-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, B4dAsfJdSXodVgNV+gBZmanm1hgSiIiYXGof+zRh3OaOCCWxC4LUlfX7irl7/xln PlnyXCYW/PVXrIjF/GK0rQ== 0000899243-96-001098.txt : 19960816 0000899243-96-001098.hdr.sgml : 19960816 ACCESSION NUMBER: 0000899243-96-001098 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 19960630 FILED AS OF DATE: 19960814 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: ENERGY BIOSYSTEMS CORP CENTRAL INDEX KEY: 0000895677 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMMERCIAL PHYSICAL & BIOLOGICAL RESEARCH [8731] IRS NUMBER: 043078857 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-21130 FILM NUMBER: 96614245 BUSINESS ADDRESS: STREET 1: 4200 RESEARACH FOREST DR CITY: THE WOODLANDS STATE: TX ZIP: 77381 BUSINESS PHONE: 7133646100 10-Q 1 FORM 10-Q UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended June 30, 1996 or [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from _________ to _________ Commission file number: 0-21130 ENERGY BIOSYSTEMS CORPORATION (Exact name of registrant as specified in its charter) Delaware 04-3078857 (State or other jurisdiction of (IRS Employer incorporation or organization) Identification No.) 4200 Research Forest Drive The Woodlands, Texas 77381 (Address of principal executive offices) (zip code) (713) 364-6100 (Registrant's telephone number, including area code) Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No ----- ----- As of August 1, 1996 there were outstanding 11,318,210 shares of Common Stock, par value $.01 per share, of the registrant. 1 ENERGY BIOSYSTEMS CORPORATION Form 10-Q for the Quarter Ended June 30, 1996 INDEX
PART I. FINANCIAL INFORMATION Page --------------------- ---- Item 1. Financial Statements 3 Balance Sheets as of June 30, 1996 (Unaudited) and December 31, 1995 4 Statements of Operations for the Three and Six Months Ended June 30, 1996 and 1995 (Unaudited) 5 Statements of Cash Flows for the Six Months Ended June 30, 1996 and 1995 (Unaudited) 6 Notes to Financial Statements 7 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 8 PART II. OTHER INFORMATION ----------------- Item 4. Submission of Matters to a Vote of Security Holders 11 Item 6. Exhibits and Reports on Form 8-K 12 SIGNATURES 13 - ----------
2 ENERGY BIOSYSTEMS CORPORATION Part I - FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS The following unaudited financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made herein are adequate to make the information presented not misleading. These financial statements should be read in conjunction with the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1995. The information presented in the accompanying financial statements is unaudited, but in the opinion of management, reflects all adjustments (which include only normal recurring adjustments) necessary to present fairly such information. 3 ENERGY BIOSYSTEMS CORPORATION BALANCE SHEETS
June 30, December 31, 1996 1995 ASSETS ------------ ------------ ------ (Unaudited) Current assets: Cash and cash equivalents $ 4,351,827 $ 6,172,400 Short term investments 8,442,424 10,431,444 Prepaid expenses and other current assets 547,459 687,530 ------------ ------------ Total current assets $ 13,341,710 $ 17,291,374 Long term investments 1,989,917 2,492,874 Notes receivable 26,401 45,633 Furniture, equipment and leasehold improvements, net 3,227,128 3,322,609 Intangible and other assets, net 729,217 656,961 ------------ ------------ Total assets $ 19,314,373 $ 23,809,451 ============ ============ LIABILITIES & STOCKHOLDERS' EQUITY ---------------------------------- Current liabilities: Accounts payable $ 299,175 $ 494,307 Accrued liabilities 1,052 97,227 Current portion of deferred revenue 760,500 1,314,000 Current portion of obligations under capital lease 7,657 7,256 Note payable 164,564 294,713 ------------ ------------ Total current liabilities $ 1,232,948 $ 2,207,503 ------------ ------------ Long term liabilities: Capital lease obligations 7,700 11,632 Deferred revenue -- 13,500 ------------ ------------ Total long term liabilities $ 7,700 $ 25,132 ------------ ------------ Stockholders' equity: Series A Convertible Preferred Stock, $0.01 par value (liquidation value $24,000,000; 508,800 shares authorized, 480,000 shares issued and outstanding) 23,128,199 22,968,152 Common Stock, $0.01 par value (30,000,000 shares authorized, 11,309,355 and 10,584,269 issued and outstanding, respectively) 113,094 105,843 Additional paid-in capital 31,056,936 29,823,343 Accumulated deficit (36,224,504) (31,320,522) ------------ ------------ Total stockholders' equity $ 18,073,725 $ 21,576,816 ------------ ------------ Total liabilities and stockholders' equity $ 19,314,373 $ 23,809,451 ============ ============
