Cytori Therapeutics (NASDAQ: CYTX) today reports its third quarter 2014
financial results and provides updates on clinical development and
commercialization activities.
Cytori achieved total product and contract revenues for the nine months
and third quarter ended September 30, 2014 of $3.8 million and $1.1
million, respectively, compared to $6.9 million and $2.7 million,
respectively for the same periods in 2013. Total net loss was $9.4
million in the third quarter of 2014 compared with $5.3 million in the
same period of 2013. Cytori ended the third quarter of 2014 with $7.8
million of cash and cash equivalents (over $20 million pro-forma
subsequent to our recent registered direct offering).
Selected Q3 Highlights
-
Received FDA approval to begin a US IDE trial on patients with knee
osteoarthritis with enrollment scheduled to begin in 2015;
-
BARDA executed a significant contract extension option for ongoing
research and development activities required to enable a pilot
clinical trial of Cytori Cell Therapy in thermal burn treatment;
-
Reported publication of six month outcomes from a 12
patient investigator-initiated study of scleroderma in the Annals
of the Rheumatic Diseases;
-
Received FDA approval to resume ATHENA trial enrollment;
-
Completed enrollment in a 20 patient feasibility study for the
treatment of patients with anterior cruciate ligament (ACL) injuries
in Spain.
“Over the preceding two quarters, Cytori has substantially reduced
expenses and completed a comprehensive review of its strategy,” said Dr.
Marc Hedrick, President & CEO of Cytori. From this point forward, the
Company will focus its clinical efforts on indications that can provide
at least phase II clinical data in the near term. At this point for
Cytori, controlled and rigorously obtained phase II clinical data is the
optimal way to create corporate value in our view. In addition, the
Company will focus its sales efforts first on profitability and positive
contribution margin. All other corporate activities will be
substantially scaled back or eliminated.”
Financial Performance
Total product and contract revenues for the third quarter of 2014 were
$1.1 million, consisting of $0.5 million in product revenues and $0.6
million in contract revenues. This compares to $2.7 million in combined
product and contract revenues for the third quarter of 2013, consisting
of $1.6 million of product revenues and $1.1 million of contract
revenues. Gross profit was $0.2 million in the third quarter of 2014
compared to $0.7 million in the third quarter of 2013.
Research and development expenses, excluding share-based compensation,
were $3 million in the third quarter of 2014 compared to$4.5 million in
the second quarter of 2014 and $4 million in the third quarter of 2013.
Sales and marketing expenses, excluding share-based compensation,
decreased to $1.3 million from $1.8 million in the second quarter of
2014 and $1.6 million in the third quarter of 2013. General and
administrative expenses, excluding share-based compensation, decreased
to $3.4 million in the third quarter of 2014 compared to $4.2 million in
the second quarter of 2014 and $3.8 million in the third quarter of 2013.
“Concurrent with our more focused strategy, we are in a time of
aggressive expense reduction. Our third quarter operating cash burn
decreased to $7.2 million, compared to $9.2 million in the second
quarter of 2014, these expense reduction measures are expected to save
over $8 million in operating cash burn per year,” said Dr. Hedrick.
“Based on the recent $12 million option exercised by BARDA, clarity on
the new regenerative medicine law in Japan, and our recent history, we
anticipate relative revenue growth in the fourth quarter of 2014 and
thereafter.”
Net loss was $9.4 million, or ($0.12) per share, for the third quarter
of 2014 compared to $11.8 million, or ($0.15) per share, in the second
quarter of 2014, and $5.3 million, or ($0.08) per share, in the third
quarter of 2013. Net loss for the third quarter of 2013 was reduced due
to a gain of $4.4 million from the sale of Puregraft® in the third
quarter of 2013. In September 2014, 4,032,389 warrants were exercised
and the Company received proceeds of approximately $4 million. Cytori
ended the third quarter of 2014 with $7.8 million of cash and cash
equivalents (over $20 million pro-forma subsequent to our recent
registered direct offering).
Clinical Pipeline
Cardiovascular Disease
The US phase II ATHENA trial of Cytori Cell Therapy on patients with
heart failure has been on clinical hold since May 2014 over a concern
following reports of cerebrovascular ischemia in 3 patients. During this
time, a thorough investigation, both clinical and preclinical, was
completed. The full report was submitted to the FDA on September 19,
2014. During this period, the Company found no data to suggest that
Cytori technology led to these adverse events. In fact, the data
generated strongly supported previous data from the Company and its
users regarding the safety of the Celution® System and its cellular
output. The FDA response to the Company’s submission was received on
October 22, 2014 and noted they had no subject protection concerns and
Cytori was free to proceed with the trials with the protocol amendments
proposed by Cytori.
