MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2007
1. SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Organization and Basis of Presentation
Monogram Biosciences, or the Company, is a life sciences company committed to advancing personalized medicine and improving patient outcomes through the development of innovative molecular diagnostics products that
guide and target the most appropriate treatments. Through a comprehensive understanding of genetics, biology and pathology of particular diseases, Monogram Biosciences has pioneered and are developing molecular diagnostics and laboratory services
that are designed to:
|
|
|
enable physicians to better manage infectious diseases and cancers by providing the critical information that helps them prescribe personalized treatments for
patients by matching the underlying molecular features of an individual patients disease to the drug expected to have maximal therapeutic benefit; and
|
|
|
|
enable pharmaceutical companies to develop new and improved anti-viral therapeutics and targeted cancer therapeutics more efficiently and cost effectively by
providing enhanced patient selection and monitoring capabilities throughout the development process.
|
Over the last
several years, Monogram Biosciences has built a business based on the personalized medicine approach in HIV drug resistance testing. The Company intends to leverage the experience and infrastructure it has built in the HIV market to the
substantially larger market opportunity of cancer utilizing the proprietary
VeraTag
technology. In the future, we plan to seek opportunities to address an even broader range of serious diseases. Monogram Biosciences was incorporated in the
state of Delaware, in November 1995, and commenced commercial operations in 1999.
Principles of Consolidation
In November 2007, the Company established its first wholly-owned subsidiary, Monogram France SAS, in connection with the non-exclusive Collaboration
Agreement with Pfizer Inc. The financial statements include the accounts of Monogram Biosciences and its wholly-owned subsidiary. Intercompany transactions and balances have been eliminated.
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 amounts reported in the financial statements and accompanying notes. Actual results could differ from those
estimates.
Foreign Currencies
The
Companys international entity operates in a U.S. dollar functional environment, and therefore, the foreign currency assets and liabilities are remeasured into the U.S. dollar at current exchange rates, except for non-monetary assets and
liabilities, which are measured at historical exchange rates. Revenues and expenses are generally remeasured at an average exchange rate in effect during each period. Gains or losses from foreign currency remeasurement are included in other income
(expense).
Fair Value of Financial Instruments
The carrying value of cash and cash equivalents, short-term investments, accounts receivable, accounts payable, other accrued expenses and short-term obligations approximate fair value based on the highly liquid, short-term nature of these
instruments. The Company also has long-term instruments consisting of debt
69
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
obligations. The Company values debt obligations in accordance with the guidelines set forth in SFAS 155, Accounting for Certain Hybrid Financial
Instruments and SFAS 159, The Fair Value Option for Financial Assets and Financial Liabilities using the framework established by SFAS 157, Fair Value Measurements for measuring fair value.
Cash Equivalents
The Company considers all highly
liquid investments with original maturities of three months or less from the date of purchase to be cash equivalents. Management determines the appropriate classification of its cash equivalents and investment securities at the time of purchase and
reevaluates such determination as of each balance sheet date.
Short-Term Investments
Available-for-sale securities are carried at fair value, with the unrealized gains and losses reported in comprehensive income (loss). The amortized cost
of debt securities in this category 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,
if any, on available-for-sale securities are included in other income or expense. The cost of securities sold is based on the specific identification method. Interest and dividends on securities classified as available-for-sale are included in
interest income.
Cumulative Effect of Change in Accounting Principle.
The Company elected to early adopt SFAS 159, effective January 1, 2007, to measure the fair value of the Pfizer Note as a hybrid debt instrument in its entirety with adjustments to the fair value reflected as a
non-operating expense in the statement of operations. The impact of adopting SFAS 159 resulted in an adjustment for the cumulative effect of change in accounting principle of $2.2 million for the year ended December 31, 2007.
Significant Concentrations
The Company invests its
cash, cash equivalents and short-term investments in U.S. government and agency securities, debt instruments of financial institutions and corporations, and money market funds with strong credit ratings. Pursuant to the Companys investment
guidelines, the investment portfolio should have an overall weighted-average maturity of less than 12 months with no one individual security having a maturity of greater than 24 months. Management believes that its investment guidelines limit credit
risk and maintain liquidity.
The Company has significant customer concentration and the loss of any major customer or the reduced use of
its products by a major customer could have a significant negative impact on the Companys revenue. In 2007, 2006 and 2005, approximately 29%, 21% and 22%, respectively of the Companys revenues were derived from tests performed for the
beneficiaries of the Medicare and Medicaid programs. Additionally, in 2007, 2006 and 2005, Pfizer Inc represented approximately 6%, 19% and 19%, Quest Diagnostics Incorporated represented approximately 11% for each year, GlaxoSmithKline represented
approximately 2%, 6% and 10%, and Laboratory Corporation of America represented approximately 11%, 6% and 6% of our total revenue, respectively. Gross accounts receivable balances from Medicare and Medicaid represented 32% and 27% of gross accounts
receivable balance at December 31, 2007 and 2006, respectively.
The Company purchases various testing materials from single qualified
suppliers. Any extended interruption in the supply of these materials could result in the Companys inability to secure sufficient materials to conduct business and meet customer demand.
70
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
Inventory
Inventory is stated at the lower of standard cost, which approximates actual cost on a first-in, first-out basis, or market. If inventory costs exceed expected market value due to obsolescence or lack of demand,
reserves are recorded for the difference between the cost and the market value. These reserves are based on estimates.
Property and Equipment
Property and equipment are recorded at cost and are depreciated using the straight-line method over the estimated useful lives of the
assets, generally five years. Capitalized software includes software and external consulting costs incurred to implement new information systems. Computer hardware and capitalized software are depreciated over three to five years. Leasehold
improvements are amortized over the shorter of the estimated useful life of the assets or the lease term.
Contingent Value Rights
As part of the merger with ACLARA BioSciences, Inc. (ACLARA), the Company issued Contingent Value Rights (CVR) to ACLARA
stockholders and was obligated to issue CVRs to holders of assumed ACLARA stock options upon future exercise of those options. In June 2006, the amount payable related to the outstanding CVRs was determined at $0.88 per CVR and a cash payment of
approximately $57.0 million was made to CVR holders on June 14, 2006. Holders of assumed ACLARA options are entitled to receive a cash payment of $0.88, upon future exercise of those options, for each CVR that would have been issuable to them
had the option been exercised prior to the CVR maturity date.
The liability under the CVRs was recorded at the closing of the merger with
ACLARA at fair value, estimated using a calculation based on a Black-Scholes valuation of the underlying CVR securities of $0.66 per CVR. Subsequent to the closing of the merger and through June 14, 2006, an active trading market had been
established and as a result, this liability was revalued based on the actual closing price of the CVRs on the OTC Bulletin Board at the end of each quarter. In addition, the Company records an additional liability each quarter for additional CVRs
related to assumed ACLARA stock options as they vest during each quarter.
Goodwill, Other Intangible Assets and Impairment of Long-Lived Assets
Goodwill represents the excess of the purchase consideration over the fair values of the identifiable assets acquired and liabilities
assumed from the Companys merger with ACLARA. Goodwill is not amortized but, in accordance with Statement of Financial Accounting Standards No. 142 Goodwill and Other Intangible Assets (SFAS 142), the Company tests
for impairment of goodwill on an annual basis and at any other time if events occur or circumstances indicate that the carrying amount of goodwill may not be recoverable.
Other intangible assets include acquired developed product technology, costs of patents and patent applications related to products and products in development, which are capitalized and amortized on a straight- line
basis over their estimated useful lives. Circumstances that could trigger an impairment test include but are not limited to: a significant adverse change in the business or legal factors; an adverse action or assessment by a regulator; unanticipated
competition or loss of key personnel.
Revenue Recognition
Product revenue is recognized upon completion of tests made on samples provided by customers and the shipment of test results to those customers. Services are provided to certain patients covered by various
third-party payer programs, such as Medicare and Medicaid. Billings for services under third-party payer programs are
71
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
included in product revenue, net of allowances, for differences between the amounts billed and estimated receipts under such programs. The Company estimates
these allowances based on historical payment information and current sales data. If the government and other third-party payers significantly change their reimbursement policies, an adjustment to the allowance may be necessary. Revenue generated
from our database of resistance test results is recognized when earned under the terms of the related agreements, generally upon shipment of the requested reports.
Contract revenue consists of revenue generated from NIH grants, commercial assay development and other non-product revenue. NIH grant revenue is recorded on a reimbursement basis as grant costs are incurred. The costs
associated with contract revenue are included in research and development expenses. For commercial and research collaborations, the Company recognizes non-refundable milestone payments received related to substantive at-risk milestones when
performance of the milestone under the terms of the collaboration is achieved and there are no further performance obligations. Research and development fees from commercial collaboration agreements are generally recognized as revenue on a
straight-line basis over the life of the collaboration agreement or as the research work is performed. Up front payments received in advance of meeting the revenue recognition criteria described above are deferred.
License revenue consists of up-front license fees when the earnings process is complete and no further obligations exist. If further obligations exist,
the up-front license fee is recognized ratably over the obligation period. Royalties received are recorded as earned in accordance with contract terms, when third-party results are reliably measured and collectibility is reasonably assured.
In accordance with Emerging Issues Task Force Issue No. 00-21, Revenue Arrangements with Multiple Deliverables, (EITF
00-21) revenue arrangements entered into after June 15, 2003, that include multiple element arrangements are analyzed to determine whether the deliverables are divided into separate units of accounting or as a single unit of accounting.