The accompanying notes are an integral part of these financial statements. 4 ENERGY BIOSYSTEMS CORPORATION STATEMENTS OF OPERATIONS (Unaudited)
Three Months Ended Six Months Ended June 30, June 30, 1996 1995 1996 1995 ------------ ------------ ------------ ------------ REVENUES: Sponsored research revenues $ 381,035 $ 445,221 $ 881,507 $ 728,721 Interest and investment income 223,472 372,351 476,042 735,229 ----------- ----------- ----------- ----------- Total revenues 604,507 817,572 1,357,549 1,463,950 ----------- ----------- ----------- ----------- COSTS AND EXPENSES: Research and development 1,839,293 1,617,635 3,855,062 3,418,655 General and administrative 705,246 708,959 1,326,471 1,533,816 ----------- ----------- ----------- ----------- Total costs and expenses 2,544,539 2,326,594 5,181,533 4,952,471 ----------- ----------- ----------- ----------- NET LOSS $(1,940,032) $(1,509,022) (3,823,984) $(3,488,521) ----------- ----------- ----------- ----------- NET LOSS PER COMMON SHARE $ (0.23) $ (0.21) $ (0.46) $ (0.47) =========== =========== =========== =========== SHARES USED IN COMPUTING NET LOSS PER COMMON SHARE 11,239,483 10,176,995 11,117,242 10,101,444 =========== =========== =========== ===========
The accompanying notes are an integral part of these financial statements. 5 ENERGY BIOSYSTEMS CORPORATION STATEMENTS OF CASH FLOWS (Unaudited)
Six Months Ended June 30, 1996 1995 ------------ ----------- CASH FLOWS FROM OPERATING ACTIVITIES: Net loss $(3,823,984) $(3,488,521) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 530,460 437,846 Compensation expense related to stock options and stock issued for services rendered -- 62,500 Changes in assets and liabilities: Decrease (increase) in trading securities 2,952,105 (10,269,404) Decrease in prepaid expenses and other current assets 140,071 156,915 Increase in intangible and other assets and notes receivable (60,044) (173,164) Decrease in accounts payable and accrued liabilities (291,305) (481,791) Decrease in deferred revenues (567,000) (567,000) ----------- ----------- Net cash used in operating activities (1,119,697) (14,322,619) ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (427,959) (1,235,565) Net purchase of investments (460,128) (7,746,550) ----------- ----------- Net cash provided (used) in investing activities (888,087) (8,982,115) ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES: Payments on capital lease obligations (3,531) (5,811) Payment on notes payable (206,349) (225,842) Issuance of notes payable 76,200 85,522 Issuance of stock, net 320,891 94,281 ----------- ----------- Net cash provided by financing activities 187,211 (51,850) ----------- ----------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (1,820,573) (23,356,584) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 6,172,400 28,283,809 ----------- ----------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 4,351,827 $ 4,927,225 =========== ===========
The accompanying notes are an integral part of these financial statements. 6 ENERGY BIOSYSTEMS CORPORATION NOTES TO FINANCIAL STATEMENTS JUNE 30, 1996 (Unaudited) Note 1. - Basis of Presentation and Significant Accounting Policies Energy BioSystems Corporation (the "Company"), formerly Environmental BioScience Corporation, was incorporated in the State of Delaware on December 20, 1989. Since inception, the Company has devoted substantially all of its efforts to research and development. The Company's revenues consist of sponsored research revenues and interest income. Management of the Company anticipates continued operating losses for at least the next several years. The accompanying unaudited interim financial statements reflect all adjustments which, in the opinion of management, are necessary for a fair presentation of the results for the interim periods presented. These financial statements should be read in conjunction with the Company's Annual Report on Form 10-K, as filed with the Securities and Exchange Commission, for the fiscal year ended December 31, 1995. Net Loss Per Common Share Net loss per share has been computed by dividing the net loss, which has been increased for periodic accretion and accrued dividends on the Series A Convertible Preferred Stock issued in October 1994, by the weighted average