Currently the ATHENA phase II trials have enrolled a total of 31
patients (28 of 45 in ATHENA and 3 of 45 in ATHENA II). Based on the
enrollment thus far, minimal loss of statistical power and the fact that
during the delay the Company has made substantial progress on it next
generation Celution® system, the Company has determined the most prudent
course of action is to stop enrollment at 31 patients and analyze
unblinded six month data. The 31st patient will reach the
planned 6 month time-point this month. An analysis of the complete and
verified 6 month data should be available early in 2015 for review and
planning next steps.
In July, Cytori signed and announced a contract with the National Heart,
Lung and Blood Institute (NHLBI) to provide its technology to study
adipose-derived regenerative cells (ADRCs) in the therapy of patients
with end-stage heart failure already on a left ventricular assist device
or LVAD in a trial called CELVAD. Recently, the NHLBI informed Cytori
that initiation of a cell therapy trial on patients with LVADs will be
delayed citing concerns around the feasibility related to treatment of
LVAD patients, evolving nature of LVADs, endpoint selection, and the
cost and complexity of the study. We will provide updates on the outlook
for this trial when we are notified.
Orthopedic Disease
Cytori has received approval by the FDA to begin a US IDE pilot (phase
II a/b) clinical trial of Cytori Cell Therapy in patients with
osteoarthritis affecting the knees to be called ACT-OA. A total of 90
patients will be enrolled in this randomized, double-blind, placebo
controlled clinical trial and followed for one year. The study, which is
anticipated to begin enrollment in 2015, will examine the safety of
Cytori Cell Therapy and several efficacy endpoints including symptom
relief, function and activity level. Data should be available in 2016.
“As part of our strategic review, we have considered a number of new
clinical opportunities based in large part on likelihood of clinical and
commercial success. Osteoarthritis affects 16% of adults in the US over
45 years of age and guideline recommended treatments are relatively
limited,” said Dr. Hedrick. “Coupled with a strong feasibility data set,
we have decided to move this indication forward and bring to an end our
RECOVER hamstring repair trial in the US as it did not meet our new
internal criteria to proceed.”
Thermal Burn & Radiation Injury: BARDA Contract Revenue
In August 2014, Cytori received formal notification that BARDA has
executed a contract option to fund research, development, regulatory,
clinical and other tasks required for initiation of a pilot clinical
trial of the Celution® System in thermal burn injury for a total of
approximately $12.1 million. Upon IDE approval by the FDA, BARDA
anticipates exercising Option 2 funding to cover costs associated with
execution of a pilot clinical trial, currently estimated at
approximately $8.3 million, bringing the combined value to up to $20.4
million.
In addition to development and clinical activities in Option 1 and
Option 2, BARDA may later choose to fund a thermal burn pivotal trial
through the FDA approval submission process (Option 3), and fund further
development activities related to thermal burn compromised by
concomitant radiation exposure (Option 4). Cytori plans to submit
preclinical data from the base period of the contract for publication
this year.
Scleroderma
Based on promising clinical outcomes from SCLERADEC I, a pilot trial
using Cytori Cell Therapy to treat disabling hand manifestations of
scleroderma (published recently in the Annals of Rheumatic Diseases),
Cytori has agreed to support a follow up confirmatory trial in France.
The confirmatory trial called SCLERADEC II will be a multicenter,
randomized, double-blind, and placebo controlled trial of a single dose
of ADRCs or placebo in 40 patients. The trial will have a crossover arm
and will use a validated primary endpoint called the Cochin Hand
Function Scale. The study is planned to begin enrollment in 2015 and
data should be available in 2016. The Company intends to work alongside
the investigators and scleroderma advocacy groups to seek reimbursement
should the trial show effectiveness of the therapy.
Urinary Incontinence
Cytori has agreed to provide support in the form of device and
consumables to a planned Japanese investigator/government sponsored
trial of Cytori Cell Therapy for male urinary incontinence. This trial
is based on the previously published feasibility trial conducted at
Nagoya University in Japan that demonstrated improvements in leakage,
urethral closure, and patient quality-of-life assessment in men with
urinary incontinence following radical prostatectomy for prostate
cancer. The primary funding and support of the trial will come from the
Japanese Ministry of Health, Labor and Welfare and the Nagoya University
and therefore is not primarily a Cytori sponsored clinical trial. We
will report when the protocol is finalized and the timetable for the
trial is available. If efficacy is shown is this trial, the
investigators intend to seek regulatory claims for this indication and
reimbursement for the therapy.
