|
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
|
Bryan Roberts |
NA |
NA |
NA |
NA |
NA |
NA |
|
Entities Affiliated with ARCH Venture Fund Partners |
NA |
NA |
NA |
NA |
NA |
NA |
|
Entities Affiliated with Frazier Healthcare Ventures |
NA |
NA |
NA |
NA |
NA |
NA |
|
Entities Affiliated with Venrock Associates |
NA |
NA |
NA |
NA |
NA |
NA |
|
Robert W. Overell |
NA |
NA |
NA |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2001
|
250 |
14012 |
-13762 |
0.00 |
-12190 |
-5.67999999999999971578290569595992565155029296875 |
| 2002
|
673 |
23250 |
-22577 |
0.00 |
-22260 |
-5.53000000000000024868995751603506505489349365234375 |
| 2003
|
6231 |
31570 |
-25339 |
0.00 |
-25331 |
-4.46999999999999975131004248396493494510650634765625 |
| 2004
|
7330 |
29713 |
-22383 |
0.00 |
-22147 |
-3.1699999999999999289457264239899814128875732421875 |
|
|
|
Balance Sheet Data
|
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2002 |
41854 |
3150 |
0.00 |
52095 |
5251 |
7028 |
62714 |
0.00 |
-38470 |
|
2003 |
11293 |
739 |
0.00 |
30369 |
8918 |
5781 |
39636 |
0.00 |
-63694 |
|
2004 |
10606 |
736 |
0.00 |
44049 |
8267 |
5142 |
53014 |
0.00 |
-82944 |
|
|
|
| Cash
Flow Summary
|
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2001 |
-10447 |
376 |
1880 |
-8191 |
|
2002 |
-19189 |
6400 |
43991 |
31202 |
|
2003 |
-16266 |
-12283 |
-2012 |
-30561 |
|
2004 |
-21102 |
-15869 |
36284 |
-687 |
|
|
| |
|
| |