number of shares of common stock outstanding during the period. In all applicable periods, common stock equivalents were antidilutive and, accordingly, were not included in the computation. Use of Estimates The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates. Note 2. - Series A Convertible Preferred Stock In October 1994, the Company offered and sold 480,000 shares of Series A Convertible Preferred Stock ("Preferred Stock") at $50.00 per share in a private placement. The net proceeds from the offering were approximately $22.2 million. The placement agents for the Preferred Stock received warrants to purchase an aggregate of 28,800 shares of Preferred Stock at an exercise price of $50.00 per share of Preferred Stock in addition to customary commissions. Dividends on the Preferred Stock are cumulative and payable semi-annually from October 27, 1994, at an annual rate equal to $4.00 per share if paid in cash and $4.50 per share if paid in common stock. During the second quarter of 1996, the Company paid $1,080,000 in dividends by issuing 153,907 shares of common stock. The shares of Preferred Stock are convertible into shares of the Company's common stock at the option 7 ENERGY BIOSYSTEMS CORPORATION of the holder at a conversion price equal to $8.25 per share of common stock, subject to adjustment in certain circumstances. The Preferred Stock, if not redeemed earlier, must be redeemed on November 7, 1999 at the redemption price. The redemption price, which is equal to $50.00 per share plus accrued and unpaid dividends, may be paid in shares of common stock or cash or in a combination of common stock and cash, at the Company's option. It is the Company's intent, however, to redeem the Preferred Stock for common stock. Accordingly, the Preferred Stock is included in stockholders' equity. The carrying amount of the Preferred Stock is increased for accrued and unpaid dividends plus periodic accretion, using the effective interest method, such that the carrying amount will equal the redemption amount on November 7, 1999. ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Overview Since its inception in December 1989, the Company has devoted substantially all resources to its research and development. To date, all of the Company's revenues have resulted from interest income and sponsored research payments from collaborative agreements. The Company has incurred cumulative net losses since inception and expects to incur substantial losses for at least the next several years, due primarily to the increase in its research and development activities and acceleration of the development of its biocatalyst, fermentation and bioreactor programs. The Company expects that losses will fluctuate from quarter to quarter and that such fluctuations may be substantial. As of June 30, 1996, the Company's accumulated deficit was $36,224,504. Results of Operations The Company had total revenues for the six months ended June 30, 1996 and 1995 of $1,357,549 and $1,463,950, respectively. The decrease resulted primarily from a decrease in interest and investment income, partially offset by an increase in sponsored research revenues. The Company had sponsored research revenues of $881,507 during the first six months of 1996 as compared to $728,721 during the first six months of 1995. The Company recognized revenues of $567,000 under its research collaboration agreement with Petrolite Corporation ("Petrolite") for each of the six month periods ended June 30, 1996 and 1995. Payments under the Petrolite agreement were initiated on April 1, 1992 and the final payment was received in March 1994. Revenue attributable to the Petrolite agreement, however, is recognized ratably over the period for which research and development costs are to be incurred under the terms of the agreement. As of June 30, 1996, an aggregate of $580,500 of the payments received under the Petrolite agreement was classified as deferred revenue and will be recognized as revenue in future periods. The Company recognized sponsored research revenues from the National Institute of Standards and Technology ("NIST") grant of $164,507 and $161,721, respectively, for the six months ended June 30, 1996 and 1995. In the six months ended June 30, 1996 the Company received the increase resulted from the Company's receipt of sponsored research revenue of $150,000 from an agreement with Carbide/Graphite Group, Inc. ("Carbide/Graphite") during the first six months of 1996. 