Financial Snapshot For December 2003: Bulls Charge Ahead



Financial Snapshot For December 2003: Bulls Charge Ahead
Last year ended on an upbeat note, with the Nasdaq Composite Index finishing above the psychologically important 2,000 level. (In fact, the Comp closed out 2003 at the highly appropriate value of 2,003.37.) And it didn't stop there: By January 15, 2004, the Comp had climbed to 2,109.08 – signifying that the bulls are still running on The Street. Indeed, analysts predict that the bulls will continue to dominate the market for the next two quarters.

And their predominance in the latter half of 2003 helped the Nasdaq Comp rise by 50% last year. The biotechnology stocks performed remarkably well in 2003, also, as evidenced by the Amex Biotech Index, which gained 45% in value between December 31, 2002 and December 31, 2003.

Moreover, December 2003 was a very good month for the biotech sector, which outperformed the market: The Amex Biotech Index added 6% between November 28, 2003 and December 31, 2003, while the Comp increased by 2% during the same time period.




However, we must remember that the 17 stocks contained in the Amex Biotech Index represent the sector’s top-tier companies – and our data show that these firms actually underperformed the group as a whole during the last 12 months.

On December 31, 2003, the average 12-month change in price for the 245 stocks tracked by Recombinant Capital and Signals was 110% and the median change was 66%. By contrast, the 17 stocks included in the Amex Index exhibited an average 12-month gain of 47% and a median gain of 42%.

This is good news, for it means that the smaller stocks, many of which suffered from severely depressed prices in 2002, have bounced back to healthy levels. In fact, at the end of 2002, the average change in price for the biotech stocks in our universe was minus 50% and the median change was minus 57%. What a difference a year makes.


December 2003 Stock Report


The December 2003 Stock Report, published by Recombinant Capital and Signals, includes detailed financial data on 245 publicly traded biotechnology stocks, based on their closing prices on December 31, 2003.

We have been tracking biotech stock performance since February 2000. To access the November 2003 Stock Report, click here. For the others -- February 2000 through October 2003 -- click here to go to Signals' Table Of Contents. [We did not publish Stock Reports for the June 2001 - September 2001 time frame.] Click on the year of interest; you will find all the Stock Reports listed under the Signals vs. Noise section. (The spreadsheets underlying these articles are quite large, and may take some time to download.)

We've classified the companies on the list into 19 separate categories, based largely on either technology or disease focus. These categories can be found in the table that follows, which provides a summary of the underlying data and the average values (the sum of all values divided by the number of values) for each. Because the average value tends to be distorted when there are extreme values in a set (as occurs in the biotech stocks as a group and even within groups), we've also calculated the median (mid-point) for each set of data and for the entire group. We believe that the median values reflect a more realistic financial profile for the biotech stocks.

Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
GENOME THERAPEUTICS CORP $3.13 78% 148% $98 $27 $72 $15 152 $0.5 -$55.6 0.5 3.5
HUMAN GENOME SCIENCES $13.25 74% 41% $1,712 $1,152 $560 $503 1086 $0.5 -$189.2 6.1 1.0
INCYTE CORP $6.84 94% 37% $496 $349 $146 $172 585 $0.2 -$107.2 3.3 0.7
MILLENNIUM PHARMACEUTICALS $18.65 100% 118% $5,619 $1,545 $4,074 $83 2079 $2.0 -$428.0 3.6 1.3
MYRIAD GENETICS $12.86 70% -14% $348 $86 $262 $0 491 $0.5 -$28.4 3.0 1.3
1st Generation Genomics Average   83% 66% $1,655 $632 $1,023 $155   $0.7 -$161.7 3.3 1.6
1st Generation Genomics Median   78% 41% $496 $349 $262 $83   $0.5 -$107.2 3.3 1.3
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
ACLARA BIOSCIENCES $3.65 78% 70% $131 $79 $52 $0 95 $0.5 -$20.4 3.9 0.5
AFFYMETRIX $24.61 82% 3% $1,460 $434 $1,026 $369 877 $1.2 na na 4.1
CALIPER TECHNOLOGIES $6.66 93% 116% $188 $134 $53 $1 251 $0.2 -$38.2 3.5 0.7
CEPHEID $9.58 100% 74% $344 $11 $333 $0 148 $2.2 -$17.7 0.6 3.9
CIPHERGEN BIOSYSTEMS $11.43 82% 227% $330 $21 $309 $30 323 $1.0 -$62.4 0.3 1.9
COMBIMATRIX $3.35 66% na $88 $43 $45 $0 14 na -$26.7 na na
COMPUGEN $5.05 80% 166% $133 na na $0 176 na -$12.8 na na
ILLUMINA $7.05 78% 127% $232 $55 $177 $25 233 $0.8 -$22.0 2.5 3.6
NANOGEN $9.01 100% 497% $220 $30 $190 $0 195 $1.0 -$27.6 1.1 1.1
ORCHID BIOSCIENCES $1.85 93% 293% $139 $4 na $2 492 na -$40.8 na 0.4
SEQUENOM $3.20 76% 88% $128 $75 $53 $10 216 $0.2 -$37.4 2.0 0.3
TRANSGENOMIC $2.02 48% -17% $51 $3 $48 $1 326 $0.1 -$14.4 0.2 0.4
Genomic Supply Average   81% 149% $287 $81 $229 $37   $0.8 -$29.1 1.8 1.7
Genomic Supply Median   81% 116% $163 $43 $115 $1   $0.8 -$26.7 1.5 0.9
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
APPLIED MOLECULAR EVOLUTION $17.83 99% 733% $374 $53 $321 $10 106 $3.0 -$22.8 2.3 2.3
ARENA PHARMACEUTICALS $6.20 72% -8% $159 $163 ($4) $0 336 ($0.0) -$46.8 3.5 0.5
CELERA GENOMICS GROUP $13.91 90% 42% $1,009 na na $0 na na na na na
CURAGEN CORP $7.33 100% 57% $364 $372 ($8) $150 857 ($0.0) -$93.7 4.0 0.8
DECODE GENETICS $8.19 84% 327% $442 $69 $373 $46 530 $0.7 -$40.0 1.7 1.0
EXELIXIS $7.05 72% -4% $501 $260 $241 $60 550 $0.4 -$93.6 2.8 1.1
GENAISSANCE PHARMACEUTICALS $3.00 90% 233% $69 $26 $43 $0 104 $0.4 -$15.2 1.7 0.3
GENE LOGIC $5.19 60% -21% $162 $153 $8 $1 264 $0.0 -$15.6 9.8 0.4
GENENCOR INTERNATIONAL $15.70 90% 56% $929 $144 $785 $57 1098 $0.7 na na 1.8
LARGE SCALE BIOLOGY $1.84 64% 109% $48 $11 $36 $0 114 $0.3 -$30.5 0.4 0.2
LEXICON GENETICS $5.89 79% 25% $370 $142 $227 $4 579 $0.4 -$68.6 2.1 1.1
LYNX THERAPEUTICS $6.37 75% 98% $34 $5 $30 $1 128 $0.2 -$11.2 0.4 0.3
MAXYGEN $10.63 69% 31% $371 $192 $178 $0 280 $0.6 -$22.4 8.6 0.9
NUVELO $3.50 83% 280% $267 $25 $241 $5 98 $2.5 -$64.0 0.4 1.3
PARADIGM GENETICS $1.47 76% 287% $48 $7 $40 $2 194 $0.2 -$14.4 0.5 0.5
RIGEL PHARMACEUTICALS $19.20 100% 103% $284 $12 $272 $0 160 $1.7 -$42.0 0.3 2.0
SANGAMO BIOSCIENCES $5.47 96% 48% $136 $46 $90 $0 74 $1.2 -$13.2 3.5 1.1
ZYMOGENETICS $15.50 86% 48% $813 $329 $483 $0 364 $1.3 -$52.5 6.3 1.9
Genomic Targets Average   82% 136% $354 $118 $198 $19   $0.8 -$40.4 3.0 1.0
Genomic Targets Median   84% 57% $324 $69 $178 $1   $0.4 -$35.3 2.2 1.0
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
EDEN BIOSCIENCES $1.43 64% 5% $35 $23 $12 $0 55 $0.2 -$13.2 1.7 0.3
EMBREX $13.74 94% 15% $112 $10 $103 $0 241 $0.4 na na 1.8
IDEXX LABORATORIES $46.28 94% 40% $1,613 $192 $1,421 $0 1281 $1.1 na na 4.6
IMMUCELL CORP $3.87 80% 126% $11 $4 $6 $0 26 $0.2 na na 1.1
NEOGEN $19.82 85% 65% $124 $8 $116 $0 265 $0.4 na na 5.0
Agbio/enviro. Average   83% 50% $379 $47 $332 $0   $0.5 -$13.2 1.7 2.6
Agbio/enviro. Median   85% 40% $112 $10 $103 $0   $0.4 -$13.2 1.7 1.8
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
ALEXION PHARMACEUTICALS $17.01 79% 14% $372 $279 $94 $124 172 $0.5 -$85.9 3.2 1.0
ATHEROGENICS $14.86 79% 108% $545 $61 $485 $100 85 $5.7 -$49.2 1.2 3.2
AUTOIMMUNE $1.58 70% 129% $27 $11 $16 $0 2 $7.8 -$0.6 19.4 0.2
CONNETICS CORP $18.16 94% 52% $578 $27 $551 $80 190 $2.9 -$7.2 3.8 3.4
CORTECH $2.89 88% 22% $10 ($0) $10 $0 na na -$0.3 na na
CYPRESS BIOSCIENCE $15.03 100% 447% $333 $3 $330 $0 10 $33.0 -$30.0 0.1 2.9
