Delaware | 000-30111 | 76-0474169 |
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
(a) | Financial Statements of Businesses Acquired |
(b) | Pro Forma Financial Information |
Exhibit No. | Description | |
99.1 | — | Unaudited Financial Statements (Unaudited) of Symphony Icon, Inc. as of and for the Six Months Ended June 30, 2010 and 2009 and the Period from April 30, 2007 (Inception) to June 30, 2010. |
99.2 | — | Unaudited Pro Forma Combined Financial Information for the Year Ended December 31, 2009, as of and for the Six Months Ended June 30, 2010 and for the Nine Months Ended September 30, 2010. |
Lexicon Pharmaceuticals, Inc. | ||
Date: March 15, 2011 | By: | /s/ Brian T. Crum |
Brian T. Crum | ||
Vice President and General Counsel |
Exhibit No. | Description | |
99.1 | — | Financial Statements (Unaudited) of Symphony Icon, Inc. as of and for the Six Months Ended June 30, 2010 and 2009 and the Period from April 30, 2007 (Inception) to June 30, 2010. |
99.2 | — | Unaudited Pro Forma Combined Financial Information for the Year Ended December 31, 2009, as of and for the Six Months Ended June 30, 2010 and for the Nine Months Ended September 30, 2010. |
Unaudited Balance Sheets | 2 |
Unaudited Statements of Operations | 3 |
Unaudited Statements of Cash Flows | 4 |
Unaudited Notes to Financial Statements | 5 |
June 30, | December 31, | ||||||
2010 | 2009 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 5,406 | $ | 5,418 | |||
Prepaid expenses | 105 | 45 | |||||
Prepaid clinical trial expenses from a related party | 396 | 689 | |||||
Total current assets | 5,907 | 6,152 | |||||
Total assets | $ | 5,907 | $ | 6,152 | |||
Liabilities and members' equity | |||||||
Current liabilities: | |||||||
Payable to related parties | $ | 779 | $ | 511 | |||
Accrued clinical trial expenses to a related party | 338 | 141 | |||||
Accrued expenses | — | 80 | |||||
Deferred revenue | 2,790 | 3,420 | |||||
Total current liabilities | 3,907 | 4,152 | |||||
Stockholder's equity: | |||||||
Common stock, $0.01 par value; 100,000 shares authorized, 45,000 shares issued and outstanding | — | — | |||||
Additional paid-in capital | 45,000 | 45,000 | |||||
Deficit accumulated during the development stage | (43,000 | ) | (43,000 | ) | |||
Total stockholder's equity | 2,000 | 2,000 | |||||
Total liabilities and stockholder's equity | $ | 5,907 | $ | 6,152 |
Six Months Ended June 30, | Six Months Ended June 30, | Period from April 30 2007 (Inception) to June 30, | |||||||||
2010 | 2009 | 2010 | |||||||||
Operating revenues: | $ | 5,631 | $ | — | $ | 6,461 | |||||
Operating expenses: | |||||||||||
Research and development | 5,271 | 5,897 | 48,891 | ||||||||
General and administrative | 362 | 372 | 2,448 | ||||||||
Total operating expenses | 5,633 | 6,269 | 51,339 | ||||||||
Loss from operations | (2 | ) | (6,269 | ) | (44,878 | ) | |||||
Interest income | 2 | 23 | 1,878 | ||||||||
Net loss | $ | — | $ | (6,246 | ) | $ | (43,000 | ) |
Six Months Ended June 30, | Period From April 30, 2007 (Inception) to June 30, | ||||||||||
2010 | 2009 | 2010 | |||||||||
Operating activities | |||||||||||
Net loss | $ | — | $ | (6,246 | ) | $ | (43,000 | ) | |||
Adjustment to reconcile net loss to net cash used in operating activities: | |||||||||||
Change in operating assets and liabilities: | |||||||||||