8 ENERGY BIOSYSTEMS CORPORATION Interest and other investment income and other revenues decreased by $259,187 for the first six months of 1996 compared to the first six months of 1995 primarily as a result of the decrease in the available cash from which interest and investment income and capital gains are generated. The Company had total revenues for the three months ended June 30, 1996 and 1995 of $604,507 and $817,572, respectively. The Company had sponsored research revenues of $381,035 during the second quarter of 1996 as compared to $445,221 during the second quarter of 1995. The decrease in sponsored research revenues of $64,186 for the second quarter of 1996 compared to the second quarter of 1995 is attributable to the decrease difference in capital expenditures reimbursable expenses from a National Institutes of Science and Technology ("NIST") grant. The Company had interest and other investment income decrease by $148,879 for the three months ended June 30, 1996 compare to the second quarter of 1995 as a result of the decrease in available cash from which interest and other investment incomes are generated. The Company had research and development expenses for the three months ended June 30, 1996 and 1995 of $1,839,293 and $1,617,635, respectively, and for the six months ended June 30, 1996 and 1995 of $3,855,062 and $3,418,655, respectively. The increase in research and development expenses of $221,658 and $436,407, respectively for the three and six months ended June 30, 1996 as compared to the corresponding prior year periods resulted primarily from the addition of 16 research and development personnel and laboratory expansion. The Company expects its research and development expenses to increase during the remainder of 1996, reflecting increased expenditures related to hiring additional personnel and an approximate 4,500 square foot expansion of the Company's laboratory facilities completed at the end of the first quarter of 1996. The Company had general and administrative expenses for the three months ended June 30, 1996 and 1995 of $705,246 and $708,959, respectively, and for the six months ended June 30, 1996 and 1995 of $1,326,471 and $1,533,816, respectively. The decreases of $3,713 and $207,345, respectively for the three months and six months ended June 30, 1996 as compared to the corresponding prior year periods resulted primarily from a decrease in professional fees related to the adoption of the stock rights plan in the prior year. The Company expects a slight increase in its general and administrative expenses during the remainder of 1996 in support of its expanded research activities and corporate development activities. Liquidity and Capital Resources The Company completed its initial public offering in March 1993 resulting in net cash proceeds of approximately $14.9 million. In October 1994 the Company privately placed 480,000 shares of its Series A Convertible Preferred Stock resulting in net cash proceeds of approximately $22.2 million. Dividends on the Preferred Stock are cumulative from the date of the initial closing, October 27, 1994, and are payable in cash or common stock of the Company, or a combination thereof, at an annual rate equal to $4.00 per share if paid in cash and $4.50 per share if paid in common stock. The shares of Preferred Stock are convertible into shares of the Company's common stock at the option of the holder at a conversion price equal to $8.25 per share of common stock, subject to adjustment in 9 ENERGY BIOSYSTEMS CORPORATION certain circumstances. During the second quarter of 1996 the Company paid $1,080,000 in dividends by issuing 153,907 shares of common stock. Prior to its initial public offering, the Company had financed its operations through private placements of equity securities, revenues from collaborative research agreements and interest income earned on the net proceeds from these private placements. For the six months ended June 30, 1996, the Company used $4,071,802 of net cash in operating activities (excluding the net sales and purchases of trading securities), incurred $888,087 in capital expenditures and received $187,211 from financing activities. At June 30, 1996, the Company had cash, cash equivalents, and short term investments totaling $12,794,251 and working capital of $12,108,762. The Company intends to spend approximately $400,000 during the remainder of 1996 for the purchase of laboratory and analytical instrumentation. The Company also expects to incur substantial additional research and development