Revenues are allocated to a delivered product or service when all of the following criteria are met: (1) the delivered item has value to the customer on a standalone basis; (2) there is objective and reliable evidence of the fair value of
the undelivered item; and (3) if the arrangement includes a general right of return relative to the delivered item, delivery or performance of the undelivered item is considered probable and substantially in our control. If all of the three
required criteria under EITF 00-21 are met, then the deliverables would be accounted for separately, completed as performed. Otherwise, the arrangement would be accounted for as a single unit of accounting and the payments for performance
obligations are recognized as revenue over the estimated period of when the performance obligations are performed. If the Company cannot reasonably estimate when our performance obligation either ceases or becomes inconsequential, then revenue is
deferred until the Company can reasonably estimate when the performance obligation ceases or becomes inconsequential.
Accounts Receivable
The process for estimating the collectibility of receivables involves significant assumptions and judgments. Billings for services
under third-party payer programs are recorded as revenue net of allowances for differences between amounts billed and the estimated receipts under such programs. Adjustments to the estimated receipts, based on final settlement with the third-party
payers, are recorded upon settlement as an adjustment to net revenue. In addition, the Company reviews and estimates the collectibility of receivables based on the period of time such receivables have been outstanding. Historical collection and
payer reimbursement experience is an integral part of the estimation process related to the allowance for doubtful accounts. Adjustments to the allowance for doubtful accounts estimate are included in general and administrative expenses. The Company
writes off accounts against the allowance for doubtful accounts when they are deemed to be uncollectible.
72
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
Research and Development
The Company expenses research and development costs as incurred. Research and development expenses consist primarily of salaries and related personnel costs, materials, supply costs for prototypes, and include costs
associated with contract revenue. In addition, research and development expenses include costs related to clinical trials and validation of the Companys testing processes and procedures and related overhead expenses.
Advertising Expenses
The Company expenses the costs
of advertising, which include promotional expenses, as incurred. Advertising expenses were $6.5 million, $4.7 million and $4.0 million for the years ended December 31, 2007, 2006 and 2005, respectively, and were recorded as sales and marketing
expenses. Certain advertising expenses, included in total advertising expenses, are reimbursable under the Pfizer Collaboration Agreement, in place in 2006, which were $3.0 million and $1.2 million, as of December 31, 2007 and 2006,
respectively.
Loss Per Common Share
Basic loss per common share is calculated based on the weighted-average number of common shares outstanding during the periods presented. Diluted loss per common share would give effect to the dilutive impact of potential common shares,
which consists of convertible preferred stock (using the as-if converted method), and stock options and warrants (using the treasury stock method). Potentially dilutive securities have been excluded from the diluted loss per common share
computations in all years presented as such securities have an anti-dilutive effect on loss per common share due to the Companys net loss.
The following outstanding convertible promissory notes, on an as if converted basis, and options and warrants, were excluded from the computation of diluted loss per common share as these potentially dilutive securities had an anti-dilutive
effect:
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
2007
|
|
2006
|
|
2005
|
|
|
(In thousands)
|
3% Convertible promissory note (as if converted basis)
|
|
9,243
|
|
9,243
|
|
|
0% Convertible promissory note (as if converted basis)
|
|
11,905
|
|
|
|
|
Outstanding warrants
|
|
62
|
|
819
|
|
2,358
|
Outstanding stock options
|
|
20,320
|
|
19,211
|
|
18,341
|
|
|
|
|
|
|
|
Total
|
|
41,530
|
|
29,273
|
|
20,699
|
|
|
|
|
|
|
|
Stock-Based Compensation
Effective January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123R Share Based Payment (SFAS 123R) under provisions of Staff Accounting Bulletin
No. 107 (SAB 107), using the modified prospective approach and, therefore, has not restated results for prior periods. Under this approach, stock-based compensation cost is measured at the grant date, based on the estimated fair
value of the award. Pursuant to the provisions of SFAS 123R, the Company records stock-based compensation as a charge to earnings, net of the estimated impact of forfeited awards. As such, the Company recognized stock-based compensation cost only
for those stock-based awards that are estimated to ultimately vest over their requisite service period, based on the vesting provisions of the individual grants. The Company has no awards with market or performance conditions.
73
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
In November 2005, the Financial Accounting Standards Board, or FASB, issued FASB Staff Position
No. FAS 123R-3, Transition Election Related to Accounting for Tax Effects of Share-Based Payment Awards. The Company elected to adopt the alternative transition method provided in this FASB Staff Position for calculating the tax effects
of share-based compensation pursuant to SFAS 123R. The alternative transition method includes a simplified method to establish the beginning balance of the additional paid-in capital pool related to the tax effects of employee share-based
compensation, which is available to absorb tax deficiencies recognized subsequent to the adoption of SFAS 123R. There was no tax benefit realized upon exercise of stock options in 2007 and 2006.
Prior to the adoption of SFAS 123R, the Company accounted for stock-based awards under the intrinsic method of Accounting Principles Board Opinion
No. 25, Accounting for Stock Issued to Employees (APB 25) and made pro forma footnote disclosures as required by Statement of Financial Accounting Standards No. 148, Accounting For Stock-Based
CompensationTransition and Disclosure, which amended Statement of Financial Accounting Standards No. 123, Accounting For Stock-Based Compensation. See Note 8, Capital Stock for further discussion of employee
stock-based compensation.
The Company accounts for stock option grants to non-employees in accordance with the Emerging Issues Task Force
Consensus No. 96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services, which requires the options subject to vesting to be periodically
re-valued over their service periods, which approximates the vesting period. The impact of these options has not been material.
Comprehensive Loss
Comprehensive loss is comprised of net loss and other comprehensive income (loss). Other comprehensive income (loss) includes certain
changes in equity that are recorded within accumulated other income (loss), including unrealized gains (losses) on available-for-sale securities and foreign currency translation adjustments.
Segment Reporting
The Company currently operates in
a single business segment as there is only one measurement of profit (loss) for its operations.
Recent Accounting Pronouncements
In December 2007, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 141 (revised
2007), Business Combinations (FAS 141R). FAS 141R establishes principles and requirements for how the acquirer in a business combination recognizes and measures in its financial statements the fair value of
identifiable assets acquired, the liabilities assumed and any noncontrolling interest in the acquiree at the acquisition date. FAS 141R determines what information to disclose to enable users of the financial statements to evaluate the nature
and financial effects of the business combination. FAS 141R applies prospectively and is effective for fiscal years beginning on or after December 15, 2008. The Company is currently evaluating the potential impact, if any, of the adoption
of FAS 141R on its consolidated financial position, results of operations and cash flows.
In December 2007, the FASB issued FAS
No. 160, Noncontrolling Interests in Consolidated Financial Statements (FAS 160), an amendment of Accounting Research Bulletin No. 51, Consolidated Financial Statements (ARB 51).
FAS 160 changes the accounting and reporting for minority interests, which will be
74
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
recharacterized as noncontrolling interests and classified as a component of equity. This new consolidation method significantly changes the accounting for
transactions with minority interest holders. FAS 160 is effective for fiscal years beginning after December 15, 2008. The Company plans to adopt FAS 160 beginning in the first quarter of fiscal year 2009. The Company is evaluating the
impact the adoption of FAS 160 will have on its consolidated financial position and results of operations and cash flows.
2. SHORT-TERM
INVESTMENTS
The amortized cost, gross unrealized gains and losses, and estimated fair value for available-for-sale securities by major
security type and class of security are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
2007
|
|
2006
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Holding
Loss
|
|
|
Estimated
Fair Value
|
|
Amortized
Cost
|
|
Gross
Unrealized
Holding
Loss
|
|
|
Estimated
Fair Value
|
|
|
(In thousands)
|
Short term investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Paper
|
|
$
|
11,858
|
|
$
|
(30
|
)
|
|
$
|
11,828
|
|
$
|
22,991
|
|
$
|
(124
|
)
|
|
$
|
22,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gains and realized losses upon the sale of short-term investments have not been
significant for any periods presented.
3. PROPERTY AND EQUIPMENT
Property and equipment consists of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
Machinery, equipment and furniture
|
|
$
|
16,004
|
|
|
$
|
15,500
|
|
Equipment under capital lease
|
|
|
375
|
|
|
|
375
|
|
Leasehold improvements
|
|
|
7,679
|
|
|
|
7,572
|
|
Capitalized software
|
|
|
5,186
|
|
|
|
4,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,244
|
|
|
|
27,796
|
|
Less accumulated depreciation and amortization
|
|
|
(21,579
|
)
|
|
|
(20,333
|
)
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
7,665
|
|
|
$
|
7,463
|
|
|
|
|
|
|
|
|
|
|
75
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
Amortization of assets under capital leases as of December 31, 2007 was $74,000, $88,000 and
$88,000 in 2007, 2006 and 2005, respectively. Accumulated amortization of those leased assets was $174,000 and $146,000 at December 31, 2007 and 2006, respectively.
4. GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill represents the excess of the purchase consideration
over the fair values of the identifiable assets acquired and liabilities assumed from the Companys merger with ACLARA, which closed in December 2004. Goodwill was $9.9 million at December 31, 2007. The Company tests for impairment of
goodwill on an annual basis and at any other time if events occur or circumstances indicate that the carrying amount of goodwill may not be recoverable.