ICOS CORP $41.28 86% 66% $2,597 $117 $2,480 $250 525 $4.7 -$156.0 0.7 3.3
INKINE PHARMACEUTICAL CO $4.83 81% 161% $234 $12 $222 $12 49 $4.5 na na 3.6
LA JOLLA PHARMACEUTICAL CO $4.26 48% -36% $217 $51 $166 $1 156 $1.1 -$39.7 1.3 1.0
PROTEIN DESIGN LABS $17.90 87% 111% $1,678 $587 $1,090 $400 397 $2.7 -$20.0 29.4 2.7
TANOX $14.85 65% 51% $652 $216 $435 $5 127 $3.4 na na 2.1
Autoimmune Average   80% 102% $658 $124 $534 $88   $6.6 -$43.2 7.4 2.3
Autoimmune Median   81% 66% $372 $51 $330 $12   $4.0 -$30.0 2.3 2.8
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
ALLOS THERAPEUTICS $3.59 45% -51% $93 $37 $56 $0 92 $0.6 -$46.8 0.8 0.5
ANTIGENICS $11.34 71% 7% $448 $86 $361 $0 212 $1.7 -$66.4 1.3 1.3
APHTON CORP $6.00 60% 57% $172 $2 $171 $3 56 $3.0 -$32.6 na 1.3
ARIAD PHARMACEUTICALS $7.45 85% 214% $340 $17 $323 $6 52 $6.2 -$17.6 1.0 2.1
AVI BIOPHARMA $4.07 54% -20% $127 $8 $119 $0 89 $1.3 -$14.0 0.6 0.9
BIOMIRA $1.48 30% 64% $107 $78 $29 $0 115 $0.3 -$17.8 4.4 1.2
BOSTON LIFE SCIENCES $1.24 41% 15% $40 $11 $29 $0 14 $2.1 -$7.6 1.5 na
CELGENE CORP $44.88 92% 97% $3,646 $258 $3,388 $400 560 $6.0 na na 6.1
CELL THERAPEUTICS $8.67 55% 11% $295 $79 $216 $190 286 $0.8 -$122.8 0.6 0.8
CORIXA CORP $6.04 61% -10% $334 $41 $293 $106 366 $0.8 -$83.6 0.5 0.3
CYTOGEN CORP $10.88 74% 273% $140 $9 $131 $0 49 $2.7 -$7.8 1.2 0.4
DENDREON $8.06 77% 47% $361 $39 $322 $0 117 $2.7 -$33.2 1.2 2.2
DUSA PHARMACEUTICALS $5.05 74% 218% $71 $44 $26 $1 43 $0.6 -$15.2 2.9 0.7
ENTREMED $3.32 51% 257% $123 $1 $122 $0 58 $2.1 -$22.0 0.0 0.5
EXEGENICS $0.90 100% 100% $14 na na $0 8 na -$7.2 na 0.2
GENAERA $3.27 50% 554% $147 $6 $141 $0 22 $6.4 -$6.1 1.0 0.8
GENTA $10.43 59% 30% $791 $100 $691 $28 96 $7.2 -$12.6 8.0 2.4
GERON CORP $9.97 59% 183% $390 $99 $291 $16 92 $3.2 -$36.8 2.7 1.5
ILEX ONCOLOGY $21.25 95% 185% $829 $246 $583 $37 277 $2.1 -$35.2 7.0 1.8
IMCLONE SYSTEMS $39.66 81% 248% $2,973 $259 $2,714 $242 399 $6.8 -$138.0 1.9 8.6
IMMUNOGEN $5.05 84% 55% $205 $508 ($303) $0 1618 ($0.2) -$27.6 18.4 0.1
IMMUNOMEDICS $4.56 47% -16% $227 $25 $203 $0 94 $2.2 -$14.8 1.7 1.4
MAXIM PHARMACEUTICALS $8.90 100% 257% $249 $76 $173 $1 115 $1.5 -$49.6 1.5 0.7
MEDAREX $6.23 81% 50% $491 $292 $199 $175 431 $0.5 -$116.5 2.5 0.8
NAPRO BIOTHERAPEUTICS $1.97 62% 170% $61 $4 $56 $25 151 $0.4 -$8.5 0.5 0.5
NEOPHARM $18.22 94% 63% $343 $64 $279 $0 100 $2.8 -$65.6 1.0 2.0
NEORX CORP $4.16 58% 824% $116 $17 $99 $5 36 $2.7 na na 0.5
OSI PHARMACEUTICALS $32.25 84% 88% $1,254 $279 $975 $295 429 $2.3 -$300.0 0.9 1.8
OXIGENE $8.10 42% 686% $114 $9 $105 $0 10 $10.5 -$5.9 1.4 1.4
PRAECIS PHARMACEUTICALS $6.44 81% 103% $334 $166 $168 $33 110 $1.5 -$62.0 2.7 0.9
PROGENICS PHARMACEUTICALS $18.86 90% 192% $249 $77 $171 $0 100 $1.7 -$31.2 2.5 2.7
QLT INC $18.85 93% 122% $1,298 $137 $1,161 $172 336 $3.5 na na 3.3
SCICLONE PHARMACEUTICALS $6.78 69% 93% $301 $66 $235 $6 97 $2.4 -$11.4 5.8 1.9
SEATTLE GENETICS $8.58 100% 157% $265 $16 $249 $0 97 $2.6 -$22.0 0.7 2.5
SPECTRUM PHARMACEUTICALS $8.37 81% 350% $55 $3 $52 $0 18 $2.9 -$6.6 0.4 0.4
SUPERGEN $11.00 96% 296% $390 $19 $371 $8 107 $3.5 -$50.0 0.4 1.4
VERNALIS $2.39 68% 41% $80 $269 ($190) $5 96 ($2.0) -$59.4 4.5 0.1
XENOVA GROUP PLC $1.82 25% -69% $31 $29 $2 $0 134 $0.0 -$23.6 1.2 1.1
Cancer Average   70% 156% $461 $94 $379 $46   $2.6 -$45.1 2.5 1.5
Cancer Median   72% 98% $249 $44 $173 $1   $2.2 -$27.6 1.3 1.2
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
CV THERAPEUTICS $14.72 35% -26% $428 $378 $49 $196 205 $0.2 -$91.4 4.1 0.8
ENCYSIVE PHARMACEUTICALS $8.95 100% 513% $399 $82 $318 $0 104 $3.1 -$56.8 1.4 1.9
MEDICINES COMPANY $29.46 94% 82% $1,395 $136 $1,258 $0 147 $8.6 -$26.3 5.2 3.1
QUESTCOR PHARMACEUTICALS $0.74 54% -20% $33 $13 $20 $3 52 $0.4 -$8.4 1.5 0.4
Cardiovascular Average   71% 137% $564 $152 $411 $50   $3.1 -$45.7 3.1 1.5
Cardiovascular Median   74% 31% $413 $109 $183 $2   $1.7 -$41.6 2.8 1.3
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
ALBANY MOLECULAR RESEARCH $15.01 83% -1% $474 $132 $342 $66 860 $0.4 na na 2.6
ARGONAUT TECHNOLOGIES $1.76 82% 96% $36 $22 $14 $12 215 $0.1 -$7.6 2.8 0.3