Prepaid expenses | (60 | ) | (37 | ) | (105 | ) | |||||
Prepaid clinical trial expenses - related party | 293 | (244 | ) | (396 | ) | ||||||
Payable to related parties | 225 | (811 | ) | 736 | |||||||
Accrued clinical trial expenses - related party | 197 | (1,498 | ) | 338 | |||||||
Accrued expenses | (37 | ) | (39 | ) | 43 | ||||||
Deferred revenue | (630 | ) | — | 2,790 | |||||||
Net cash used in operating activities | (12 | ) | (8,875 | ) | (39,594 | ) | |||||
Financing activities | |||||||||||
Issuance of common stock | — | — | 45,000 | ||||||||
Net cash provided by financing activities | — | — | 45,000 | ||||||||
Net (decrease) increase in cash | (12 | ) | (8,875 | ) | 5,406 | ||||||
Cash and cash equivalents at beginning of period | 5,418 | 16,610 | — | ||||||||
Cash and cash equivalents at end of period | $ | 5,406 | $ | 7,735 | $ | 5,406 |
Lexicon (a) | Pro Forma Adjustments | Pro Forma Lexicon | |||||||||||
Revenues: | |||||||||||||
Collaborative research | $ | 9,334 | $ | — | $ | 9,334 | |||||||
Subscription and license fees | 1,366 | — | 1,366 | ||||||||||
Total revenues | 10,700 | — | 10,700 | ||||||||||
Operating expenses: | — | ||||||||||||
Research and development | 81,238 | — | 81,238 | ||||||||||
General and administrative | 19,418 | — | 19,418 | ||||||||||
Total operating expenses | 100,656 | — | 100,656 | ||||||||||
Loss from operations | (89,956 | ) | — | (89,956 | ) | ||||||||
Gain on investments, net | 1,173 | — | 1,173 | ||||||||||
Interest income | 880 | — | 880 | ||||||||||
Interest expense | (2,966 | ) | — | (2,966 | ) | ||||||||
Other income (expense), net | (2,550 | ) | 2,141 | (b) | (409 | ) | |||||||
Consolidated net loss before taxes | (93,419 | ) | 2,141 | (91,278 | ) | ||||||||
Income tax benefit | 102 | — | 102 | ||||||||||
Consolidated net loss | (93,317 | ) | 2,141 | (91,176 | ) | ||||||||
Less: net loss attributable to Symphony Icon, Inc. | 10,537 | (10,537 | ) | (c) | — | ||||||||
Net loss attributable to Lexicon Pharmaceuticals, Inc. | $ | (82,780 | ) | $ | (8,396 | ) | $ | (91,176 | ) | ||||
Net loss attributable to Lexicon Pharmaceuticals, Inc. per common share, basic and diluted | $ | (0.57 | ) | $ | (0.63 | ) | |||||||
Shares used in computing net loss attributable to Lexicon Pharmaceuticals, Inc. per common share, basic and diluted | 145,465 | 145,465 |
(a) | Lexicon consolidated the results of Symphony Icon through January 1, 2010 in accordance with ASC 810. Therefore, Symphony Icon's results are not separately presented. |
(b) | Adjustment to remove the amortization of the Purchase Option asset for Lexicon's right to purchase Symphony Icon of $2.1 million during the year ended December 31, 2009. |
(c) | Adjustment to remove the net loss attributable to the equity holders of Symphony Icon. |
Lexicon | Icon | Pro Forma Adjustments | Pro Forma Lexicon | ||||||||||||||
Revenues: | |||||||||||||||||
Collaborative research | $ | 2,805 | $ | 5,631 | $ | (5,631 | ) | (a) | $ | 2,805 | |||||||
Subscription and license fees | 69 | — | — | 69 | |||||||||||||
Total revenues | 2,874 | 5,631 | (5,631 | ) | 2,874 | ||||||||||||
Operating expenses: | |||||||||||||||||
Research and development | 41,327 | 5,271 | (5,271 | ) | (a) | 41,327 | |||||||||||
General and administrative | 10,587 | 362 | (362 | ) | (a) | 10,587 | |||||||||||
