust depreciation and amortization expense as follows for the year ended December 31, 2012 and for the six months ended June 30, 2013 (in thousands):

	Year ended December 31, 2012		Six months ended June 30, 2013
Amortization expense for Qutenza®	$	129	$	64
Depreciation of acquired equipment		25		12
Total change in depreciation and amortization	$	154	$	76

The preliminary estimated useful lives and fair value of equipment acquired were determined in accordance with procedures described above. With other assumptions held constant, a 10% increase in the fair value adjustment for equipment and intangible assets as calculated would increase annual pro forma depreciation and

amortization expense by approximately $2,000 and $13,000, respectively. With other assumptions held constant, a decrease of one year in the estimated remaining average useful lives of equipment and intangible assets acquired would increase pro forma depreciation and amortization expense by approximately $4,000 and $32,000, respectively.

(l)

To expense the acquired inventory of approximately $90,000 expected to be sold within three months.

(m)

To eliminate non-recurring transaction costs incurred during the six months ended June 30, 2013 as follows (in thousands):

Acorda	$	988
NeurogesX		749
Costs incurred during the six months ended June 30, 2013	$	1,737

(n)

To record the income tax benefit of the adjustments to the pro forma condensed combined statements of operations and adjusting for limitations of deductibility at Acorda’s statutory tax rate (including state income taxes) of approximately 38.5%.

(o)

To adjust the income tax benefit of the initial earnings of NeurogesX to the pro forma condensed combined statements of operations and adjusting for limitations of deductibility at Acorda’s statutory tax rate (including state income taxes) of approximately 38.5%.