expenses, including expenses associated with biocatalyst, fermentation and bioreactor development. The Company has funding commitments through 1996 requiring the Company to spend approximately $37,400 under research and development agreements. The Company also expects its general and administrative expenses to increase as its adds marketing, sales and other personnel and prepares for the commercialization of its proprietary biocatalytic desulfurization ("BDS") technology. To supplement its research and development budgets, the Company intends to seek additional collaborative research and development agreements with corporate partners. In this regard, the Company has entered into collaborative agreements with The Petrolite Corporation, the Exploration and Production Technology Division of Texaco, Inc., Total Raffinage Distribution S.A., The M. W. Kellogg Company, Koch Refining Company and Carbide/Graphite Group, Inc., among others, as more fully described in the Company's Annual Report on Form 10-K for the year ended December 31, 1995. The Company believes that its available cash, investments and interest income will be adequate to satisfy its funding needs through late 1997 to early 1998. The Company's future funding requirements will depend on many factors, including the progress of the Company's research and development, timing of environmental regulations, the rate of technological advances, determinations as to the commercial potential of the Company's technology under development, the status of competitive technology, the establishment of biocatalyst manufacturing capacity or third-party manufacturing arrangements and the establishment of collaborative relationships. The Company may seek additional funding through public or private financings, including equity financings, and through collaborative arrangements. Forward Looking Statements This Form 10-Q includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this Form 10-Q are forward-looking statements. The expectations reflected in the forward-looking statements are based on the Company's current views 10 ENERGY BIOSYSTEMS CORPORATION with respect to future events as well as assumptions made by and information currently available to management. Important factors that could cause actual results to differ materially from expectations ("Cautionary Statements") are disclosed in this Form 10-Q and in the Company's Annual Report on Form 10-K for the year ended December 31, 1995 (the "Form 10-K"), including without limitation under the caption "Liquidity and Capital Resources" included in this Form 10-Q and under the caption "Item 1. Business - Risk Factors" in the Form 10-K". All subsequent written and oral forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by the Cautionary Statements. Part II - OTHER INFORMATION ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS Proposal 1: The Election of Directors At the Company's 1996 Annual Meeting of Stockholders held June 5, 1996 the following individuals were elected as directors to hold office until the next annual meeting of the stockholders of the Company or until their successors have been duly elected and qualified.
For Withheld William M. Gottwald, M.D. 11,708,468 8,500 Bernard S. Lee, Ph.D. 11,708,468 8,500 Ramon Lopez 11,705,968 11,000 Edward B. Lurier 11,708,468 8,500 Thomas E. Messmore 11,708,468 8,500 Daniel J. Monticello, Ph.D. 11,708,468 8,500 William E. Nasser 11,706,468 10,500 John T. Preston 11,706,468 10,500 John H. Webb 11,705,148 11,820 William D. Young 11,706,368 10,600 Proposal 2: The approval of the appointment of Arthur Andersen LLP as the Company's independent public accounts for 1996. For Against Abstain 11,702,068 6,900 8,000
11 ENERGY BIOSYSTEMS CORPORATION ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K a. Exhibits 10.1 Extension and Assignment of Research Collaboration Agreement, dated July 3, 1996, between the Company and Texaco Group, Inc. 11.1 Statement regarding Computation of Per Share Earnings. 27.1 Financial Data Schedule b. Reports on Form 8-K None. 12 ENERGY BIOSYSTEMS CORPORATION 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 thereunto duly authorized. ENERGY BIOSYSTEMS CORPORATION Date: August 13, 1996 By: /s/ John H. Webb ---------------- John H. Webb President and Chief Executive Officer Date: August 13, 1996 By: /s/ Paul G. Brown III --------------------- Paul G. Brown III Vice President, Finance and Administration 13 ENERGY BIOSYSTEMS CORPORATION INDEX TO EXHIBITS