Total operating expenses | 51,914 | 5,633 | (5,633 | ) | 51,914 | ||||||||||||
Loss from operations | (49,040 | ) | (2 | ) | 2 | (49,040 | ) | ||||||||||
Gain on investments, net | 141 | — | — | 141 | |||||||||||||
Interest income | 417 | 2 | (2 | ) | (a) | 417 | |||||||||||
Interest expense | (1,456 | ) | — | — | (1,456 | ) | |||||||||||
Other income (expense), net | (1,325 | ) | — | 1,357 | (b) | 32 | |||||||||||
Net loss attributable to Lexicon Pharmaceuticals, Inc. | $ | (51,263 | ) | $ | — | $ | 1,357 | $ | (49,906 | ) | |||||||
Net loss attributable to Lexicon Pharmaceuticals, Inc. per common share, basic and diluted | $ | (0.19 | ) | $ | (0.19 | ) | |||||||||||
Shares used in computing net loss attributable to Lexicon Pharmaceuticals, Inc. per common share, basic and diluted | 267,709 | 267,709 |
(a) | Adjustments to remove the operations of Symphony Icon for the six months ended June 30, 2010, as Lexicon funded all operations during this period. As Symphony Icon used the funding provided by Lexicon, Symphony Icon recorded revenue and expense, and Lexicon recorded expense. |
(b) | Adjustment to remove Lexicon's amortization of the Purchase Option asset for Lexicon's right to purchase Symphony Icon of $1.4 million during the six months ended June 30, 2010. |
Lexicon | Icon | Pro Forma Adjustments | Pro Forma Lexicon | ||||||||||||||
Revenues: | |||||||||||||||||
Collaborative research | $ | 3,437 | $ | 6,752 | $ | (6,752 | ) | (a) | $ | 3,437 | |||||||
Subscription and license fees | 218 | — | — | 218 | |||||||||||||
Total revenues | 3,655 | 6,752 | (6,752 | ) | 3,655 | ||||||||||||
Operating expenses: | |||||||||||||||||
Research and development | 61,413 | 6,305 | (6,305 | ) | (a) | 61,413 | |||||||||||
General and administrative | 15,535 | 450 | (450 | ) | (a) | 15,535 | |||||||||||
Total operating expenses | 76,948 | 6,755 | (6,755 | ) | 76,948 | ||||||||||||
Loss from operations | (73,293 | ) | (3 | ) | 3 | (73,293 | ) | ||||||||||
Gain on investments, net | 141 | — | — | 141 | |||||||||||||
Interest income | 468 | 3 | (3 | ) | (a) | 468 | |||||||||||
Interest expense | (2,093 | ) | — | — | (2,093 | ) | |||||||||||
Other expense, net | (4,025 | ) | — | 3,957 | (b) | (68 | ) | ||||||||||
Net loss before taxes | (78,802 | ) | — | 3,957 | (74,845 | ) | |||||||||||
Income tax benefit | 26 | — | — | 26 | |||||||||||||
Net loss attributable to Lexicon Pharmaceuticals, Inc. | $ | (78,776 | ) | $ | — | $ | 3,957 | $ | (74,819 | ) | |||||||
Net loss attributable to Lexicon Pharmaceuticals, Inc. per common share, basic and diluted | $ | (0.27 | ) | $ | (0.26 | ) | |||||||||||
Shares used in computing net loss attributable to Lexicon Pharmaceuticals, Inc. per common share, basic and diluted | 291,196 | 291,196 |
(a) | Adjustments to remove the operations of Symphony Icon for the period from January 1, 2010 to July 30, 2010, as Lexicon funded all operations during 2010 through the acquisition date of July 30, 2010. As Symphony Icon used the funding provided by Lexicon, Symphony Icon recorded revenue and expense, and Lexicon recorded expense. |
(b) | Adjustment to remove Lexicon's amortization of the Purchase Option asset for Lexicon's right to purchase Symphony Icon of $4.0 million during the nine months ended September 30, 2010. |