Product Revenue
As part of the year end 2013 financial review, Cytori changed the timing
of revenue recognition for new customers. As a result of this change,
Cytori has approximately $1.7 million of unrecognized orders, consisting
of products shipped prior to September 30, 2014, which are anticipated
to be recognized in the fourth quarter of 2014. Based on the current
unrecognized orders, total product revenue for the year should be
concentrated in the last quarter of the year. In addition, expanded
activities of its partners including Lorem Vascular, Okyanos and Bimini
should provide growth opportunities in 2015. Specifically, Cytori
anticipates filing for Chinese regulatory approval by the end of 2014.
Board of Directors Transition
E. Carmack Holmes, M.D., 76, will be retiring from the Company’s Board
of Directors, effective December 31, 2014. Dr. Holmes has been a member
of Cytori’s Board of Directors since 2003. “I am eternally grateful for
Professor Holmes and his many years of leadership and advice on Cytori’s
Board. He is a true gentleman and friend and has been a tireless
advocate of Cytori over the years,” said Dr. Hedrick.
Forthcoming Activities and Milestones
During the remainder of 2014 and early into 2015, Cytori intends to:
finalize ATHENA and analyze the data, start the ACT-OA trial, wind down
the RECOVER trial, support the initiation of its scleroderma and urinary
incontinence trials in Europe and Japan respectively, file for CFDA
class I approval, complete the next phase of the Celution® development
program, and work with BARDA and FDA to plan our forthcoming thermal
burn trial, among other activities. Financially, we intend to continue
to improve our financial position through combination of activities
including: additional expense reductions, profitable revenue growth,
additional capital raise, partnerships, debt restructure or further debt
term modification.
Management Conference Call Webcast and Shareholder Letter Information
Cytori will host a management conference call at 5:30 p.m. Eastern Time
today to further discuss the Company’s progress. The webcast
will be available live and by replay two hours after the call and may be
accessed under “Webcasts” in the Investor
Relations section of Cytori’s website. If you are unable to access
the webcast, you may dial in to the call at +1-877-402-3914, Conference
ID: 26821138.
About Cytori
Cytori Therapeutics is developing cell therapies based on autologous
adipose-derived regenerative cells (ADRCs) to treat cardiovascular
disease and other medical conditions. Our scientific data suggest ADRCs
improve blood flow, moderate the inflammatory response and keep tissue
at risk of dying alive. As a result, we believe these cells can be
applied across multiple “ischemic” conditions. These therapies are made
available to the physician and patient at the point-of-care by Cytori’s
proprietary technologies and products, including the Celution® System
product family. www.cytori.com
Cautionary Statement Regarding Forward-Looking
Statements
This press release includes forward-looking statements that involve
known and unknown risks and uncertainties. All statements, other than
historical facts, including statements regarding our current plans to
raise additional capital, our ability to provide updated timelines for
completion of enrollment of the osteoarthritis clinical trial, our
ability to obtain expanded contract options with BARDA, our expectation
of continuing demand from investigator initiated trial customers, our
expectation to recognize deferred revenues, our ability to reduce
expenses, and our outlook and financial guidance are forward looking
statements. Such statements are subject to risks and uncertainties that
could cause our actual results and financial position to differ
materially. Some of these risks include our pressing need to raise
additional capital, our level of indebtedness and covenant restrictions
under such indebtedness, the level of future interest in our products by
Japan research institutions, performance of our Japan distribution
network, clinical, pre-clinical and regulatory uncertainties, the
quality of data supporting execution of BARDA contract options, risks in
the collection and results of clinical data, final clinical outcomes,
dependence on third party performance, performance and acceptance of our
products in the marketplace, and other risks and uncertainties described
under the "Risk Factors" in Cytori's Securities and Exchange Commission
Filings, including in its most recent annual and quarterly reports.
