December
31
|
|||||||
2006
|
2005
|
||||||
Assets
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
4,400
|
13,360
|
|||||
Short-term
bank deposits
|
20,845
|
--
|
|||||
Trading
securities
|
102
|
--
|
|||||
Property
and equipment (held for sale) -- net
|
18
|
--
|
|||||
Deferred
tax asset
|
29
|
--
|
|||||
Other
receivables and prepaid expenses
|
702
|
431
|
|||||
Total
current assets
|
26,096
|
13,791
|
|||||
EMPLOYEE
SEVERANCE PAY FUNDS
|
98
|
449
|
|||||
RESTRICTED
LONG-TERM DEPOSITS
|
172
|
110
|
|||||
PROPERTY
AND EQUIPMENT -- net
|
490
|
762
|
|||||
INTANGIBLE
ASSETS -- net
|
25
|
39
|
|||||
DEFERRED
TAX ASSET
|
19
|
--
|
|||||
Total
assets
|
26,900
|
15,151
|
|||||
Liabilities
and shareholders’ equity
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable and accrued expenses
|
3,003
|
2,007
|
|||||
Deferred
gain
|
399
|
399
|
|||||
Total
current liabilities
|
3,402
|
2,406
|
|||||
LIABILITY
IN RESPECT OF EMPLOYEE
|
|||||||
SEVERANCE
OBLIGATIONS
|
340
|
695
|
|||||
DEFERRED
GAIN
|
398
|
798
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
Total
liabilities
|
4,140
|
3,899
|
|||||
SHAREHOLDERS’
EQUITY:
|
|||||||
Ordinary
shares of NIS 0.02 par value (authorized: 300,000,000 as of December
31, 2006 and 2005; issued and outstanding: 220,124,349 as of
December 31, 2006 and 173,180,441 as of December 31,
2005)
|
1,072
|
864
|
|||||
Additional
paid in capital
|
136,611
|
110,179
|
|||||
Deficit
accumulated during the development stage
|
(114,923
|
)
|
(99,791
|
)
|
|||
Total
shareholders’ equity
|
22,760
|
11,252
|
|||||
Total
liabilities and shareholders’ equity
|
26,900
|
15,151
|
|
Year
ended December 31
|
Period
from March 9, 1993* to December 31, 2006
|
|||||||||||
2006
|
2005
|
2004
|
(unaudited)
|
||||||||||
REVENUES:
|
|||||||||||||
Reimbursed
out-of-pockets expenses
|
--
|
2,743
|
3,269
|
6,012
|
|||||||||
License
|
454
|
454
|
185
|
1,093
|
|||||||||
454
|
3,197
|
3,454
|
7,105
|
||||||||||
COST
OF REVENUES:
|
|||||||||||||
Reimbursed
out-of-pockets expenses
|
--
|
2,743
|
3,269
|
6,012
|
|||||||||
License
(with respect to royalties)
|
54
|
54
|
32
|
140
|
|||||||||
54
|
2,797
|
3,301
|
6,152
|
||||||||||
GROSS
MARGIN
|
400
|
400
|
153
|
953
|
|||||||||
RESEARCH
AND DEVELOPMENT COSTS
|
|||||||||||||
(includes
non-cash stock option compensation of $173, $112 and $30, in 2006,
2005
and 2004, respectively)
|
10,229
|
7,313
|
11,985
|
93,119
|
|||||||||
LESS
- PARTICIPATIONS
|
--
|
--
|
--
|
10,950
|
|||||||||
10,229
|
7,313
|
11,985
|
82,169
|
||||||||||
IN
- PROCESS RESEARCH AND
DEVELOPMENT
COSTS
|
--
|
1,783
|
--
|
1,783
|
|||||||||
GENERAL
AND ADMINISTRATIVE EXPENSES
(includes
non-cash stock option compensation
of
$1,992, $2,641 and $2, in 2006, 2005 and 2004,
respectively)
|
5,576
|
5,457
|
4,134
|
34,588
|
|||||||||
BUSINESS
DEVELOPMENT COSTS
(includes
non-cash stock option compensation of $15, $10 and $0, in 2006,
2005 and
2004, respectively)
|
641
|
227
|
810
|
5,154
|
|||||||||
OPERATING
LOSS
|
16,046
|
14,380
|
16,776
|
122,741
|
|||||||||
FINANCIAL
AND OTHER INCOME -
net
|
1,141
|
443
|
352
|
8,284
|
|||||||||
LOSS
BEFORE INCOME TAXES
|
14,905