Measurement of fair value is determined using the income approach. The income approach focuses on the income-producing capability of an asset, measuring the current value of the asset by calculating the present value
of its future economic benefits such as cash earnings, cost savings, tax deductions, and proceeds from disposition. Value indications are developed by discounting expected cash flows to their present value at a rate of return that incorporates the
risk-free rate for the use of funds, the expected rate of inflation and risks associated with the particular investment. If the carrying amount of goodwill exceeds the implied fair value, an impairment loss will be recorded in operating income
(loss).
Patents represent costs of patents and patent applications related to products and products in development, which are capitalized
and amortized on a straight-line basis over their estimated useful lives. In 2007, patents are considered short-term in nature and included in other current assets. In 2006, patents were considered long-term and are included in other assets.
Other intangible assets are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
2007
|
|
2006
|
|
|
Cost
|
|
Accumulated
Amortization
|
|
|
Net of
Accumulated
Amortization
|
|
Cost
|
|
Accumulated
Amortization
|
|
|
Net of
Accumulated
Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Patents
|
|
$
|
2,252
|
|
$
|
(1,880
|
)
|
|
$
|
372
|
|
$
|
2,264
|
|
$
|
(1,383
|
)
|
|
$
|
881
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization expense of other intangible assets was $0.5 million, $1.0 million and $0.2 million in
2007, 2006 and 2005, respectively.
5. ACCRUED LIABILITIES
Accrued liabilities consist of the following:
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
2007
|
|
2006
|
|
|
(In thousands)
|
Accrued royalty
|
|
$
|
607
|
|
$
|
1,411
|
Accrued professional fees
|
|
|
736
|
|
|
988
|
Accrued marketing expenses
|
|
|
530
|
|
|
577
|
Accrued materials and supplies
|
|
|
39
|
|
|
384
|
Accrued facilities expenses
|
|
|
257
|
|
|
238
|
Other
|
|
|
1,649
|
|
|
1,122
|
|
|
|
|
|
|
|
Total accrued liabilities
|
|
$
|
3,818
|
|
$
|
4,720
|
|
|
|
|
|
|
|
76
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
6. CONTINGENT VALUE RIGHTS
As part of the merger with ACLARA BioSciences, Inc. (ACLARA), the Company issued Contingent Value Rights (CVR) to ACLARA stockholders and was obligated to issue CVRs to holders of assumed
ACLARA stock options upon future exercise of those options. In June 2006, the amount payable related to the outstanding CVRs was determined at $0.88 per CVR and a cash payment of approximately $57.0 million was made to CVR holders on June 14,
2006. Holders of assumed ACLARA options are entitled to receive a cash payment of $0.88, upon future exercise of those options, for each CVR that would have been issuable to them had the option been exercised prior to the CVR maturity date. At
December 31, 2007 and 2006, assumed ACLARA options to purchase 2.3 million and 3.3 million shares, respectively, of the Companys common stock were outstanding, of which approximately 14,500 shares remain unvested at
December 31, 2007. As of December 31, 2006, approximately 3.1 million shares were vested.
The aggregate potential liability
related to all these options at December 31, 2007 and 2006, was $2.1 million and $3.0 million, respectively. Of this, $2.1 million and $2.8 million is reflected on the balance sheet in current liabilities at December 31, 2007 and 2006,
respectively, with respect to options vested. The remainder will be recognized as the remaining options vest in the future. Upon exercise of these vested options subsequent to December 31, 2007, the Company will receive aggregate exercise
proceeds of $4.7 million.
The liability under the CVRs was recorded at the closing of the merger with ACLARA at fair value, estimated
using a calculation based on a Black-Scholes valuation of the underlying CVR securities of $0.66 per CVR. Subsequent to the closing of the merger, an active trading market had been established and as a result, this liability was revalued based on
the actual closing price of the CVRs on the OTC Bulletin Board at the end of each quarter. In addition, the Company records an additional CVR liability each quarter related to assumed ACLARA stock options as they vest during each quarter. The
Company recorded $0.4 million, $0.8 million and $1.1 million for additional CVRs related to the stock options assumed that vested during the year ended December 31, 2007, 2006 and 2005, respectively.
7. COMMITMENTS AND CONTINGENCIES
As of
December 31, 2007, the Company held a lease of building and subleases of office space in South San Francisco, California as follows:
|
|
|
A lease of an approximately 41,000 square foot laboratory and office space through April 2018;
|
|
|
|
A sublease of approximately 27,000 square feet of office space through May 2011;
|
|
|
|
A sublease of approximately 9,000 square feet of office space through August 2008.
|
The Company also entered into a lease of an approximately 40,000 square foot facility of laboratory and office space, in South San Francisco, California;
which will enable us to consolidate our operations and allow for anticipated growth and expansion. The Company anticipates utilizing this space in May 2008. The lease expires in April 2018.
In August 2006, the Company entered into a loan agreement of $0.8 million to finance its insurance premiums at an interest rate of 7.84% per annum.
The loan was paid in full in January 2007, and the amount outstanding at December 31, 2006, was $0.4 million, included in current liabilities.
In June 2002, the Company assigned a lease of excess laboratory and office space and sold the related leasehold improvements and equipment to a third party. In October 2007, we extended the terms of the subleased
77
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
office space relating to this lease assignment, which decreases our payment obligation in the event of default by the assignee. In the event of default by
the assignee, the Company would be contractually obligated for payments under the lease of: $0.6 million in 2008; $0.6 million in 2009; $0.7 million in 2010 and $0.3 million in 2011.
As of December 31, 2007 and 2006, the Company had amounts outstanding under equipment financing arrangements, which bear interest at a
weighted-average fixed rate of approximately 8.3% and 7.9%, respectively. Payments are due, in monthly installments, through March 2010. The carrying amount of the equipment approximates the corresponding loan balance.
As a result of the merger with ACLARA, at December 31, 2004, the Company assumed the lease for a facility of approximately 44,200 square feet of
office and laboratory space in Mountain View, California. On February 7, 2007, the Company entered into a lease termination agreement with the landlord to terminate the lease prior to its scheduled expiry. The termination of the lease was
subject to a specified third party executing a new lease with the landlord on terms and conditions satisfactory to the landlord and the landlord subsequently notified the Company that this occurred. The Company has an obligation to pay the landlord
specified amounts over the remainder of the former lease term, or through June 2009. As of December 31, 2007, the remaining obligation was $0.9 million, which is included in the table below. See Note 10 Restructuring for further
analysis of restructuring charges.
As of December 31, 2007, future minimum payments, excluding the lease assignment guarantee
described above, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
Obligations
|
|
Operating
Leases
|
|
Loans
Payable
|
|
|
0% Convertible
Promissory Note
|
|
3% Convertible
Promissory Note
|
|
3% Convertible
Promissory Note
Interest Payment
|
|
Equipment
Financing
Arrangements
|
|
|
|
(In thousands)
|
|
Year ending December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
$
|
801
|
|
$
|
3,102
|
|
$
|
4,277
|
|
|
$
|
|
|
$
|
|
|
$
|
750
|
|
$
|
189
|
|
2009
|
|
|
219
|
|
|
3,296
|
|
|
|
|
|
|
|
|
|
|
|
|
750
|
|
|
93
|
|
2010
|
|
|
219
|
|
|
3,464
|
|
|
|
|
|
|
|
|
|
25,000
|
|
|
473
|
|
|
9
|
|
2011
|
|
|
127
|
|
|
3,567
|
|
|
|
|
|
|
30,000
|
|
|
|
|
|
|
|
|
|
|
Thereafter
|
|
|
|
|
|
25,392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total minimum lease and principal payments
|
|
$
|
1,365
|
|
$
|
38,821
|
|
|
4,277
|
|
|
|
30,000
|
|
|
25,000
|
|
|
1,973
|
|
|
291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount representing interest
|
|
|
|
|
|
|
|
|
(23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(29
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Present value of future payments
|
|
|
|
|
|
|
|
|
4,254
|
|
|
|
30,000
|
|
|
25,000
|
|
|
1,973
|
|
|
262
|
|
Current portion of loans and leases
|
|
|
|
|
|
|
|
|
(4,254
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(189
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term portion
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
30,000
|
|
$
|
25,000
|
|
$
|
1,973
|
|
$
|
73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental expense was approximately $2.5 million, $2.3 million and $2.7 million in 2007, 2006 and
2005, respectively.
In connection with the merger with ACLARA, the Company issued CVRs to ACLARA stockholders. See Note 6 Contingent
Value Rights, above for further discussion.
78
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
Contingencies
In 2002, the Company was informed by Bayer Diagnostics, or Bayer, that it believes the Company requires one or more licenses to patents controlled by Bayer in order to conduct certain of the Companys current and
planned operations and activities. The Company, in turn, believes that Bayer may require one or more licenses to patents controlled by the Company. Although the Company believes it does not need a license from Bayer for its HIV products, the Company
has had discussions with Bayer concerning the possibility of entering into a cross-licensing or other arrangement, and believes that if necessary, licenses from Bayer would be available to the Company on commercial terms.