There may be events in the future that we are unable to predict, or over
which we have no control, and our business, financial condition, results
of operations and prospects may change in the future. We assume no
responsibility to update or revise any forward-looking statements to
reflect events, trends or circumstances after the date they are made
unless we have an obligation under U.S. Federal securities laws to do so.
|
CYTORI THERAPEUTICS, INC.
|
CONSOLIDATED CONDENSED BALANCE SHEETS
|
(UNAUDITED)
|
|
|
|
|
|
As of
|
|
|
|
As of
|
|
|
|
|
September 30,
|
|
|
|
December 31,
|
|
|
|
|
2014
|
|
|
|
2013
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
7,849,000
|
|
|
|
|
$
|
15,506,000
|
|
Accounts receivable, net of reserves of $1,566,000 and of
$1,445,000 in 2014 and 2013, respectively
|
|
|
|
|
532,000
|
|
|
|
|
|
4,152,000
|
|
Inventories, net
|
|
|
|
|
5,020,000
|
|
|
|
|
|
3,694,000
|
|
Other current assets
|
|
|
|
|
1,245,000
|
|
|
|
|
|
1,225,000
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
14,646,000
|
|
|
|
|
|
24,577,000
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
1,571,000
|
|
|
|
|
|
1,054,000
|
|
Restricted cash and cash equivalents
|
|
|
|
|
350,000
|
|
|
|
|
|
350,000
|
|
Other assets
|
|
|
|
|
2,291,000
|
|
|
|
|
|
2,812,000
|
|
Intangibles, net
|
|
|
|
|
9,534,000
|
|
|
|
|
|
9,345,000
|
|
Goodwill
|
|
|
|
|
3,922,000
|
|
|
|
|
|
3,922,000
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
32,314,000
|
|
|
|
|
$
|
42,060,000
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ (Deficit) Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
|
$
|
5,739,000
|
|
|
|
|
$
|
6,077,000
|
|
Current portion of long-term obligations, net of discount
|
|
|
|
|
5,477,000
|
|
|
|
|
|
3,191,000
|
|
Termination fee obligation
|
|
|
|
|
—
|
|
|
|
|
|
400,000
|
|
Puregraft divestiture obligation
|
|
|
|
|
158,000
|
|
|
|
|
|
547,000
|
|
Joint Venture purchase obligation
|
|
|
|
|
2,817,000
|
|
|
|
|
|
4,691,000
|
|
Warrant liability
|
|
|
|
|
287,000
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
14,478,000
|
|
|
|
|
|
14,906,000
|
|
|
|
|
|
|
|
|
|
|
Deferred revenues
|
|
|
|
|
168,000
|
|
|
|
|
|
212,000
|
|
Long-term deferred rent and other
|
|
|
|
|
629,000
|
|
|
|
|
|
710,000
|
|
Long-term obligations, net of discount, less current portion
|
|
|
|
|
20,332,000
|
|
|
|
|
|
23,100,000
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
35,607,000
|
|
|
|
|
|
38,928,000
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders’ (deficit) equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value; 5,000,000 shares authorized; -0-
shares issued and outstanding in 2014 and 2013
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
Common stock, $0.001 par value; 145,000,000 shares authorized;
83,574,164 and 71,305,375 shares issued and outstanding in 2014 and
2013, respectively
|
|
|
|
|
83,000
|
|
|
|
|
|
71,000
|
|
Additional paid-in capital
|
|
|
|
|
328,684,000
|
|
|
|
|
|
303,710,000
|
|
Accumulated other comprehensive income
|
|
|
|
|
457,000
|
|
|
|
|
|
256,000
|
|
Accumulated deficit
|
|
|
|
|
(332,517,000
|
)
|
|
|
|
|
(300,905,000
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders’ (deficit) equity
|
|
|
|
|
(3,293,000
|
)
|
|
|
|
|
3,132,000
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ (deficit) equity
|
|
|
|
$
|
32,314,000
|
|
|
|
|
$
|
42,060,000
|
|
|
SEE NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
|
|
|
CYTORI THERAPEUTICS, INC.