|
13,937
|
16,424
|
114,457
|
|||||||||
INCOME
TAXES
|
227
|
78
|
49
|
466
|
|||||||||
LOSS
FOR THE PERIOD
|
15,132
|
14,015
|
16,473
|
114,923
|
|||||||||
BASIC
AND DILUTED LOSS PERORDINARY SHARE
|
$
|
0.08
|
$
|
0.08
|
$
|
0.12
|
|||||||
WEIGHTED
AVERAGE NUMBER OF SHARES USED IN COMPUTING BASIC AND DILUTED LOSS
PER
ORDINARY SHARE
|
201,737,295
|
170,123,003
|
134,731,766
|
Ordinary
shares
|
Additional
|
|||||||||
Number
of
|
paid
in
|
|||||||||
shares
|
Amount
|
capital
|
||||||||
BALANCE
AT DECEMBER 31, 2005
|
173,180,441
|
864
|
110,179
|
|||||||
CHANGES
DURING 2006:
|
||||||||||
Comprehensive
loss - loss for the period
|
--
|
--
|
--
|
|||||||
Non-employee
stock option compensation
|
|
|||||||||
expenses
|
--
|
--
|
7
|
|||||||
Employee
stock option compensation expenses
|
--
|
--
|
2,173
|
|||||||
Exercise
of stock options
|
277,238
|
1
|
96
|
|||||||
Issuance
of share warrants, net of $681
share
issuance expenses
|
--
|
--
|
4,565
|
|||||||
Issuance
of shares, net of $2,956
share
issuance expenses
|
46,666,670
|
207
|
19,591
|
|||||||
BALANCE
AT DECEMBER 31, 2006
|
220,124,349
|
1,072
|
136,611
|
Deficit
accumulated during the development stage
|
Total
|
||||||
BALANCE
AT DECEMBER 31, 2005
|
(99,791
|
)
|
11,252
|
||||
CHANGES
DURING 2006:
|
|||||||
Comprehensive
loss - loss for the period
|
(15,132
|
)
|
(15,132
|
)
|
|||
Non-employee
stock option compensation
|
|
|
|||||
expenses
|
--
|
7
|
|||||
Employee
stock option compensation expenses
|
--
|
2,173
|
|||||
Exercise
of stock options
|
--
|
97
|
|||||
Issuance
of share warrants, net of $681
share
issuance expenses
|
--
|
4,565
|
|||||
Issuance
of shares, net of $2,956
share
issuance expenses
|
--
|
19,798
|
|||||
BALANCE
AT DECEMBER 31, 2006
|
(114,923
|
)
|
22,760
|
Year
ended December 31
|
Period
from March 9, 1993 (a) to December 31, 2006
|
||||||||||||
2006
|
2005
|
2004
|
(unaudited)
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|||||||||||
Loss
for the period
|
(15,132
|
)
|
(14,015
|
)
|
(16,473
|
)
|
(114,923
|
)
|
|||||
Adjustments
to reconcile loss to net cash used in
|
|||||||||||||
operating
activities:
|
|||||||||||||
Depreciation
and amortization
|
243
|
242
|
319
|
3,072
|
|||||||||
Linkage
difference on restricted deposits
|
(10
|
)
|
3
|
--
|
(7
|
)
|
|||||||
Acquisition
of in process research and development
|
--
|
1,783
|
--
|
1,783
|
|||||||||
Loss
(gain) on disposal of property and equipment
|
(57
|
)
|
6
|
1
|
(39
|
)
|
|||||||
Increase
(decrease) in liability in respect of employee
|
|||||||||||||
severance
obligations
|
8
|
(159
|
)
|
30
|
1,236
|
||||||||
Impairment
charges
|
--
|
26
|
--
|
380
|
|||||||||
Loss
(gain) from sales of investment securities
|
--
|
--
|
13
|
(410
|
)
|
||||||||
Other
income related to exchange of shares
|
(100
|
)
|
--
|
--
|
(100
|
)
|
|||||||
Gain
from trading securities
|
(2
|
)
|
--
|
--
|
(2
|
)
|
|||||||
Stock
option based compensation expenses
|
2,180
|
2,763
|
32
|
5,458
|
|||||||||
Gain
on amounts funded in respect of employee severance pay
funds
|
(1
|
)
|
(6
|
)
|
(4
|
)
|
(92
|
)
|
|||||
Deferred
tax asset
|
(48
|
)
|
--
|
--
|
(48
|
)
|