ARQULE $4.88 85% 60% $137 $84 $53 $5 298 $0.2 na na 0.6
ARRAY BIOPHARMA $5.69 77% 7% $161 $35 $126 $0 245 $0.5 -$23.6 1.5 1.3
BIOCRYST PHARMACEUTICALS $6.85 73% 599% $121 $20 $102 $0 44 $2.3 -$13.0 1.5 0.9
DISCOVERY PARTNERS $6.15 91% 114% $152 $69 $82 $0 236 $0.3 -$5.2 13.3 0.8
KOSAN BIOSCIENCES $9.86 99% 62% $253 $53 $200 $0 112 $1.8 -$2.1 25.5 1.8
PHARMACOPEIA $14.23 88% 54% $339 $143 $197 $0 687 $0.3 -$14.8 9.6 1.2
SYMYX TECHNOLOGIES $20.55 80% 71% $647 $128 $520 $0 213 $2.4 na na 4.2
VERTEX PHARMACEUTICALS $10.35 55% -38% $804 $639 $165 $315 980 $0.2 -$164.0 3.9 1.0
Chemistry Average   81% 102% $313 $132 $180 $40   $0.9 -$32.9 8.3 1.5
Chemistry Median   82% 61% $207 $77 $146 $0   $0.4 -$13.0 3.9 1.1
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
ADOLOR $19.99 92% 38% $633 $241 $392 $0 124 $3.2 -$55.2 4.4 2.4
CEPHALON $48.41 88% -4% $2,694 $565 $2,129 $1,610 1271 $1.7 na na 2.6
DOV PHARMACEUTICALS $13.37 71% 88% $220 $53 $167 $14 32 $5.2 -$18.8 2.8 2.7
GUILFORD PHARMACEUTICALS $6.78 83% 73% $197 $61 $136 $64 235 $0.6 -$22.1 2.7 0.6
INDEVUS PHARMACEUTICALS $5.90 86% 174% $279 $21 $258 $72 24 $10.7 -$48.2 0.4 0.9
NEUROBIOLOGICAL TECHNOLOGIES $5.83 66% -7% $112 $4 $108 $0 11 $9.8 -$2.8 1.4 2.5
NEUROCRINE BIOSCIENCES $54.54 90% 11% $1,924 $496 $1,428 $0 276 $5.2 -$41.2 12.0 4.5
NYMOX PHARMACEUTICAL $3.38 77% -11% $81 na na $0 228 na -$4.5 na na
PAIN THERAPEUTICS $6.95 78% 196% $246 $95 $151 $0 30 $5.0 -$23.9 4.0 2.4
PHARMOS CORP $3.50 70% 221% $259 $41 $218 $42 67 $3.2 -$17.2 2.4 2.2
STEMCELLS $1.98 63% 61% $67 $2 $65 $0 28 $2.3 -$10.4 0.2 0.4
TITAN PHARMACEUTICALS $2.92 73% 100% $84 $59 $25 $0 72 $0.3 -$26.7 2.2 0.4
CNS Average   78% 78% $566 $149 $462 $150   $4.3 -$24.6 3.3 2.0
CNS Median   77% 67% $233 $59 $167 $0   $3.2 -$22.1 2.6 2.4
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
BIOSOURCE INTERNATIONAL $6.77 85% 19% $63 $4 $59 $0 296 $0.2 na na 1.4
GTC BIOTHERAPEUTICS $3.00 69% 183% $96 $42 $54 $13 182 $0.3 -$24.0 1.7 0.5
HARVARD BIOSCIENCE $8.90 100% 174% $268 $10 $258 $0 386 $0.7 na na 1.6
ICON PLC $43.60 97% 60% $590 $54 na $0 1637 na na na na
INVITROGEN CORP $69.91 100% 117% $3,795 $781 $3,015 $697 2744 $1.1 na na 2.0
MOLECULAR DEVICES CORP $18.99 90% 18% $282 $58 $224 $0 433 $0.5 na na 1.5
NEOSE TECHNOLOGIES $9.20 73% -1% $183 $42 $142 $8 124 $1.1 -$39.7 1.1 0.9
PARAXEL INTERNATIONAL $16.26 87% 38% $422 $79 $343 $1 4930 $0.1 na na 2.4
PHARMACEUTICAL PRODUCT DEVELOP $26.97 84% -9% $1,510 $203 $1,307 $6 5300 $0.2 na na 5.5
QIAGEN NV $11.96 91% 118% $1,742 $41 $1,701 $0 1651 $1.0 na na 35.1
CRO/Service/Supply Average   87% 72% $895 $131 $789 $73   $0.6 -$31.8 1.4 5.7
CRO/Service/Supply Median   89% 49% $352 $48 $258 $0   $0.5 -$31.8 1.4 1.6
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
ABGENIX $12.35 73% 65% $1,089 $280 $810 $200 387 $2.1 -$264.4 1.1 1.1
AEROGEN $2.20 34% 2% $9 $1 $8 $0 80 $0.1 -$14.6 0.1 0.1
ALKERMES $13.50 83% 118% $1,207 $128 $1,079 $385 520 $2.1 -$120.0 1.1 2.5
ANDRX $24.04 93% 66% $1,732 $81 $1,650 $0 2100 $0.8 na na 3.5
ARADIGM CORP $1.71 49% 21% $94 $29 $65 $0 285 $0.2 -$29.6 1.0 0.3
ATRIX LABORATORIES $24.04 78% 52% $516 $95 $421 $0 167 $2.5 -$2.9 33.0 2.0
BIODELIVERY SCIENCES $2.71 54% 33% $19 $5 $14 $0 19 $0.7 -$1.2 4.4 1.4
CIMA LABS $32.62 98% 31% $474 $75 $398 $0 219 $1.8 na na 2.0
DEPOMED $7.09 88% 320% $239 $46 $194 $0 51 $3.8 -$28.8 1.6 3.5
DOR BIOPHARMA $0.78 46% 47% $27 $2 $25 $0 5 $4.9 -$3.2 0.7 0.4
DURECT $2.50 56% 26% $128 $32 $96 $50 6 $16.0 -$20.5 1.6 0.7
EMISPHERE TECHNOLOGIES $5.42 59% 48% $98 $41 $57 $34 124 $0.5 -$45.8 0.9 0.3
ENZON PHARMACEUTICALS $11.97 62% -31% $521 $140 $381 $0 127 $3.0 na na 1.9
FLAMEL TECHNOLOGIES SA $26.79 61% 539% $437 $77 $360 $2 150 $2.4 -$8.9 8.7 8.5
GENEREX BIOTECHNOLOGY $1.35 46% -5% $37 $8 $29 $2 23 $1.3 -$12.6 0.7 0.4
GENETRONICS BIOMEDICAL LTD $1.25 86% 331% $73 $1 $73 $0 26 $2.8 -$5.6 0.1 1.3
KOS PHARMACEUTICALS $43.01 90% 125% $946 $203 $743 $0 726 $1.0 na na 4.3
MACROCHEM CORP $0.85 52% 157% $28 $7 $21 $0 13 $1.6 -$2.2 3.2 0.4
MEDICIS PHARMACEUTICAL $71.30 100% 49% $1,955 $552 $1,403 $400 279 $5.0 na na 4.4
NASTECH PHARMACEUTICAL $9.61 80% 13% $114 $14 $100 $4 63 $1.6 -$11.7 1.2 1.8