|
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
|
(UNAUDITED)
|
|
|
|
|
|
For the Three Months
|
|
|
|
For the Nine Months
|
|
|
|
|
Ended September 30,
|
|
|
|
Ended September 30,
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenues
|
|
|
|
$
|
518,000
|
|
|
|
|
$
|
1,616,000
|
|
|
|
|
$
|
2,484,000
|
|
|
|
|
$
|
4,416,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenues
|
|
|
|
|
337,000
|
|
|
|
|
|
931,000
|
|
|
|
|
|
1,524,000
|
|
|
|
|
|
2,296,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
181,000
|
|
|
|
|
|
685,000
|
|
|
|
|
|
960,000
|
|
|
|
|
|
2,120,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development, related party
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
638,000
|
|
Development revenue
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
1,179,000
|
|
Government contracts and other
|
|
|
|
|
585,000
|
|
|
|
|
|
1,095,000
|
|
|
|
|
|
1,345,000
|
|
|
|
|
|
2,503,000
|
|
|
|
|
|
|
585,000
|
|
|
|
|
|
1,095,000
|
|
|
|
|
|
1,345,000
|
|
|
|
|
|
4,320,000
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
3,140,000
|
|
|
|
|
|
4,123,000
|
|
|
|
|
|
12,106,000
|
|
|
|
|
|
11,992,000
|
|
Sales and marketing
|
|
|
|
|
1,471,000
|
|
|
|
|
|
1,786,000
|
|
|
|
|
|
5,332,000
|
|
|
|
|
|
6,453,000
|
|
General and administrative
|
|
|
|
|
4,179,000
|
|
|
|
|
|
4,332,000
|
|
|
|
|
|
13,121,000
|
|
|
|
|
|
12,225,000
|
|
Change in fair value of warrant liability
|
|
|
|
|
(134,000
|
)
|
|
|
|
|
—
|
|
|
|
|
|
(134,000
|
)
|
|
|
|
|
(418,000
|
)
|
Change in fair value of option liability
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(2,250,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
8,656,000
|
|
|
|
|
|
10,241,000
|
|
|
|
|
|
30,425,000
|
|
|
|
|
|
28,002,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
|
|
(7,890,000
|
)
|
|
|
|
|
(8,461,000
|
)
|
|
|
|
|
(28,120,000
|
)
|
|
|
|
|
(21,562,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on asset disposal
|
|
|
|
|
(14,000
|
)
|
|
|
|
|
—
|
|
|
|
|
|
(15,000
|
)
|
|
|
|
|
(257,000
|
)
|
Gain on Puregraft divestiture
|
|
|
|
|
—
|
|
|
|
|
|
4,392,000
|
|
|
|
|
|
—
|
|
|
|
|
|
4,392,000
|
|
Gain on previously held equity interest in joint venture
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
4,892,000
|
|
Loss on debt extinguishment
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(708,000
|
)
|
Interest income
|
|
|
|
|
1,000
|
|
|
|
|
|
1,000
|
|
|
|
|
|
4,000
|
|
|
|
|
|
2,000
|
|
Interest expense
|
|
|
|
|
(1,260,000
|
)
|
|
|
|
|
(1,094,000
|
)
|
|
|
|
|
(3,286,000
|
)
|
|
|
|
|
(2,456,000
|
)
|
Other income (expense), net
|
|
|
|
|
(222,000
|
)
|
|
|
|
|
(96,000
|
)
|
|
|
|
|
(195,000
|
)
|
|
|
|
|
(392,000
|
)
|
Equity loss from investment in joint venture
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(48,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income(expense)
|
|
|
|
|
(1,495,000
|
)
|
|
|
|
|
3,203,000
|
|
|
|
|
|
(3,492,000
|
)
|
|
|
|
|
5,425,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(9,385,000
|
)
|
|
|
|
$
|
(5,258,000
|
)
|
|
|
|
$
|
(31,612,000
|
)
|
|
|
|
$
|
(16,137,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) – foreign currency translation
adjustments
|
|
|
|
|
58,000
|
|
|
|
|
|
(108,000
|
)
|
|
|
|
|
201,000
|
|
|
|
|
|
(142,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net comprehensive loss
|
|
|
|
$
|
(9,327,000
|
)
|
|
|
|
$
|
(5,366,000
|
)
|
|
|
|
$
|
(31,411,000
|
)
|
|
|
|
$
|
(16,279,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per common share
|
|
|
|
$
|
(0.12
|
)
|
|
|
|
$
|
(0.08
|
)
|
|
|
|
$
|
(0.41
|
)
|
|
|
|
$
|
(0.24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average common shares
|
|
|
|
|
80,430,061
|
|
|
|
|
|
67,248,384
|
|
|
|
|
|
77,091,624
|
|
|
|
|
|
67,147,584
|
|
|
SEE NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
|
|
|
CYTORI THERAPEUTICS, INC.