Lexicon | Icon | Pro Forma Adjustments | Pro Forma Lexicon | ||||||||||||||
Assets | |||||||||||||||||
Current assets: | |||||||||||||||||
Cash and cash equivalents | $ | 247,698 | $ | 5,406 | $ | (10,000 | ) | (a) | $ | 243,104 | |||||||
Short-term investments | 24,083 | — | — | 24,083 | |||||||||||||
Accounts receivable, net | 2,083 | — | (736 | ) | (e) | 1,347 | |||||||||||
Prepaid expenses and other current assets | 8,589 | 501 | (5,390 | ) | (b) | 3,700 | |||||||||||
Total current assets | 282,453 | 5,907 | (16,126 | ) | 272,234 | ||||||||||||
Property and equipment, net | 56,552 | — | — | 56,552 | |||||||||||||
Goodwill | 25,798 | — | 18,745 | (a) | 44,543 | ||||||||||||
Other intangible assets | — | — | 53,557 | (a) | 53,557 | ||||||||||||
Other assets | 352 | — | — | 352 | |||||||||||||
Total assets | $ | 365,155 | $ | 5,907 | $ | 56,176 | $ | 427,238 | |||||||||
Liabilities and Equity | |||||||||||||||||
Current liabilities: | |||||||||||||||||
Accounts payable | $ | 3,547 | $ | 779 | $ | (736 | ) | (e) | $ | 3,590 | |||||||
Accrued liabilities | 6,285 | 338 | — | 6,623 | |||||||||||||
Current portion of deferred revenue | 514 | 2,790 | (2,790 | ) | (c) | 514 | |||||||||||
Current portion of long-term debt | 17,100 | — | — | 17,100 | |||||||||||||
Total current liabilities | 27,446 | 3,907 | (3,526 | ) | 27,827 | ||||||||||||
Deferred revenue, net of current portion | 14,212 | — | — | 14,212 | |||||||||||||
Long-term debt | 27,922 | — | — | 27,922 | |||||||||||||
Deferred tax liability | — | — | 18,745 | (a) | 18,745 | ||||||||||||
Other long-term liabilities | 540 | — | 45,557 | (a) | 46,097 | ||||||||||||
Total liabilities | 70,120 | 3,907 | 60,776 | 134,803 | |||||||||||||
Equity: | |||||||||||||||||
Common stock | 338 | — | — | 338 | |||||||||||||
Additional paid-in capital | 917,828 | 45,000 | (45,000 | ) | (d) | 917,828 | |||||||||||
Accumulated deficit | (622,894 | ) | (43,000 | ) | 40,400 | (d) | (625,494 | ) | |||||||||
Treasury stock | (237 | ) | — | — | (237 | ) | |||||||||||
Total equity | 295,035 | 2,000 | (4,600 | ) | 292,435 | ||||||||||||
Total liabilities and equity | $ | 365,155 | $ | 5,907 | $ | 56,176 | $ | 427,238 |
(a) | Adjustments to reflect the purchase price paid for the acquisition of Symphony Icon ($10.0 million in cash and $45.6 million in long-term liabilities) and assets and liabilities acquired ($18.7 million in goodwill, $53.6 million in other intangible assets, and $18.7 million in deferred tax liability). |
(b) | Adjustments to remove prepaid expenses of $2.8 million that had been recorded by Lexicon related to Lexicon's funding of Symphony Icon's operations and remove the Purchase Option asset as of June 30, 2010 of $2.6 million. Lexicon provided funding to Symphony Icon, and prior to using that funding, Lexicon recorded this as a prepaid expense and Symphony Icon recorded this as deferred revenue. |
(c) | Adjustment to remove deferred revenue of $2.8 million that had been recorded by Symphony Icon related to Lexicon's funding of Symphony Icon's operations. |
(d) | Adjustments to remove the net equity of Symphony Icon of $2.0 million as of June 30, 2010 and the net balance of the Purchase Option asset as of June 30, 2010 of $2.6 million. |
(e) | Adjustments to remove amounts due to Lexicon from Symphony Icon. |