Exhibit Page Number Description of Exhibits Number - ------- ----------------------- ------ 10.1 Extension and Assignment of Research Collaboration Agreement, dated July 3, 1996, between the Company and Texaco Group, Inc. 15 11.1 Statement regarding Computation of Per Share Earnings. 16 27.1 Financial Data Schedule 21
EX-10.1 2 EXTENSION AND ASSIGNMENT OF RESEARCH COLLABORATION ENERGY BIOSYSTEMS CORPORATION EXHIBIT 10.1 EXTENSION OF RESEARCH COLLABORATION AGREEMENT The parties to the Research Collaboration Agreement dated July 8, 1993, Energy Biosystems Corporation and Texaco Group Inc. (by assignment from Texaco Inc.), hereby agree to extend this Agreement for one year until July 8, 1997 under the same terms and conditions. ENERGY BIOSYSTEMS CORPORATION By: /s/ MARK W. JOHN ---------------- Name: Mark W. John Title: Vice President - Sales & Marketing Date: 07/18/96 TEXACO GROUP INC. By: /s/ P.L. SIGWARDT ----------------- Name: P.L. Sigwardt Title: General Manager Date: 07/03/96 EX-11.1 3 STATEMENT REGARDING COMPUTATION OF PER SHARE EARNI ENERGY BIOSYSTEMS CORPORATION EXHIBIT 11.1 STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS The following schedules reflect the information used in calculating the number of shares in the computation of net loss per share for each of the periods set forth in the Statements of Operations. ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS FOR THE SIX MONTHS ENDED JUNE 30, 1996 WEIGHTED AVERAGE SHARES OUTSTANDING: TOTAL # DAYS SHARES OUTSTANDING - ------------------------------------------ 10,584,268 x 23 = 243,438,164 11,107,568 x 14 = 155,505,952 11,139,268 x 27 = 300,760,236 11,140,768 x 8 = 89,126,144 11,142,868 x 55 = 612,857,740 11,301,975 x 28 = 316,455,300 11,302,025 x 16 = 180,832,400 11,303,525 x 7 = 79,124,675 11,309,295 x 1 = 11,309,295 11,309,355 x 3 = 33,928,065 -------- --------------- 91 2,023,337,971 / 91= 11,117,242 ========== FOR THE SIX MONTHS ENDED JUNE 30, 1996 LOSS PER SHARE: Net Loss plus dividend accrual plus accretion of offering costs ($5,064,031)= ($0.46) ------------ ========== Weighted Avg. Shares 11,117,242
ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS FOR THE QUARTER ENDED JUNE 30, 1996 WEIGHTED AVERAGE SHARES OUTSTANDING: TOTAL # DAYS SHARES OUTSTANDING - ------------------------------------ 11,142,868 x 36 = 401,143,248 11,301,975 x 28 = 316,455,300 11,302,025 x 16 = 180,832,400 11,303,525 x 7 = 79,124,675 11,309,295 x 1 = 11,309,295 11,309,355 x 3 = 33,928,065 ---------- ------------ 90 902,254,710 / 91 = 11,239,483 ========== FOR THE QUARTER ENDED JUNE 30, 1996 LOSS PER SHARE: Net Loss plus dividend accrual plus accretion of offering costs ($2,560,952)= ($0.23) ----------- ========== Weighted Avg. Shares 11,239,483
ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS FOR THE SIX MONTHS ENDED JUNE 30, 1995 WEIGHTED AVERAGE SHARES OUTSTANDING: TOTAL # DAYS SHARES OUTSTANDING - -------------------------------------- 9,988,409 x 2 = 19,976,818 9,998,409 x 28 = 279,955,452 9,999,404 x 4 = 39,997,616 10,000,604 x 4 = 40,002,416 10,040,604 x 16 = 160,649,664 10,041,604 x 1 = 10,041,604 10,046,604 x 62 = 622,889,448 10,228,645 x 21 = 214,801,545 10,233,645 x 43 = 440,046,735 -------- ------------- 181 1,828,361,298 / 91 = 10,101,444 ========== FOR THE SIX MONTHS ENDED JUNE 30, 1995 LOSS PER SHARE: Net Loss plus dividend accrual plus accretion of offering costs ($4,720,843)= ($0.47 ----------- ========== Weighted Avg. Shares 10,101,444
ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS FOR THE THREE MONTHS ENDED JUNE 30, 1995 WEIGHTED AVERAGE SHARES OUTSTANDING: TOTAL # DAYS SHARES OUTSTANDING - -------------------------------------- 10,046,604 x 27 = 271,258,308 10,228,645 x 21 = 214,801,545 10,233,645 x 43 = 440,046,735 -------- ------------ 91 926,106,588 / 91 = 10,176,995 ========== FOR THE THREE MONTHS ENDED JUNE 30, 1995 LOSS PER SHARE: Net Loss plus dividend accrual plus accretion of offering costs ($2,129,003) = ($0.21) ------------ ========== Weighted Avg. Shares 10,176,995
EX-27 4 ARTICLE 5 - FINANCIAL DATA SCHEDULE
5 THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE FINANCIAL STATEMENTS INCLUDED IN THE REGISTRANTS QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS. 6-MOS DEC-31-1996 JAN-01-1996 JUN-30-1996 4,351,827 10,432,341 110,847 0 15,144 15,331,627 5,641,802 2,414,674 19,314,373 1,232,948 0 0 23,128,199 113,094 31,056,936 19,314,373 0 881,507 0 0 5,181,537 0 0 (3,823,984) 0 (3,823,984) 0 0 0 (3,823,984) (0.46) 0
-----END PRIVACY-ENHANCED MESSAGE-----