NEKTAR THERAPEUTICS $13.61 88% 58% $764 $239 $525 $399 680 $0.8 -$52.0 4.6 1.0
NOVAVAX $6.00 70% 104% $181 $9 $172 $41 121 $1.4 -$20.0 0.5 1.5
NOVEN PHARMACEUTICALS $15.21 100% 58% $343 $68 $274 $0 274 $1.0 na na 4.4
SEPRACOR $23.93 73% 146% $2,031 $448 $1,583 $983 818 $1.9 -$135.2 3.3 2.6
Delivery Average   72% 99% $544 $108 $437 $104   $2.5 -$43.3 3.8 2.1
Delivery Median   73% 55% $291 $57 $234 $0   $1.7 -$17.3 1.1 1.7
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
ADVANCED MAGNETICS $13.00 85% 212% $101 $16 $85 $0 23 $3.7 na na 2.3
BIOSITE $28.95 50% -17% $451 $79 $372 $7 513 $0.7 na na 5.6
CHOLESTECH CORP $7.64 59% 14% $107 $17 $90 $0 220 $0.4 na na 1.3
DIAGNOSTIC PRODUCTS CORP $45.91 99% 20% $1,323 $49 $1,274 $0 2100 $0.6 na na 21.5
DIGENE CORP $40.10 81% 265% $751 $31 $720 $3 243 $3.0 na na 6.5
ENZO BIOCHEM $17.91 62% 19% $538 $77 $461 $0 231 $2.0 -$10.1 7.6 3.3
EPIX MEDICAL $16.28 79% 130% $359 $18 $341 $0 93 $3.7 -$13.6 1.3 3.0
EXACT SCIENCES $10.12 56% -7% $195 $27 $167 $0 75 $2.2 -$31.5 0.9 1.7
GEN-PROBE $36.47 100% 217% $1,772 $8 na $0 186 na na na na
HYCOR BIOMEDICAL $3.90 60% 103% $32 $5 $26 $0 148 $0.2 na na 2.4
IGEN INTERNATIONAL $58.87 97% 35% $1,470 $34 $1,436 $45 370 $3.9 -$28.8 1.2 6.1
IMMUCOR $20.39 84% -8% $398 $9 $389 $20 481 $0.8 na na 13.1
LUMINEX $9.38 85% 116% $284 $38 $246 $0 117 $2.1 -$7.6 4.9 2.3
MARTEK BIOSCIENCES CORP $65.09 100% 149% $1,793 $196 $1,597 $0 198 $8.1 na na 5.5
MATRITECH $1.90 63% -11% $68 $5 $63 $4 50 $1.3 -$7.2 0.7 0.9
MERIDIAN BIOSCIENCE $10.44 87% 66% $155 $5 $150 $23 350 $0.4 na na 6.5
ORASURE $7.96 73% 35% $350 $63 $286 $3 187 $1.5 na na 2.2
QUIDEL CORP $10.77 100% 199% $315 $13 $302 $10 330 $0.9 -$1.5 8.9 2.2
SONUS PHARMACEUTICALS $5.08 79% 117% $91 $11 $80 $0 37 $2.2 -$12.4 0.9 1.6
TRINITY BIOTECH PLC $5.58 100% 304% $239 $1 $238 $0 332 $0.7 na na 11.0
Diagnostic/imag. Average   80% 98% $540 $35 $438 $6   $2.0 -$14.1 3.3 5.2
Diagnostic/imag. Median   83% 85% $332 $17 $286 $0   $1.5 -$11.2 1.2 3.0
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
AASTROM BIOSCIENCES $1.33 73% 166% $95 $7 $87 $0 44 $2.0 -$11.2 0.7 0.9
AVIGEN $5.89 76% -4% $119 $98 $21 $8 102 $0.2 -$24.2 4.1 0.5
CELL GENESYS $12.79 84% 5% $507 $142 $365 $60 336 $1.1 -$76.0 1.9 1.7
CORAUTUS GENETICS $4.50 69% 114% $45 ($0) $45 $0 17 $2.7 -$11.6 (0.0) 0.7
GENVEC $3.30 73% -5% $168 $6 $162 $6 95 $1.7 -$24.0 0.2 1.5
INTROGEN $8.48 75% 320% $201 $15 $186 $7 50 $3.7 -$16.2 0.9 2.1
SIRNA THERAPEUTICS $5.20 45% 221% $164 $37 $127 $4 81 $1.6 -$31.2 1.2 0.8
TARGETED GENETICS CORP $2.19 49% 398% $145 $12 $133 $0 125 $1.1 -$3.1 3.9 0.7
TRANSGENE SA $2.57 55% 37% $78 $0 $78 $0 318 $0.2 -$20.4 0.0 na
TRANSKARYOTIC THERAPIES $15.61 100% 58% $546 $191 $355 $0 345 $1.0 -$84.0 2.3 0.8
VALENTIS $2.70 31% -61% $16 $4 $12 $0 58 $0.2 -$8.2 0.5 0.1
VICAL $4.92 63% 57% $99 $95 $4 $0 165 $0.0 -$27.6 3.4 0.5
Gene therapy Average   66% 109% $182 $51 $131 $7   $1.3 -$28.1 1.6 0.9
Gene therapy Median   71% 58% $132 $14 $107 $0   $1.1 -$22.2 1.1 0.8
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
AVANT IMMUNOTHERAPEUTICS $2.74 79% 151% $177 $17 $161 $0 66 $2.4 -$12.8 1.3 0.8
CUBIST PHARMACEUTICALS $12.20 83% 45% $488 $89 $399 $208 204 $2.0 -$100.0 0.9 1.9
EPIMMUNE $1.81 42% 81% $24 $6 $19 $0 52 $0.4 -$8.1 0.7 0.1
GENELABS TECHNOLOGIES $2.83 100% 63% $244 $28 $216 $0 94 $2.3 -$16.8 1.7 1.3
IMMUNE RESPONSE CORP $1.51 38% 66% $62 na na $5 43 na -$37.2 na 0.2
INTERMUNE $23.16 77% -17% $737 $257 $480 $150 250 $1.9 -$81.2 3.2 1.5
INTRABIOTICS $16.10 97% 363% $85 $8 $77 $0 8 $9.6 -$15.2 0.5 0.4
MEDIMMUNE $25.38 60% -11% $6,282 $581 $5,702 $717 1505 $3.8 na na 2.4
NABI BIOPHARMACEUTICALS $12.71 100% 96% $600 $145 $455 $0 722 $0.6 na na 3.7
SIGA TECHNOLOGIES $2.29 77% 52% $43 $0 $42 $0 17 $2.5 -$4.8 0.1 1.3
TRIMERIS $20.94 38% -53% $451 $122 $329 $0 129 $2.5 -$72.0 1.7 1.1
VAXGEN $7.92 37% -54% $165 $3 $162 $0 117 $1.4 -$30.1 0.1 1.0
VICURON $18.65 98% 77% $1,004 $203 $802 $0 28 $28.6 -$103.2 2.0 2.3
VION PHARMACEUTICALS $1.58 53% 339% $62 $5 $57 $0 34 $1.7 -$12.5 0.4 0.6
VIROLOGIC $3.76 100% 296% $167 $7 $160 $0 170 $0.9 -$10.8 0.7 1.3