ACLARA, with which we merged in December 2004, and certain of its former officers and directors, referred to together as the ACLARA defendants, are named
as defendants in a securities class action lawsuit filed in the United States District Court for the Southern District of New York. This action, which was filed on November 13, 2001, and is now captioned ACLARA BioSciences, Inc. Initial Public
Offering Securities Litigation, also names several of the underwriters involved in ACLARAs initial public offering, or IPO, as defendants. This class action is brought on behalf of a purported class of purchasers of ACLARA common stock from
the time of ACLARAs March 20, 2000 IPO through December 6, 2000. The central allegation in this action is that the underwriters in the ACLARA IPO solicited and received undisclosed commissions from, and entered into undisclosed
arrangements with, certain investors who purchased ACLARA stock in the IPO and the after-market. The complaint also alleges that the ACLARA defendants violated the federal securities laws by failing to disclose in the IPO prospectus that the
underwriters had engaged in these allegedly undisclosed arrangements. More than 300 issuers who went public between 1998 and 2000 have been named in similar lawsuits. In July 2002, an omnibus motion to dismiss all complaints against issuers and
individual defendants affiliated with issuers (including ACLARA defendants) was filed by the entire group of issuer defendants in these similar actions. On February 19, 2003, the Court in this action issued its decision on the defendants
omnibus motion to dismiss. This decision dismissed the Section 10(b) claim as to ACLARA but denied the motion to dismiss Section 11 claim as to ACLARA and virtually all of the other defendants. On June 26, 2003, the plaintiffs in the
consolidated class action lawsuits announced a proposed settlement with ACLARA and the other issuer defendants. The proposed settlement, which was approved by ACLARAs board of directors, provides that the insurers of all settling issuers will
guarantee that the plaintiffs recover $1 billion from non-settling defendants, including the investment banks who acted as underwriters in those offerings. In the event that the plaintiffs do not recover $1 billion, the insurers for the settling
issuers will make up the difference. Under the proposed settlement, the maximum amount that could be charged to ACLARAs insurance policy in the event that the plaintiffs recovered nothing from the investment banks would be approximately $3.9
million. We believe that ACLARA had sufficient insurance coverage to cover the maximum amount that we may be responsible for under the proposed settlement. On August 31, 2005, the Court granted unconditional preliminary approval of the proposed
settlement. On April 24, 2006, the District Court held a fairness hearing to determine whether the proposed settlement should be approved. The District Court did not reach an opinion on this issue, because on December 5, 2006, the
United States Court of Appeals for the 2nd Circuit issued a decision in re:
Initial Public Offering Securities Litigation
(Docket No. 05-3349-cv), reversing the District Courts finding that six focus cases involved in this
litigation could be certified as class actions. Plaintiffs filed a petition for rehearing and/or for en banc review of the Second Circuits decision, and the District Court indicated that it would not make any decision regarding the proposed
settlement until the Second Circuit had decided whether to consider a rehearing.
On April 6, 2007, the Second Circuit denied
plaintiffs petition for rehearing, but allowed the plaintiffs to request that the district court certify a more limited class. On April 23, 2007, plaintiffs requested 30 days to report to the District Court on how they wish to
proceed regarding class certification. The District Court indicated that a new class definition was a priority for the issuers proposed settlement agreement and scheduled a conference for May 30, 2007, to discuss this, as well as other
issues. At this hearing the Court also indicated
79
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
that the settlement, in its present form, likely could not stand, in light of the Second Circuits ruling. The Court continued the discovery stay for
thirty days. During the May 30, 2007, conference the plaintiffs orally moved for revised class certification. The plaintiffs stated that they will file their opening brief on the motion to certify the classes in 120 days, and they will file any
amended complaints in connection with their motion for revised class certification before June 25, 2007 (this deadline was subsequently extended by the parties until July 31, 2007, with the Courts approval, on June 27, 2007). At
the May 30 conference, the plaintiffs stated that they will seek mixed class and merits discovery in advance of their opening brief on class certification. The plaintiffs have also indicated that they may seek discovery from issuers in cases
other than the six focus cases.
On June 25, 2007, the parties submitted a stipulation to terminate the settlement, which was granted
by Court Order. On June 26, 2007, plaintiffs served a document request on all issuer defendants. On June 27, 2007, the Court held a conference with counsel for all three groups in the case. The parties agreed that the plaintiffs had until
July 31, 2007, to file any Amended Complaints. On July 31, 2007, the plaintiffs requested, and the Court granted, an extension to August 14, 2007, for filing any Amended Complaints. On August 14, 2007, Plaintiffs filed Amended
Master Allegation. On September 27, 2007, the Plaintiffs filed a Motion for Class Certification. Per the briefing schedule responses were due December 21, 2007, and reply briefs were filed on February 15, 2008. Defendants filed a
Motion to Dismiss on November 9, 2007.
Due to the inherent uncertainties of litigation and assignment of claims against the
underwriters, and because the settlement has not yet been finally approved by the District Court, the ultimate outcome of the matter cannot be predicted.
License Agreements
Historically, the Company has licensed technology from Roche Diagnostics Corporation (Roche)
that the Company uses in its PhenoSense and GeneSeq tests. The Company held a non-exclusive license for the life of the patent term of the last licensed Roche patent. The Company was notified by Roche that the license had terminated in March 2005
because the last licensed patent had expired. However, Roche advised the Company that additional licenses may be necessary for certain other patents and has offered a license to these patents. The Company believes that, if necessary, such licenses
will be available on commercially acceptable terms.
In September 2007, the Company also licensed technology from The NSABP Foundation,
Inc. (NSABP), which provides the Company access to tissue samples from up to 1,600 breast cancer patients treated with Herceptin in the adjuvant setting as participants in the NSABP B 31 study. The Company will pay annual license fees to
NSABP and additional royalties if the Company successfully develops and commercializes certain products resulting from the licensed rights.
8. CAPITAL
STOCK
Authorized Common Stock
The
Company has 200,000,000 authorized shares of common stock as of December 31, 2007.
Warrants
In connection with a loan agreement signed in January 1998, the Company issued the lender warrants to purchase an aggregate of 34,833 shares of common
stock at a price of $8.00 per share. The value of the warrants was deemed to be insignificant and, therefore, no value was recorded. The warrants are outstanding as of December 31, 2007, and expired in January 2008.
80
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
In connection with loan agreements signed in 2000, the Company issued the lender warrants to purchase
an aggregate of 26,792 shares of the Companys common stock for $4.24 per share. The warrants expire in February 2010 and were valued at $318,000 using the Black-Scholes option valuation model. There were 26,792 warrants outstanding as of
December 31, 2007.
During 2007, the Company issued 0.6 million shares of common stock upon net warrant exercises. As of
December 31, 2007, outstanding warrants were exercisable for approximately 0.1 million shares of common stock.
401(k) Plan
The Companys 401(k) Plan covers substantially all employees. Employees may contribute up to 15% of their eligible compensation, subject to certain
Internal Revenue Service restrictions. The Company matches employee contributions in the form of Company common shares. In 2000, the 401(k) Plan was amended to increase the matching percentage to 25% of the employee contribution. The match is
effective December 31 of each year and is fully vested when made. The Company recorded 401(k) matching expense of $0.6 million, $0.5 million and $0.4 million in 2007, 2006 and 2005, respectively. As of December 31, 2007 and 2006, the
Company had issued approximately 0.4 million and 0.3 million shares, respectively, under the matching provisions of the 401(k) Plan.
Stock
Options
In December 2004, the Companys stockholders approved the 2004 Equity Incentive Plan (EIP) with
12.5 million shares reserved for future issuance. In September 2007, stockholders approved an additional $5 million shares under the 2004 EIP, and an additional $8 million shares if a reverse stock split is implemented. In addition, the Company
has the 2000 Equity Incentive Plan, which had been previously adopted in 1996 and was amended and renamed in February 2000. In December 2004, the Company assumed the following ACLARA plans upon the merger with ACLARA: (i) the 1995 Stock Plan,
(ii) the Amended and Restated 1997 Stock Plan, and (iii) a non-qualified option agreement. The Company will not make any future grants under the assumed ACLARA plans. Together these plans are referred to as (the Plans).
The Plans provide for the granting of options to purchase common stock and other stock awards to employees, officers, directors and consultants of the Company. The Company generally grants shares of common stock for issuance under the Plans at no
less than the fair value of the stock on the grant date; however, management is permitted to grant non-statutory stock options at a price not lower than 85% of the fair value of common stock on the date of grant. Options granted under the Plans
generally vest over four years at a rate of 25% one year from the grant date and ratably monthly thereafter.
