Excerpts from the 8-K:
HYBRIGENE, LLC
BALANCE SHEET As of December 31, 1998
ASSETS
CURRENT ASSETS Cash $ 2,076 Grant Receivable (Note 2) 25,245 ------------ TOTAL CURRENT ASSETS 27,321 INVESTMENTS (Note 3) 321,068 PROPERTY AND EQUIPMENT (Note 4) Laboratory Equipment 69,935 Office Equipment 9,318 Leasehold Improvements 6,804 ------------ 86,057 Accumulated Depreciation (5,857) ------------ 80,200 OTHER ASSETS Prepaid Expenses 2,071 Option Agreement (Note 5) 41,814 Organizational Costs (Net of Amortization of $200) 1,514 ------------ 45,399 ------------ $ 473,988 ============
LIABILITIES
CURRENT LIABILITIES Accounts Payable $ 12,007 Deposit (Note 6) 258,760 Accrued Liabilities-- Payroll Taxes 6,552 ------------ TOTAL CURRENT LIABILITIES 277,319
PARTNERS' CAPITAL CAPITAL Partners' Capital (Note 7) 196,669 ------------
$ 473,988 ============
See Notes to Financial Statements.
-2-
HYBRIGENE, LLC
STATEMENT OF OPERATIONS AND PARTNERS' CAPITAL For the Year Ended December 31, 1998
REVENUE SBIR Grant $ 55,000 EXPENSES Wages & Salaries 70,119 Payroll Taxes 6,084 Insurance 6,696 Travel & Meals 3,497 Rent 9,605 Office Supplies 10,606 Utilities 2,435 Accounting Fees 4,762 Legal & Consulting Fees 45,861 Marketing Fees & Supplies 3,936 Shipping, Postage & Printing 1,037 Miscellaneous 160 ----------- 164,798 ----------- OPERATING (LOSS) (109,798) OTHER INCOME Interest 2,524 OTHER EXPENSES Depreciation 5,857 Amortization 200 ----------- 6,057 ----------- NET (LOSS) (113,331) BEGINNING CAPITAL--January 1, 1998 5,000 CAPITAL CONTRIBUTION (Note 7) 305,000 -----------
PARTNERS' CAPITAL--December 31, 1998 $ 196,669 ===========
See Notes to Financial Statements.
-3-
HYBRIGENE, LLC
STATEMENT OF CASH FLOWS INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS For the Year Ended December 31, 1998
Net (Loss) $(113,331) Adjustments to Reconcile Net (Loss) to Net Cash Provided by Operating Activities-- Depreciation 5857 Amortization 200 (Increase) Decrease in Current Assets-- Grant Receivable (25,245) Prepaid Expenses (2,071) Option Agreement (41,814) Increase (Decrease) in Current Liabilities-- Accounts Payable 12,007 Accrued Liabilities 6,552 Deposit 258,760 ----------------- NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES 100,915 CASH FLOWS FROM INVESTING ACTIVITIES (Purchases) of Property and Equipment (86,057) (Increase) in Organizational Costs (1,714) Net (Increase) in Investment Securities (321,068) ----------------- NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES (408,839) CASH FLOWS FROM FINANCING ACTIVITIES Partners' Contributions 305,000 ----------------- INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (2,924) CASH AND CASH EQUIVALENTS--Beginning of Period 5,000 -----------------
CASH AND CASH EQUIVALENTS--End of Period $ 2,076 =================
See Notes to Financial Statements.
-4-
HYBRIGENE, LLC
NOTES TO FINANCIAL STATEMENTS December 31, 1998
NOTE 1: ORGANIZATION
Business Activity and Organization--HybriGene, LLC (the Company) was ---------------------------------- organized under the laws of the state of Indiana in March 1997. The Company's only activity prior to January 1, 1998, consisted of organizational costs. The Company is a plant genetic engineering company that develops hybrid and engineered seeds for a worldwide market.
NOTE 2: GRANT RECEIVABLE
The Company was awarded a SBIR grant of $55,000 from the United States Department of Agriculture in 1997. Partial payments have been made in 1998. Final payment is in process.
NOTE 3: INVESTMENTS
In accordance with Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and Equity Securities, investments are classified as trading securities and are stated at fair market value at December 31, 1998.
Money Market $ 62,308 Common Stock 258,760 --------- Fair Market Value $ 321,068 =========
NOTE 4: PROPERTY AND EQUIPMENT
Property and equipment are stated at cost. Depreciation is provided for in amounts sufficient to relate the cost of depreciated assets to operations over their estimated service lives using the straight line method and accelerated depreciation methods, which are followed for all assets for both financial reporting and tax purposes. Maintenance, repairs, and minor renewals are charged to operations as incurred. Improvement and major renewals are capitalized. Upon sale or disposition, the asset account is relieved of the cost, and the accumulated depreciation account is charged with depreciation taken prior to the sale. Any resultant gain or loss is credited or charged to operations.
-5-
NOTES TO FINANCIAL STATEMENTS December 31, 1998
NOTE 5: OPTION AGREEMENT
The balance represents payments made by the Company per the option agreement dated March 31, 1998 with Purdue Foundation (the Foundation), which grants the Company the option to obtain an exclusive worldwide royalty bearing license for use of technology owned by the Foundation. This cost represents approximately 50% of the estimated costs to complete the agreement with the Foundation.
NOTE 6: DEPOSIT
The balance represents a certain publicly traded stock held by the Company in their investment account. This stock is being held for a future transaction which has not been completed at the date of this financial statement. This liability is equal to the value reported in the investment account.
NOTE 7: CAPITAL CONTRIBUTION
A new 25% partner was admitted during August, 1998 with an initial contribution to capital of $300,000. The agreement calls for additional future contributions by the new partner totaling $5,700,000.
NOTE 8: SUBSEQUENT EVENTS
Subsequent to the balance sheet date, the members have agreed to sell their interest in the Company. These negotiations are in progress at the date of this report. |