VIROPHARMA $2.77 58% 76% $73 $137 ($65) $130 139 ($0.5) -$28.9 4.7 0.3
XOMA LTD $6.60 62% 55% $549 $99 $450 $71 229 $2.0 -$64.0 1.5 1.0
Infection Average   71% 96% $660 $107 $590 $75   $3.9 -$39.8 1.4 1.3
Infection Median   77% 66% $177 $59 $189 $0   $2.0 -$28.9 1.1 1.1
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
AMYLIN PHARMACEUTICALS $22.22 72% 29% $2,077 $418 $1,659 $175 350 $4.7 -$148.0 2.8 3.0
BIOMARIN PHARMACEUTICAL $7.76 57% 12% $496 $155 $341 $125 219 $1.6 -$39.6 3.9 1.2
INSMED INC $2.97 79% 591% $114 $19 $95 $0 23 $4.1 -$13.0 1.4 na
KERYX BIOPHARMACEUTICALS $4.65 81% 180% $100 $21 $79 $0 24 $3.3 -$6.0 3.4 1.4
NPS PHARMACEUTICALS $30.68 92% 15% $1,132 $145 $987 $170 183 $5.4 -$256.0 0.6 2.3
SAVIENT PHARMACEUTICALS $4.61 68% 46% $274 $26 $249 $11 490 $0.5 na na 1.3
VIVUS $3.79 64% -6% $143 $20 $123 $0 119 $1.0 -$11.7 1.7 1.1
ZONAGEN $1.85 94% 91% $21 $24 ($3) $0 4 ($0.6) -$2.7 8.8 0.2
Metabolic Average   76% 120% $545 $103 $441 $60   $2.5 -$68.1 3.2 1.5
Metabolic Median   76% 37% $209 $25 $186 $6   $2.4 -$13.0 2.8 1.3
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
BIOPURE CORP $2.45 27% -40% $109 $4 $105 $10 249 $0.4 -$45.2 0.1 0.2
BIORELIANCE CORP $47.81 100% 103% $401 $39 $362 $10 638 $0.6 na na 7.1
BIOTIME $1.38 46% -8% $19 ($0) $19 $2 12 $1.6 -$3.0 (0.0) 0.6
CERUS $4.54 20% -79% $100 $134 ($34) $51 158 ($0.2) -$66.8 2.0 2.6
COLLAGENEX PHARMACEUTICALS $11.13 66% 28% $154 $11 $143 $0 148 $1.0 na na 1.8
COLUMBIA LABORATORIES $6.30 39% 89% $250 $2 $247 $10 25 $9.9 -$18.0 0.1 2.0
CURIS $4.50 76% 346% $181 $31 $150 $7 64 $2.3 -$20.2 1.6 0.3
CYANOTECH CORP $1.88 100% 506% $34 $0 $34 $4 58 $0.6 -$0.6 0.9 1.3
CYTRX CORP $1.86 50% 709% $63 $1 $62 $0 3 $20.7 -$20.2 0.0 0.8
DISCOVERY LABORATORIES $10.49 100% 271% $444 $9 $434 $0 65 $6.7 -$19.2 0.5 5.1
INSITE VISION $0.58 58% -6% $15 $0 $15 $0 41 $0.4 -$7.6 0.0 0.1
INSPIRE PHARMACEUTICALS $14.15 66% 49% $451 $99 $351 $0 54 $6.5 -$26.4 3.8 2.3
INTEGRA LIFESCIENCES $28.66 82% 65% $778 $135 $644 $105 760 $0.8 na na 2.6
NORTHFIELD LABORATORIES $6.61 66% 80% $107 $9 $97 $0 60 $1.6 -$11.6 0.8 0.9
OSTEOTECH $8.80 54% 36% $150 $17 $133 $15 338 $0.4 na na 2.4
PALATIN TECHNOLOGIES $2.50 42% 39% $112 $19 $93 $0 46 $2.0 -$25.6 0.7 1.0
PHARMACYCLICS $7.41 80% 118% $120 $87 $33 $0 133 $0.3 -$30.1 2.9 0.4
REPLIGEN CORP $4.37 52% 62% $131 $15 $115 $0 39 $2.9 -$8.1 1.9 0.8
SALIX PHARMACEUTICALS $22.68 100% 204% $497 $33 $464 $0 135 $3.4 -$28.0 1.2 3.8
TRIPOS $6.69 68% -7% $60 $11 $49 $4 337 $0.1 na na 1.7
Other Average   65% 128% $209 $33 $176 $11   $3.1 -$22.0 1.1 1.9
Other Median   66% 64% $125 $13 $110 $1   $1.3 -$20.2 0.8 1.5
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
AMGEN $61.79 85% 22% $79,706 $5,369 $74,337 $3,056 10100 $7.4 na na 4.1
BIOGEN IDEC $36.70 73% 5% $12,023 $2,394 $9,629 $908 3628 $2.7 na na 6.6
CHIRON CORP $56.98 100% 45% $10,696 $905 $9,792 $564 4044 $2.4 na na 4.4
GENENTECH $93.57 100% 168% $48,956 $1,217 $47,738 $0 5252 $9.1 na na 7.4
GENZYME CORP $49.29 94% 55% $11,048 $546 $10,502 $600 5600 $1.9 na na 3.9
GILEAD SCIENCES $58.28 83% 65% $11,802 $712 $11,090 $595 1250 $8.9 na na 11.6
Revenue-driven Average   89% 60% $29,038 $1,857 $27,181 $954   $5.4 na na 6.3
Revenue-driven Median   90% 50% $11,912 $1,061 $10,796 $598   $5.0 na na 5.5
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
DIVERSA $9.25 77% -7% $398 $142 $256 $11 279 $0.9 -$50.4 2.8 1.2
DYAX $8.15 100% 397% $201 $66 $135 $18 244 $0.6 -$24.4 2.7 1.3
ISIS PHARMACEUTICALS $6.50 81% -6% $361 $246 $115 $200 523 $0.2 -$93.2 2.6 0.6
LIGAND PHARMACEUTICALS $14.69 89% 146% $1,074 $22 $1,052 $159 402 $2.6 -$48.0 0.5 1.6
NEUROGEN CORP $8.41 71% 116% $151 $63 $88 $14 163 $0.5 -$31.2 2.0 0.9
ONYX PHARMACEUTICALS $28.23 93% 362% $830 $102 $727 $0 89 $8.2 -$45.6 2.2 4.2
REGENERON PHARMACEUTICALS $14.71 66% -25% $813 $283 $530 $200 266 $2.0 -$114.8 2.5 1.3
TULARIK $16.12 100% 102% $957 $237 $720 $0 430 $1.7 -$103.6 2.3 2.3
Screening Average   84% 136% $598 $145 $453 $75   $2.1 -$63.9 2.2 1.7
Screening Median   85% 109% $606 $122 $393 $16   $1.3 -$49.2 2.4 1.3
                         