81
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
A summary of activity under the Plans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Stock Options
|
|
|
Shares
Available
|
|
|
Number of
Shares
|
|
|
Weighted
Average
Price Per Share
|
Balances at December 31, 2004
|
|
12,602,850
|
|
|
12,940,785
|
|
|
$
|
2.44
|
Options granted
|
|
(7,031,750
|
)
|
|
7,031,750
|
|
|
|
2.31
|
Options exercised
|
|
|
|
|
(823,807
|
)
|
|
|
1.43
|
Options forfeited
|
|
807,760
|
|
|
(807,760
|
)
|
|
|
2.82
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2005
|
|
6,378,860
|
|
|
18,340,968
|
|
|
|
2.42
|
Options granted
|
|
(4,095,990
|
)
|
|
4,095,990
|
|
|
|
1.68
|
Options exercised
|
|
|
|
|
(2,444,776)
|
|
|
|
1.33
|
Options forfeited
|
|
781,122
|
|
|
(781,122
|
)
|
|
|
2.79
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2006
|
|
3,063,992
|
|
|
19,211,060
|
|
|
|
2.39
|
Additional shares authorized
|
|
5,000,000
|
|
|
|
|
|
|
|
Options granted
|
|
(3,391,050)
|
|
|
3,391,050
|
|
|
|
1.83
|
Options exercised
|
|
|
|
|
(240,162
|
)
|
|
|
1.32
|
Options forfeited
|
|
2,041,804
|
|
|
(2,041,804
|
)
|
|
|
2.53
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2007
|
|
6,714,746
|
|
|
20,320,144
|
|
|
$
|
2.29
|
|
|
|
|
|
|
|
|
|
|
Stock options outstanding at December 31, 2007 and 2006 is summarized as follows:
|
|
|
|
|
Number of Shares
|
As of December 31, 2007
|
|
|
Options outstanding
|
|
20,320,144
|
Options vested and expected to vest
|
|
19,913,741
|
Options exercisable
|
|
13,097,616
|
As of December 31, 2006
|
|
|
Options outstanding
|
|
19,211,060
|
Options vested and expected to vest
|
|
18,826,839
|
Options exercisable
|
|
11,014,506
|
82
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
The following table summarizes information about the stock options outstanding under the Plans at
December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
Range of
Exercise Price
|
|
Number
Outstanding
|
|
Weighted Average
Remaining
Contractual Life
(in years)
|
|
Weighted Average
Exercise Price
|
|
Number
Exercisable
|
|
Weighted Average
Exercise Price
|
$0.24$ 1.18
|
|
71,389
|
|
4.11
|
|
$
|
0.91
|
|
69,689
|
|
$
|
0.90
|
$1.22$ 1.28
|
|
1,410,837
|
|
5.25
|
|
|
1.25
|
|
1,400,837
|
|
|
1.25
|
$1.30$ 1.51
|
|
934,736
|
|
6.01
|
|
|
1.46
|
|
779,719
|
|
|
1.47
|
$1.52$ 2.26
|
|
7,400,898
|
|
6.65
|
|
|
1.77
|
|
2,365,183
|
|
|
1.76
|
$2.28
|
|
5,296,266
|
|
5.16
|
|
|
2.28
|
|
3,648,610
|
|
|
2.28
|
$2.30$ 2.40
|
|
437,929
|
|
5.38
|
|
|
2.37
|
|
398,401
|
|
|
2.38
|
$2.41$ 2.57
|
|
1,111,607
|
|
4.87
|
|
|
2.52
|
|
945,887
|
|
|
2.53
|
$2.25$ 2.98
|
|
690,943
|
|
4.88
|
|
|
2.72
|
|
586,284
|
|
|
2.72
|
$3.00$ 3.10
|
|
1,064,132
|
|
6.19
|
|
|
3.00
|
|
1,003,096
|
|
|
3.00
|
$3.14
|
|
731,500
|
|
1.86
|
|
|
3.14
|
|
731,500
|
|
|
3.14
|
$3.18$ 5.40
|
|
530,242
|
|
3.07
|
|
|
3.84
|
|
528,745
|
|
|
3.84
|
$5.74$ 8.00
|
|
483,565
|
|
3.01
|
|
|
6.35
|
|
483,565
|
|
|
6.35
|
$8.56$22.13
|
|
156,100
|
|
2.81
|
|
|
12.18
|
|
156,100
|
|
|
12.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,320,144
|
|
|
|
|
|
|
13,097,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The weighted-average remaining contractual term of the exercisable stock options at
December 31, 2007 and 2006, is and 5.5 and 5.4 years, respectively. As of December 31, 2007 and 2006, the aggregate intrinsic value of outstanding stock options was $0.3 million and $1.7 million, and the aggregate intrinsic value of
exercisable stock options was $0.3 million and $1.1 million, respectively.
The intrinsic value of options exercised was $0.3 million and
$1.3 million in 2007 and 2006, respectively. The Company received $0.4 million and $3.3 million from the exercise of stock options in 2007 and 2006, respectively. The Company issues new shares upon the exercise of stock options. There was no tax
benefit realized upon exercise of stock options in 2007 and 2006. The total fair value of stock options vested in 2007 and 2006 was $5.5 million and $6.7 million, respectively.
Employee Stock Purchase Plan
In February 2000, the board of directors adopted the 2000 Employee
Stock Purchase Plan (the Stock Plan). The Stock Plan permits eligible employees to acquire shares of the Companys common stock through payroll deductions of up to 15% of their eligible earnings. All full-time employees of the
Company, except 5% stockholders, are eligible to participate in the Stock Plan. The purchase price of the shares is the lesser of 85% of the fair value of the shares at the offering date or purchase date, as defined by the Stock Plan. The Stock Plan
has an annual automatic share increase provision. The amount of the automatic increase may be reduced to a lesser amount, as determined by the board of directors. During 2007, the Company added 950,000 shares to the Stock Plan under this provision.
Of the 3.9 million shares of common stock authorized for issuance under the Stock Plan, 2.7 million shares were issued as of December 31, 2007.
The fair value of employee stock purchases in 2007 and 2006, is based on an offering period starting December 1, 2007 and December 1, 2005, respectively, which was estimated using the Black-Scholes
83
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
option-pricing model with the following assumptions: risk-free interest rate from 4.5% to 4.7% and 4.3% to 4.4%, respectively; expected term from 0.5 year to
2.0 years for both years; volatility factor from 43% to 54% and 40% to 52%, respectively; and a dividend yield of zero for both years. The expected term of employee stock purchase plans is equal to the offering period.
As of December 31, 2007 and 2006, the unrecognized compensation cost related to employee stock purchases was $0.7 million and $0.2 million,
respectively, which is expected to be recognized over the remainder of the two-year offering period that started on December 1, 2007.
Reserved
Shares
At December 31, 2007, the Company had authorized and reserved shares of common stock for future issuance as follows:
|
|
|
|
|
|
|
Shares
Authorized
|
|
Shares
Reserved
|
|
|
(In thousands)
|
3% Convertible promissory note (as if converted basis)
|
|
9,243
|
|
9,243
|
0% Convertible promissory note (as if converted basis)
|
|
11,905
|
|
11,905
|
Stock options
|
|
27,035
|
|
22,035
|
Warrants
|
|
62
|
|
62
|
Employee Stock Purchase Plan
|
|
1,201
|
|
251
|
|
|
|
|
|
|
|
49,446
|
|
43,496
|
|
|
|
|
|
Stock-Based Compensation
On January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123R Share Based Payment (SFAS 123R) under provisions of Staff Accounting Bulletin No. 107
(SAB 107) using the modified prospective approach and, therefore, has not restated results for prior periods. Under this approach, share-based compensation cost is measured at the grant date, based on the estimated fair value of the
award. As such, the Company recognized stock-based compensation cost only for those stock-based awards that are estimated to ultimately vest over their requisite service period, based on the vesting provisions of the individual grants. The Company
has no awards with market or performance conditions.
The Company uses the Black-Scholes option-pricing valuation model to estimate the
grant date fair value of its stock-based awards in accordance with SFAS 123R. The determination of fair value for stock-based awards on the date of grant using an option-pricing model requires management to make certain assumptions regarding:
(i) the expected volatility in the market price of the Companys common stock over the expected term of the awards; (ii) dividend yield; (iii) risk-free interest rates; and (iv) actual and projected employee exercise
behaviors (referred to as the expected term). The expected volatility is based on the historical volatilities of our stock for the expected term in effect on the date of grant with considerations to similar public entities in similar markets. The
risk-free interest rate is based on the U.S. Zero Coupon Treasury yield for the expected term in effect on the date of grant. The expected term of options represents the period of time that options granted are expected to be outstanding and is
derived from actual historical exercise data with considerations to the contractual and vesting terms. In addition, SFAS 123R requires the Company to estimate the expected impact of forfeited awards and recognize stock-based compensation cost only
for those awards expected to vest. The cumulative effect on current and prior periods of a change in the estimated forfeiture rate is recognized in the period of the revision.
84
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
The weighted-average estimated fair value of options granted during 2007 and 2006, was estimated at
the date of grant using the Black-Scholes option-pricing model with the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
Employee Stock Options
|
|
|
|
2007
|
|
|
2006
|
|
Weighted-average fair value
|
|
$
|
1.84
|
|
|
$
|
1.20
|
|
Risk-free interest rate
|
|
|
4.55
|
%
|
|
|
4.6% - 4.9
|
%
|
Expected term (in years)
|
|
|
6.3
|
|
|
|
5.8 - 6.1
|
|
Volatility
|
|
|
76.7
|
%
|
|
|
76% - 88
|
%
|
In both 2007 and 2006, respectively, forfeitures were estimated to be approximately 2% over the
expected term, based on historical experience. If actual forfeiture rates are materially different from estimates or factors change and we employ different assumptions, future stock-based compensation expense could be significantly different from
what the Company has recorded in the current period. Management periodically reviews actual forfeiture experience and revises estimates, as necessary.