|||||||
Changes
in operating assets and liabilities:
|
|||||||||||||
Decrease
(increase) in other receivables
|
|||||||||||||
and
prepaid expenses
|
(178
|
)
|
418
|
(143
|
)
|
(609
|
)
|
||||||
Increase
(decrease) in accounts payable
|
|||||||||||||
and
accrued expenses
|
910
|
(1,127
|
)
|
133
|
2,917
|
||||||||
Increase
(decrease) in deferred gain
|
(400
|
)
|
(400
|
)
|
1,597
|
797
|
|||||||
Net
cash used in operating activities
|
(12,587
|
)
|
(10,466
|
)
|
(14,495
|
)
|
(100,587
|
)
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|||||||||||
Decrease
(increase) in short-term bank deposits
|
(20,845
|
)
|
10,136
|
7,193
|
(20,845
|
)
|
|||||||
Restricted
deposits
|
(52
|
)
|
--
|
46
|
(165
|
)
|
|||||||
Investment
in investment securities
|
--
|
--
|
--
|
(3,363
|
)
|
||||||||
Proceeds
from sales of investment securities
|
--
|
--
|
722
|
3,773
|
|||||||||
Employee
severance
pay funds
|
(18
|
)
|
(50
|
)
|
(136
|
)
|
(909
|
)
|
|||||
Purchase
of property and equipment
|
(21
|
)
|
(38
|
)
|
(180
|
)
|
(4,042
|
)
|
|||||
Proceeds
from disposals of property and equipment
|
103
|
27
|
5
|
252
|
|||||||||
Acquisition
in respect of license and purchase of assets
|
--
|
(548
|
)
|
--
|
(548
|
)
|
|||||||
Net
cash provided by (used in) investing activities
|
(20,833
|
)
|
9,527
|
7,650
|
(25,847
|
)
|
Year
ended December 31
|
Period
from March 9, 1993 (a) to December 31, 2006
|
||||||||||||
2006
|
2005
|
2004
|
(unaudited)
|
||||||||||
|
|
||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|||||||||||
Issuance
of share capital and warrants
-
net of share issuance expenses
|
24,363
|
--
|
15,430
|
128,734
|
|||||||||
Exercise
of share warrants and stock options
|
97
|
1,511
|
19
|
2,100
|
|||||||||
Proceeds
from long-term debt
|
--
|
--
|
--
|
399
|
|||||||||
Proceeds
from short-term debt
|
--
|
--
|
--
|
50
|
|||||||||
Repayment
of long-term debt
|
--
|
--
|
--
|
(399
|
)
|
||||||||
Repayment
of short-term debt
|
--
|
--
|
--
|
(50
|
)
|
||||||||
Net
cash provided by financing activities
|
24,460
|
1,511
|
15,449
|
130,834
|
|||||||||
NET
INCREASE (DECREASE) IN CASH AND
|
|
|
|||||||||||
CASH
EQUIVALENTS
|
(8,960
|
)
|
572
|
8,604
|
4,400
|
||||||||
BALANCE
OF CASH AND CASH EQUIVALENTS
|
|
|
|||||||||||
AT
BEGINNING OF PERIOD
|
13,360
|
12,788
|
4,184
|
--
|
|||||||||
BALANCE
OF CASH AND CASH EQUIVALENTS
|
|
|
|||||||||||
AT
END OF PERIOD
|
4,400
|
13,360
|
12,788
|
4,400
|
|||||||||
Supplementary
information on investing and
|
|
|
|||||||||||
financing
activities not involving cash flows:
|
|
|
|||||||||||
Issuance
of ordinary shares in respect of
|
|
|
|||||||||||
license
and purchase of assets
|
--
|
1,391
|
--
|
1,391
|
|||||||||
Conversion
of convertible subordinated debenture
|
|||||||||||||
into
shares
|
--
|
--
|
--
|
1,700
|
|||||||||
Supplemental
disclosures of cash flow information:
|
|
|
|||||||||||
Income
taxes paid
|
136
|
49
|
107
|
457
|
|||||||||
Interest
paid
|
--
|
--
|
--
|
350
|
|||||||||
Incorporation
date, see note 1
|
|
|
XTL BIOPHARMACEUTICALS LTD. | ||
|
|
|
Date: March 15, 2007 | By: | /s/ Ron Bentsur |
Ron Bentsur |
||
Chief Executive Officer |