Company 12/31/2003 Close % 52wk High % change 12/26/2002 Market Cap ($M) Pro forma cash ($M) Tech Value ($M) LT Debt plus Convert # of Staff Tech Value/ Staff ($M) Est. Burn Rate ($M) Survival Index (Yrs) Equity Multiple
CARRINGTON LABORATORIES $4.12 64% 312% $42 $2 $40 $2 252 $0.2 -$1.2 1.7 0.8
CELLEGY PHARMACEUTICALS $3.11 51% -29% $62 $7 $55 $0 23 $2.4 -$18.3 0.4 0.6
CURATIVE HEALTH SERVICES $13.80 70% -20% $177 $5 $172 $24 340 $0.5 na na 1.7
LIFECELL CORP $6.20 84% 110% $158 $6 $152 $1 155 $1.0 na na 2.0
LIFECORE BIOMEDICAL $6.02 65% -26% $78 $3 $75 $6 199 $0.4 -$2.3 1.2 1.6
Wound Average   67% 70% $103 $5 $99 $7   $0.9 -$7.3 1.1 1.3
Wound Median   65% -20% $78 $5 $75 $2   $0.5 -$2.3 1.2 1.6
                         
Grand Average   76% 110% $1,171 $146 $1,044 $73   $2.4 -$40.1 2.8 2.2
Grand Median   79% 66% $265 $51 $189 $1   $1.5 -$25.6 1.7 1.4