Stock-based compensation expenses related to stock options and employee stock purchases recognized under SFAS 123R, excluding CVR expenses related to vested options, were as follows:
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
|
|
2007
|
|
2006
|
|
|
(In thousands)
|
Cost of product revenue
|
|
$
|
487
|
|
$
|
597
|
Research & development
|
|
|
1,168
|
|
|
1,640
|
Sales & marketing
|
|
|
1,110
|
|
|
1,421
|
General & administrative
|
|
|
1,815
|
|
|
2,380
|
|
|
|
|
|
|
|
|
|
$
|
4,580
|
|
$
|
6,038
|
|
|
|
|
|
|
|
As of December 31, 2007 and 2006, the unrecognized compensation cost related to the unvested
stock options amounted to $7.1 million and $7.6 million, respectively, which are expected to be recognized over the weighted-average remaining requisite service period of 2.13 years and 1.22 years, respectively.
Pro Forma Information under SFAS 123 for Periods Prior to fiscal 2006
Prior to the adoption of SFAS 123R, the Company accounted for stock-based awards under the intrinsic method of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees
(APB 25) and made pro forma footnote disclosures as required by Statement of Financial Accounting Standards No. 148, Accounting For Stock-Based CompensationTransition and Disclosure, which amended Statement of
Financial Accounting Standards No. 123, Accounting For Stock-Based Compensation. Under the intrinsic method, no stock-based compensation expense had been recognized in the consolidated statements of operations because the exercise
price of the stock options granted equaled the fair market value of the underlying stock on the date of grant. Pro forma net loss and pro forma net loss per share disclosed in the footnotes to the financial statements were estimated using the
Black-Scholes option-pricing model.
The fair value of options granted prior to 2006 had been estimated at the date of grant using the
Black-Scholes option-pricing model with the following assumptions: risk-free interest rate from 3.7% to 4.4%; weighted-average expected term of stock options from grant date of 6.1 years; volatility factor of 88%; and a dividend yield of zero. The
weighted-average grant date fair value of stock options granted to employees in 2005 was $1.73. The total fair value of stock options vested in 2005 was $5.6 million.
85
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
The fair value of employee stock purchases, in 2005, was based on an offering period starting
December 1, 2004, which had been estimated using the Black-Scholes option-pricing model with the following assumptions: risk-free interest rate from 2.4% to 3.0%; expected term from 0.5 year to 2.0 years; volatility factor from 50% to 78%; and
a dividend yield of zero.
The following table provides the Companys pro forma information as if the fair value method had been
applied to the stock-based compensation calculation:
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
|
(In thousands, except per share data)
|
|
|
|
Net loss:
|
|
|
|
|
As reported
|
|
$
|
(37,586
|
)
|
Adjustments:
|
|
|
|
|
Stock-based compensation expense (adjustment) included in reported net loss
|
|
|
(2,914
|
)
|
Stock-based compensation expense for employee awards determined under SFAS 123
|
|
|
(3,661
|
)
|
|
|
|
|
|
|
|
Pro forma net loss
|
|
|
(44,161
|
)
|
|
|
Preferred stock dividend
|
|
|
(162
|
)
|
|
|
|
|
|
Pro forma loss applicable to common stockholders
|
|
$
|
(44,323
|
)
|
|
|
|
|
|
|
|
Loss per common share:
|
|
|
|
|
As reported
|
|
$
|
(0.31
|
)
|
|
|
|
|
|
Pro forma
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
9. INCOME TAXES
The Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainties in Income Taxes, an interpretation of SFAS No. 109, Accounting for Income Taxes (FIN 48) on
January 1, 2007. FIN 48 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under FIN 48, tax
positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest
amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts. The Company did not have any unrecognized tax benefits and there was
no effect on our financial condition or results of operations as a result of adopting FIN 48. The Company is subject to taxation in the United States and various state jurisdictions. The tax years from 1995 through 2007, are subject to examination
by the Internal Revenue Service due to the net operating losses generated in those years. The Company is currently not under any federal or state audits.
Interest and penalties are zero and the Companys policy is to expense interest and penalties, if any, to income tax expense as incurred. Since the Company has a full valuation on all the deferred tax assets and
does not expect to be profitable at least through December 2009, FIN 48 is not expected to have a material impact on
86
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
the Companys effective tax rate in the next twelve months. Additionally, the Company does not expect any material changes in unrecognized tax benefits
in the next twelve months. The Company has zero unrecognized tax benefits as of December 1, 2007, and as of December 31, 2007.
At December 31, 2007, the Company had federal and state net operating loss carryforwards of approximately $252.5 million and $140.6 million, respectively. Additionally, the Company had federal and state research and development credits
of approximately $2.6 million and $2.5 million, respectively. The federal net operating loss carryforwards and research and development credit will expire at various dates between the years 2010 and 2027, if not utilized. The state of California net
operating loss carryforwards will expire at various dates between the years 2012 and 2017, if not utilized. The California research and development credits can be carried forward indefinitely.
Utilization of the federal and state net operating loss and credit carryforwards may be subject to a substantial annual limitation due to the
change in ownership provisions of the Internal Revenue Code of 1986. The annual limitation may result in the expiration of net operating losses and credits before utilization. The Company completed a section 382 study in 2007, and
concluded that an ownership change occurred in 2004, resulting in a reduction of its net operation loss and credits carryforwards which is reflected in the table below.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets for financial reporting purposes and the amount used for income tax purposes. Significant components of
the Companys deferred tax assets for federal and state income taxes are as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
$
|
57,700
|
|
|
$
|
47,500
|
|
Research and other credits
|
|
|
4,300
|
|
|
|
4,200
|
|
Capitalized research and development
|
|
|
2,300
|
|
|
|
2,500
|
|
Other
|
|
|
3,300
|
|
|
|
3,800
|
|
Deferred tax assets as a result of merger with ACLARA:
|
|
|
|
|
|
|
|
|
Acquired net operating loss carryforwards
|
|
|
36,300
|
|
|
|
54,500
|
|
Acquired research and other credits
|
|
|
|
|
|
|
5,800
|
|
Capitalized research and development
|
|
|
1,600
|
|
|
|
1,900
|
|
Other
|
|
|
1,400
|
|
|
|
1,800
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
106,900
|
|
|
|
122,000
|
|
Valuation allowance
|
|
|
(106,900
|
)
|
|
|
(122,000
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred taxes
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Due to the Companys lack of earnings history, the net deferred tax assets have been fully
offset by a valuation allowance. The valuation allowance decreased by $15.1 million in 2007, and increased by $5.0 million and $3.9 million in 2006 and 2005, respectively.
87
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
A reconciliation of the statutory tax rates and the effective tax rates for the periods ended:
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
Tax at federal statutory rate
|
|
(34.00
|
)%
|
|
(34.00
|
)%
|
|
(34.00
|
)%
|
State, net of federal benefit
|
|
(5.83
|
)
|
|
(5.83
|
)
|
|
(5.83
|
)
|
Research & development credits
|
|
(3.65
|
)
|
|
(2.47
|
)
|
|
(2.76
|
)
|
Valuation allowance
|
|
39.57
|
|
|
13.09
|
|
|
10.37
|
|
Stock-based compensation
|
|
5.15
|
|
|
6.09
|
|
|
(3.36
|
)
|
CVR revaluation
|
|
(1.04
|
)
|
|
17.75
|
|
|
29.05
|
|
Others
|
|
(0.20
|
)
|
|
5.22
|
|
|
6.53
|
|
|
|
|
|
|
|
|
|
|
|
Provision for taxes
|
|
|
%
|
|
|
%
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
10. RESTRUCTURING
In connection with the Companys merger with ACLARA, the Company has taken actions to integrate and restructure the former ACLARA operations. The Company relocated the ACLARA personnel and operations from the
facility in Mountain View, California to its South San Francisco, California facilities in the second quarter of 2005. A restructuring accrual was established for the costs of vacating and subleasing the Mountain View facility including an estimate
of the excess of our lease costs over our anticipated sublease income and for the anticipated severance costs for ACLARA employees whose employment was terminated as a result of the merger. The accrual established at the closing of the merger
related to the Mountain View facility was $3.0 million. In addition, a restructuring accrual of $1.1 million was established for the anticipated severance costs for ACLARA employees whose employment was terminated as a result of the merger. The
accrual was fully paid as of December 31, 2005. Additional restructuring accruals, due to delays in vacating and subleasing the Mountain View facility, were recorded in the amounts of $1.6 million and $0.3 million, as of December 2006 and 2005,
respectively. In February 2007, the Company executed a termination agreement with respect to the lease in exchange for a reduced but fixed payment commitment over the remainder of the previous lease term, or through June 30, 2009.
The following table sets forth an analysis of the components of the restructuring charges:
|
|
|
|
|
|
|
Abandonment
of Facilities
|
|
|
|
(In thousands)
|
|
Balance at December 31, 2005
|
|
$
|
3,333
|
|
Amounts paid in cash
|
|
|
(1,656
|
)
|
Change in estimate for restructuring costs related to Mountain View facility
|
|
|
319
|
|
|
|
|
|
|
Balance at December 31, 2006
|
|
|
1,996
|
|
Amounts paid in cash
|
|
|
(1,097
|
)
|
|
|
|
|
|
Balance at December 31, 2007
|
|
$
|
899
|
|
|
|
|
|
|
Current portion
|
|
$
|
610
|
|
|
|
|
|
|
Non-current portion
|
|
$
|
289
|
|
|
|
|
|
|
88
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
Other Severance Costs
On September 28, 2005, the Company entered into a separation and release agreement with a former executive and recorded a severance charge of $0.4 million in the consolidated statement of operations for the year
ended December 31, 2005, all of which had been paid as of December 31, 2006.