|
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
|
(UNAUDITED)
|
|
|
|
|
|
For the Nine Months Ended
|
|
|
|
|
September 30,
|
|
|
|
|
2014
|
|
|
|
2013
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(31,612,000
|
)
|
|
|
|
$
|
(16,137,000
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
525,000
|
|
|
|
|
|
1,169,000
|
|
Amortization of deferred financing costs and debt discount
|
|
|
|
|
961,000
|
|
|
|
|
|
605,000
|
|
Joint venture acquisition obligation accretion
|
|
|
|
|
362,000
|
|
|
|
|
|
204,000
|
|
Provision for doubtful accounts
|
|
|
|
|
1,126,000
|
|
|
|
|
|
938,000
|
|
Provision for expired enzyme
|
|
|
|
|
313,000
|
|
|
|
|
|
—
|
|
Change in fair value of warrant liability
|
|
|
|
|
(134,000
|
)
|
|
|
|
|
(418,000
|
)
|
Change in fair value of option liability
|
|
|
|
|
—
|
|
|
|
|
|
(2,250,000
|
)
|
Share-based compensation expense
|
|
|
|
|
2,566,000
|
|
|
|
|
|
2,723,000
|
|
Equity loss from investment in joint venture
|
|
|
|
|
—
|
|
|
|
|
|
48,000
|
|
Loss on asset disposal
|
|
|
|
|
15,000
|
|
|
|
|
|
257,000
|
|
Gain on previously held equity interest in joint venture
|
|
|
|
|
—
|
|
|
|
|
|
(4,892,000
|
)
|
Gain on sale of assets
|
|
|
|
|
—
|
|
|
|
|
|
(4,392,000
|
)
|
Loss on debt extinguishment
|
|
|
|
|
—
|
|
|
|
|
|
708,000
|
|
Increases (decreases) in cash caused by changes in operating assets
and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
2,505,000
|
|
|
|
|
|
361,000
|
|
Inventories
|
|
|
|
|
(1,158,000
|
)
|
|
|
|
|
(975,000
|
)
|
Other current assets
|
|
|
|
|
(19,000
|
)
|
|
|
|
|
69,000
|
|
Other assets
|
|
|
|
|
(124,000
|
)
|
|
|
|
|
(117,000
|
)
|
Accounts payable and accrued expenses
|
|
|
|
|
(666,000
|
)
|
|
|
|
|
(1,080,000
|
)
|
Deferred revenues, related party
|
|
|
|
|
—
|
|
|
|
|
|
(638,000
|
)
|
Deferred revenues
|
|
|
|
|
47,000
|
|
|
|
|
|
(1,245,000
|
)
|
Long-term deferred rent
|
|
|
|
|
(81,000
|
)
|
|
|
|
|
(2,000
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
|
|
(25,374,000
|
)
|
|
|
|
|
(25,064,000
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
(792,000
|
)
|
|
|
|
|
(536,000
|
)
|
Expenditures for intellectual property
|
|
|
|
|
(255,000
|
)
|
|
|
|
|
—
|
|
Proceeds from Puregraft divestiture
|
|
|
|
|
—
|
|
|
|
|
|
5,000,000
|
|
License agreement termination fee
|
|
|
|
|
(400,000
|
)
|
|
|
|
|
(600,000
|
)
|
Cash acquired in purchase of joint venture
|
|
|
|
|
—
|
|
|
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities
|
|
|
|
|
(1,447,000
|
)
|
|
|
|
|
3,869,000
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Principal payments on long-term obligations
|
|
|
|
|
(1,303,000
|
)
|
|
|
|
|
(22,292,000
|
)
|
Proceeds from long-term obligations
|
|
|
|
|
—
|
|
|
|
|
|
27,000,000
|
|
Debt issuance costs and loan fees
|
|
|
|
|
—
|
|
|
|
|
|
(1,744,000
|
)
|
Joint venture purchase payments
|
|
|
|
|
(2,236,000
|
)
|
|
|
|
|
(141,000
|
)
|
Proceeds from exercise of employee stock options and warrants
|
|
|
|
|
4,066,000
|
|
|
|
|
|
147,000
|
|
Proceeds from sale of common stock
|
|
|
|
|
19,075,000
|
|
|
|
|
|
3,001,000
|
|
Costs from sale of common stock
|
|
|
|
|
(425,000
|
)
|
|
|
|
|
(184,000
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
|
|
19,177,000
|
|
|
|
|
|
5,787,000
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
(13,000
|
)
|
|
|
|
|
(104,000
|
)
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
|
|
(7,657,000
|
)
|
|
|
|
|
(15,512,000
|
)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
15,506,000
|
|
|
|
|
|
25,717,000
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
7,849,000
|
|
|
|
|
$
|
10,205,000
|
|
|
Copyright Business Wire 2014