To: scion who wrote (350 ) 1/29/2004 5:00:30 PM From: scion Read Replies (1) | Respond to of 365 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) Nine Months Ended September 30, 2003 (in thousands, except share data) Total Number of Common Additional Deferred Accumulated Stockholders' Common Shares Stock Paid-in Capital Compensation Deficit Equity (Deficit) ------------- ----- --------------- ------------ ------- ---------------- Balances at December 31, 2002 5,058,484 $ 152 $ 93,804 $ -- $(101,450) $ (7,494) Shares issued under the Employee Stock Purchase Plan 8,515 -- 2 -- -- 2 Stock bonuses issued in lieu of cash to employees, vendors and 5,929,381 178 3,477 -- -- 3,655 consultants Shares issued through private 28,333,333 850 11,650 -- -- 12,500 placement Shares issued upon conversion of debentures, accrued interest and delayed registration penalties 82,867,423 2,486 5,689 -- -- 8,175 Shares issued upon exercise of warrants and options 13,669,258 410 4,067 -- -- 4,477 Costs for issuance of convertible notes, debentures and private -- -- (678) -- -- (678) placements Fair value of warrants and beneficial conversion feature granted in conjunction with -- -- 2,236 -- -- 2,236 issuance of convertible debentures Write off of beneficial conversion feature and deferred offering costs upon conversion of notes -- -- (289) -- -- (289) and debentures Repurchase of beneficial conversion -- -- (128) -- -- (128) feature Dividend requirements of mandatorily redeemable Series A -- -- (90) -- -- (90) preferred stock Compensation relating to granting of stock options -- -- 3,828 (24) -- 3,804 Amortization of deferred -- -- -- 3 -- 3 compensation Net loss -- -- -- -- (21,490) (21,490) ----------- ------ --------- ---- --------- -------- Balances at September 30, 2003 135,866,394 $4,076 $ 123,568 $(21) $(122,940) $ 4,683 =========== ====== ========= ==== ========= ======== See accompanying notes to consolidated financial statements.