11. COLLABORATION AND NOTE PURCHASE AGREEMENT
On May 5, 2006, the Company entered into a Collaboration Agreement with Pfizer regarding the Companys Trofile Co-Receptor Tropism Assay (the
Collaboration Agreement). The Collaboration Agreement has an initial term that expires on December 31, 2009, and is renewable by Pfizer for five successive one-year terms.
Under the agreement, the Company and Pfizer collaborate to make the Companys Trofile Co-Receptor Tropism Assay available globally. The Company is
responsible for making the assay available in the U.S. and performing the assay in accordance with agreed upon performance standards. The Company is also obligated to undertake certain efforts to plan for, establish and maintain an infrastructure to
support the commercial availability of the assay outside the U.S., in countries designated by Pfizer, and it will be obligated to perform the assay with respect to patient blood samples originating outside of the U.S. in accordance with agreed upon
performance standards. Pfizer is responsible for sales, marketing and regulatory matters related to the assay outside of the U.S. Pfizer will reimburse the Company for costs incurred in establishing and maintaining the necessary logistics
infrastructure to make the assay available outside of the U.S., and Pfizer will pay the Company for each assay that the Company performs with respect to patient blood samples originating outside of the U.S.
Subject to certain limitations, Pfizer will be entitled to establish its own facility to perform the assay in support of its human clinical trials, and
to perform the assay in respect of patient blood samples following certain uncured material breaches of the Collaboration Agreement (including the performance standards) by the Company. For such purposes, the Company has granted Pfizer a license to
use certain intellectual property rights and proprietary materials related to the Companys Trofile Co-Receptor Tropism Assay. The Company will be obligated in such a case to assist Pfizer in establishing and operating such facility, for which
Pfizer will reimburse for costs the Company incurs in providing such assistance. To secure the Companys obligations under the license described above, the Company has granted Pfizer a security interest in certain of its intellectual property
rights and proprietary materials related to the Companys Trofile Co-Receptor Tropism Assay. Pfizer and the Company have also extended the co-receptor portion of their existing services agreement for support of potential additional Pfizer
clinical trials through December 31, 2009.
In accordance with Emerging Issues Task Force Issue No. 00-21, Revenue Arrangements
with Multiple Deliverables, (EITF 00-21) revenue arrangements entered into after June 15, 2003 that include multiple element arrangements are analyzed to determine whether the deliverables are divided into separate units of
accounting or as a single unit of accounting. Revenues are allocated to a delivered product or service when all of the following criteria are met: (1) the delivered item has value to the customer on a standalone basis; (2) there is
objective and reliable evidence of the fair value of the undelivered item; and, (3) if the arrangement includes a general right of return relative to the delivered item, delivery or performance of the undelivered item is considered probable and
substantially in our control. If all of the three required criteria under EITF 00-21 are met, then the deliverables would be accounted for separately, completed as performed. Otherwise, the arrangement would be accounted for as a single unit of
accounting and the payments for performance obligations are recognized as revenue over the estimated period of when the performance obligations are performed. If the
89
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
Company cannot reasonably estimate when its performance obligation either ceases or becomes inconsequential, then revenue is deferred until the Company can
reasonably estimate when the performance obligation ceases or becomes inconsequential.
The Collaboration Agreement is a multiple element
arrangement, including supply of the Trofile Assay in additional clinical studies (including expanded access programs in both the U.S. and outside the U.S.), supply of the Trofile Assay for clinical use outside of the U.S., reimbursement of costs
for the establishment and operation of supply infrastructure outside of the U.S. and potential assistance to Pfizer in the establishment and operation of a second facility for processing of tropism assays. Under the guidelines of EITF 00-21, the
Company has determined that the collaboration with Pfizer should be accounted for as a single unit of accounting due to the absence of established fair values of certain undelivered elements. Accordingly, the Company has deferred revenue under this
collaboration until the earlier of establishment of fair values or completion of the deliverables. Additionally, related direct costs for the establishment and operation of supply infrastructure outside of the U.S. that are contractually
reimbursable on a non-refundable basis under this collaboration have been deferred.
On May 5, 2006, the Company also entered into a
Note Purchase Agreement with Pfizer, which was amended in January 2007, as described in 0% Convertible Senior Unsecured Notes Note below, pursuant to which it sold to Pfizer a 3% Senior Secured Convertible Note in the principal amount of
$25 million (the Pfizer Note). The closing of the sale and issuance of the Pfizer Note occurred on May 19, 2006. The Pfizer Note will mature four years from its date of issuance. The Company will pay interest quarterly, in arrears,
on March 31, June 30, September 30 and December 31 of each year, commencing on June 30, 2006. Subject to certain limitations, the Company will be entitled to make such interest payments using shares of its common
stock instead of cash.
The Pfizer Note is convertible into shares of the Companys common stock at the election of its holder at a
per share conversion price of $2.7048. Following the effectiveness of the registration statement covering the estimated number of common shares underlying the Pfizer Note, which occurred June 23, 2006, the Pfizer Note will automatically convert
into shares of the Companys common stock should the closing price of the Companys common stock be greater than 150% of the conversion price, or $4.06 per share, for twenty out of thirty consecutive trading days. The conversion price will
adjust automatically upon certain changes to the Companys capitalization. The Company will be required, under the terms of the Pfizer Note, to repurchase the outstanding amount of the Pfizer Note at the election of the holder upon certain
change of control events described in the Pfizer Note, or if its common stock is no longer listed or quoted on the NASDAQ Global Market or an established automated over-the-counter trading market (including, if applicable, the OTC Bulletin Board).
The Pfizer Note is secured by a first priority security interest in favor of Pfizer in certain of the Companys assets related to its HIV testing business.
Under the terms of the Pfizer Note, the Company is prohibited from incurring certain types of indebtedness, from permitting certain liens on its assets, from entering into transactions with affiliates and from
entering into certain capital transactions such as dividend payments, stock repurchases, capital distributions or other similar transactions. It is also subject to certain other covenants as set forth in the Pfizer Note, including limitations on its
ability to enter into new lines of business after issuance of the Pfizer Note. An event of default under the Pfizer Note will occur if the Company: is delinquent in making payments of principal or interest; fails, following notice, to cure a breach
of a covenant under the Pfizer Note, the related security agreement or the Note Purchase Agreement; a representation or warranty under the Pfizer Note, the related security agreement or the Note Purchase Agreement is materially inaccurate; an
acceleration event occurs under certain types of its other secured indebtedness outstanding from time to time; certain bankruptcy proceedings are commenced or orders granted or
90
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
an event of default occurs or is continuing under the 0% Notes issued in January 2007. If an event of default occurs, the indebtedness under the Pfizer Note
could be accelerated, such that it becomes immediately due and payable. The Company is in compliance with all covenants under the Pfizer Note as of December 31, 2007.
As a result of the issuance of the 0% Notes, the Company is required to value and account for certain derivative instruments that are embedded in the
Pfizer Note with adjustments to the fair value reflected in the statement of operations in accordance with SFAS 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159) and SFAS 157, Fair
Value Measurements (SFAS 157). The Company elected to early adopt SFAS 159 to measure the Pfizer Note as a hybrid debt instrument in its entirety using the framework established by SFAS 157, for measuring fair value. At the initial
adoption of SFAS 159, the Company recorded a favorable cumulative effect of a change in accounting principle adjustment to beginning accumulated deficit for the Pfizer Note of $2.2 million, resulting in a fair value of $22.8 million at
January 1, 2007. The Company used a binomial lattice model as the valuation technique to determine fair value using management assessments and inputs, which utilize inputs other than quoted prices that are observable for the asset or liability,
either directly or indirectly. For the year ended December 31, 2007, this valuation led to a $2.0 million decrease to the net carrying value of the Pfizer Note and the adjustment is reflected as a non-operating credit in the statement of
operations. As of December 31, 2007 and 2006, the carrying value of the Pfizer Note was $20.8 million and $25.0 million, respectively. The unpaid principal balance of the Note was $25.0 million for both years ended December 31, 2007 and
2006, respectively.
12. CREDIT AND SECURITY AGREEMENT
In December 2007, the Company amended its Credit and Security Agreement with Merrill Lynch Capital (subsequently acquired by General Electric), or GE entered into on September 29, 2006. The Credit and
Security Agreement (the Credit Agreement) provides the Company with a revolving credit line, with borrowings against eligible accounts receivable up to a maximum of $10 million. GE has been granted a security interest over certain of the
Companys assets, including its accounts receivable, intellectual property used or held for use in connection with its oncology testing business and inventory. The Credit Agreement expires in March 2010. As of December 31, 2007,
approximately $4.3 million was outstanding under the revolving credit line, recorded as a loan payable in the financial statements
Amounts
borrowed under the Credit Agreement bear interest at a rate per annum equal to a published LIBOR rate plus 4.75%. As of December 31, 2007, the 1-month LIBOR rate was 4.85%. Amounts borrowed under the revolving credit line are repaid as the
Company receives payment on its outstanding accounts receivable. The Credit Agreement also provides for the payment by the Company of an unused line fee, a collateral fee, a commitment fee and, in certain circumstances, a deferred commitment fee.