Footnotes to the table:


§ Technology value: Market cap - cash (and cash equivalents)

§ LT debt plus convert.: Long-term debt plus convertible debt

§ Estimated burn rate: Net loss from the last available quarterly report, X4. Companies with net profit (instead of loss) are indicated as "na."

§ Survival index: Cash (plus cash equivalents) / Estimated burn rate.

§ Equity multiple: Market cap / (common stock + preferred stock + additional paid-in capital).

§ Median: Middle value in a set of values

§ The information contained in the December 2003 Stock Report has been obtained from public sources. Where information is not available, it is indicated as "na." Recombinant Capital cannot warrant the ultimate accuracy of the data. All data are subject to change.

§ Most of the accounting figures are from quarterly reports as of 9/03, with pro forma adjustments for more recent financings (including debt offerings).


Highlights From The December 2003 Stock Report:


§ Market caps have improved significantly over the last 12-month period. At the end of December 2002, the average market cap for the companies in our universe was $776 million and the median was $103 million. One year later, the average market cap had risen by 51% to $1,171 million and the median market cap for the entire group had gained 157% to $265 million.

§ As another indication that the biotech sector is recovering, less than 3% (7/245) of the stocks were trading below cash at the end of December 2003. Conversely, at the end of December 2002, 23% (54/233) of the companies in our universe had negative technology values.

§ The grand average survival index is still less than 3 years, and 60 companies have less than a year’s worth of cash in the bank. With the rush of new financings in the second half of 2003, however, the current survival index should improve.

§ By category, the top performers in terms of stock performance are Cancer and Genomic Supply, which gained an average of 156% and 149%, respectively, over the last year. Other groups that exhibited significant gains were Cardiovascular, Genomic Targets and Screening, with average gains of 137%, 136% and 136%, respectively. In contrast, the stocks of the 6 companies that comprise the Revenue-Driven group gained 60%, on average, between December 26, 2002 and December 31, 2003.

§ On average, the 245 stocks in our group were trading at 76% of their 52-week highs on December 31, 2003. 63 of those stocks traded above 90% of their 52-week highs. In this regard, the stocks in the Revenue-Driven group performed the best, ending the year at 89%, on average, of their 52-week highs. Other groups that bested the grand average were CRO/Service/Supply (87%) and Screening (84%).

§ Thus, the overall picture looks pretty rosy. However, these figures are subject to “survivorship bias”: Between December 2002 and December 2003, we removed 28 companies from our group – due to bankruptcies, delistings or acquisitions. Similarly, we dropped 23 companies in the preceding 12-month period (December 2001 – December 2002). And, since our first Stock Report in February 2000, we have taken a total of 93 companies off the list, to be replaced by new ones. Perhaps the term “going concern” has a different meaning for the biotech industry.

§ Of the 28 companies taken off our list in 2003, 18 were acquired or merged, 7 moved to the OTC Bulletin Board and 2 went bankrupt. Of the 18 companies that were acquired, 9 were acquired at a premium (the price per share at which each was acquired was higher than its year-ago price). The others were sold at a discount.

§ We also compared the acquisition price of these companies to their IPO prices. Consistent with historical patterns, a few companies turned out to be spectacular investments: Dianon Systems Inc. was acquired by Laboratory Corporation of America Holdings in January 2003 for $47.50 per share, a handsome premium to the firm’s IPO price of $8 per share. And Scios Inc. was acquired by Johnson & Johnson in April 2003 for $45 per share, well above its IPO price of $12 per share. More than half of the acquisitions (10/18), however, represented negative returns on IPO investments ([acquisition price – IPO price]/IPO price).

§ We remain optimistic about the long-term prospects for the biotech industry. Investors, however, who often have a shorter time-line, may do well to look at the sector’s historical record. The best advice is to diversify – it’s just not possible to pick out the one company that will become the next Amgen. However, if you have one good investment, it will end up paying for 4 poor ones. That’s about the same odds as a company has of developing a successful drug.


Satomi Degami, CFA, Recombinant Capital
Jennifer Van Brunt, Editor, Signals

originally published 01/16/2004

Copyright © 2012. Signals is an online magazine of analysis for biotechnology executives. To contact the Signals editorial department, send e-mail to signals_edit@recap.com. Signals is published by: Recombinant Capital, 2033 N Main Street, Suite 1050 , Walnut Creek, California 94596-3722
Phone: 925 952 3870