Under the terms of the Credit Agreement, the Company is prohibited from incurring certain types of indebtedness and certain liens on its
assets. It is also subject to certain other affirmative and negative covenants as set forth in the Credit Agreement. An event of default under the indebtedness to GE will occur if, among other things, the Company: is delinquent in making payments of
principal, interest or fees on the revolving credit line; fails, following notice, to cure a breach of a covenant under the Credit Agreement; a representation or warranty under the Credit Agreement is materially inaccurate; certain liquidation or
bankruptcy proceedings are commenced or certain orders are granted against the Company; the security interests granted by the Company in favor or GE fail, in certain circumstances, to constitute valid security interests; or an acceleration event
occurs under certain types of the Companys other secured indebtedness outstanding from time to time. If an event of default occurs, the indebtedness to GE under the Credit Agreement could be accelerated, such that it becomes
91
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
immediately due and payable. The Company is in compliance with all covenants under the Credit Agreement as of December 31, 2007.
13. 0% CONVERTIBLE SENIOR UNSECURED NOTES
In January
2007, the Company entered into a Securities Purchase Agreement to sell $30 million principal amount of a 0% Convertible Senior Unsecured Note (the 0% Notes) to a single qualified institutional buyer. The aggregate purchase price for the
0% Notes was approximately $22.5 million. Although due in 2026, the 0% Notes may be called by the holder of the 0% Notes at December 31, 2011, December 31, 2016 or December 31, 2021, at a price equal to 100% of the accreted
value. Prior to the fifth year anniversary of the issuance of the Notes, the accreted value is the sum of (a) the issue price of each Note and (b) the portion of the excess of the principal amount of each note over the issue price which
has been amortized, in accordance with the indenture under which the 0% Notes are governed, at the rate of 5.84% per annum from the issue date through the date of determination. After the fifth anniversary of the issue date of the Notes, the
accreted value will be equal to the principal amount of the Notes.
The 0% Notes do not bear interest and will be convertible, at the
option of the holder of such 0% Notes, into shares of the Companys common stock at an initial conversion price of $2.52 per share, which is equivalent to an initial conversion rate of approximately 396.8254 shares per $1,000 principal amount
of 0% Notes. The conversion price will adjust automatically upon certain changes to the Companys capitalization.
Pursuant to a
Registration Rights Agreement, dated as of January 11, 2007, by and between the Company and the qualified institutional buyer (Registration Rights Agreement), the Company filed a shelf registration statement with respect to the
resale of the 0% Notes and the common stock issuable upon conversion thereof. This registration statement was declared effective on July 9, 2007. In the event the Company fails to comply with its ongoing obligations under the Registration
Rights Agreement, it will be obligated to make additional payments to the holders of the 0% Notes.
The Company has the option to cause all
or any portion of the 0% Notes to automatically convert at such time as the closing price of the Companys common stock is greater than $3.15 for twenty out of thirty consecutive trading days and provided that certain other conditions are
satisfied. Upon any such automatic conversion, the Company initially will pay the holders a premium make-whole amount equal to $84.7526 per $1,000 principal amount of 0% Notes so converted, such premium make-whole being reduced over the initial
three-year period following the closing. The premium make-whole amount may be paid in shares of common stock upon any such automatic conversion, provided that certain additional conditions are satisfied.
The 0% Notes are subordinated to all of the Companys present senior debt, including the $25 million 3% Senior Secured Convertible Note, due
May 19, 2010, issued to Pfizer Inc (Pfizer) in May 2006 (the Pfizer Note), as amended as described below, and the Companys line of credit with GE.
Beginning on December 31, 2009, the Company may redeem the 0% Notes in whole or in part at any time at a redemption price equal to the accreted
value of the principal amount of the 0% Notes to be redeemed, plus liquidated damages, if any, and certain other amounts, provided that certain conditions are required to be satisfied and the market price of the Companys common stock exceeds
the conversion price of the 0% Notes leading up to and at the time of redemption.
The Company will be required, under the terms of the 0%
Notes, to repurchase the outstanding accreted value of the 0% Notes at the election of the holder upon certain change of control events described in the 0% Notes, or if the Companys common stock is no longer listed on a United States national
securities exchange,
92
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
quoted on The NASDAQ Global Market, or approved for trading and/or eligible for quotation on an established automated over-the-counter trading market in the
United States, including the OTC Bulletin Board but excluding the pink sheets, or any similar quotation system. In addition, under such circumstances the Company also would be obligated to pay the premium make-whole amount described
above and certain other amounts.
An event of default under the 0% Notes will occur if the Company: is delinquent in making certain
payments due under the 0% Notes; fails to deliver shares upon conversion of the 0% Notes; fails to deliver certain required notices under the 0% Notes; fails, following notice, to cure a breach of a covenant under the 0% Notes, the securities
purchase agreement, the registration rights agreement, the subordination agreement with Pfizer described below, or the indenture described below (together, the Transaction Documents); certain events of default occur with respect to other
indebtedness; certain bankruptcy proceedings are commenced or orders granted; a representation or warranty made under the Transaction Documents is materially inaccurate and continues uncured following notice; the Company fails to file certain
periodic reports with the Securities and Exchange Commission (subject to certain grace periods); or the Company incurs certain types of indebtedness prohibited under the terms of the 0% Notes. If an event of default occurs, the indebtedness under
the 0% Notes could be accelerated, such that it becomes immediately due and payable. The Company is in compliance with all covenants under the 0% Notes.
In connection with the sale of the 0% Notes, the Company, Pfizer and U.S. Bank, National Association, as trustee, entered into a subordination agreement. The subordination agreement sets forth the terms under which
the 0% Notes are subordinated to the Pfizer Note. As a condition to the entry into the subordination agreement, the Company and Pfizer amended the Note Purchase Agreement, dated May 5, 2006, between Pfizer and the Company, and amended and
restated the Pfizer Note, to conform to certain terms of the subordination agreement. As amended, the Pfizer Note provides that the Company will be in default, thereof, if (i) an event of default occurs and is continuing under the 0% Notes and
(ii) the trustee or any holders of the 0% Notes give notice to the Company of its or their intent to either accelerate the 0% Notes or exercise any other remedies, thereunder (subject to certain limited exceptions).
In accordance with SFAS 155, Accounting for Certain Hybrid Financial Instruments, the Company elected to initially and subsequently measure
the 0% Notes as a hybrid debt instrument in its entirety with adjustments to the fair value reflected in the consolidated statement of operations. Accordingly, the change in the net carrying amount to the fair value recognized includes unamortized
debt issuance costs. The Company used a binomial lattice model as the valuation technique to determine fair value using management assessment and inputs which utilize inputs other than quoted prices that are observable for the asset or liability,
either directly or indirectly. Inputs derived from quoted prices include the Companys stock price, the average yield of B-bonds and the prices of Treasury instruments. Input from management assessment includes the probability of certain events
occurring during the term of the debt. For the year ended December 31, 2007, this valuation led to a $2.2 million favorable adjustment, respectively, to the convertible debt to adjust the carrying value of the 0% Notes, net of debt issuance
costs to fair value. This adjustment is reflected as a non-operating credit in the consolidated statement of operations. As of December 31, 2007, the fair value and unpaid principal balance of the 0% Notes was $18.5 million and $23.8 million,
respectively.
93
MONOGRAM BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
December 31, 2007
14. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
(In thousands, except per share amounts)
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Revenue
|
|
$
|
9,099
|
|
|
$
|
8,907
|
|
|
$
|
8,745
|
|
|
$
|
12,731
|
|
Contract Revenue
|
|
|
318
|
|
|
|
485
|
|
|
|
463
|
|
|
|
798
|
|
License Revenue
|
|
|
|
|
|
|
300
|
|
|
|
1,186
|
|
|
|
197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
|
9,417
|
|
|
|
9,692
|
|
|
|
10,394
|
|
|
|
13,726
|
|
Gross profit
|
|
|
3,712
|
|
|
|
4,365
|
|
|
|
4,620
|
|
|
|
7,606
|
|
Contingent value rights revaluation
|
|
|
|
|
|
|
|
|
|
|
218
|
|
|
|
|
|
Convertible debt valuation adjustments
|
|
|
(4,055
|
)
|
|
|
4,463
|
|
|
|
4,244
|
|
|
|
(447
|
)
|
Cumulative effect of change in accounting principle
|
|
|
2,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(11,558
|
)
|
|
|
(3,872
|
)
|
|
|
(3,080
|
)
|
|
|
(5,037
|
)
|
Basic and diluted income (loss) per common share
|
|
$
|
(0.09
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.04
|
)
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Revenue
|
|
$
|
12,246
|
|
|
$
|
12,757
|
|
|
$
|
10,415
|
|
|
$
|
9,732
|
|
Contract Revenue
|
|
|
1,003
|
|
|
|
620
|
|
|
|
687
|
|
|
|
498
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
|
13,249
|
|
|
|
13,377
|
|
|
|
11,102
|
|
|
|
10,230
|
|
Gross profit
|
|
|
7,568
|
|
|
|
7,713
|
|
|
|
5,140
|
|
|
|
4,834
|
|
Contingent value rights revaluation
|
|
|
14
|
|
|
|
(16,464
|
)
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(3,353
|
)
|
|
|
(21,764
|
)
|
|
|
(6,604
|
)
|
|
|
(6,982
|
)
|
Basic and diluted income (loss) per common share
|
|
$
|
(0.03
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.05
|
)
|
94