Financial Snapshot For September 2004: In Need Of A Boost


Financial Snapshot For September 2004: In Need Of A Boost
Following this summer’s slump, the markets seem to have gathered a little momentum: Between mid-August and the beginning of October, the NASDAQ Composite Index gained 11% and the AMEX Biotech Index rose by 18%. That’s a good sign, especially if the upward trend continues for the rest of the year.

However, a recent flurry of negative announcements – Merck & Co. Inc.’s Vioxx debacle, Chiron Corp.’s flu vaccine snafu – haven’t helped matters one bit, and could cast a pall over the healthcare sector going forward.

The stocks could certainly use a pick-me-up, though: The AMEX Biotech Index added a mere 7% between December 31, 2003 and September 30, 2004, whereas the Comp actually shed 5% during the same time period. While the biotech stocks appear to be outperforming the overall market this year, the last two quarters have been essentially flat: Between March 31, 2004 and June 30, 2004, the AMEX Biotech Index shaved off 0.8%, and between June 30, 2004 and September 30, 2004, it gained 0.4%. The Comp gained 3% over the second quarter and subsequently dropped by 7% over the third quarter.



Although the last six months have been flat, the biotech sector has made some headway – but not much -- since September 2003: Between September 26, 2003 and September 30, 2004, the AMEX Biotech Index rose by 6%, keeping pace with the Comp.

It’s important to keep in mind that the 17 stocks that comprise the Amex Biotech Index (which is equal dollar weighted) represent the biotech sector’s top-tier companies – and their performance may not reflect what’s happening to the group as a whole.

Indeed, on September 30, 2004 the average 12-month change in price for the 239 stocks tracked by Recombinant Capital and Signals was -2% and the median change was -9%. This is the first time since April 2003 that we’ve seen both the average and median 12-month changes for the entire group fall into negative territory. That’s alarming, for it means that many of the biotech stocks are losing the ground they fought so hard to win over the last year and a half.

The top-tier companies aren’t immune to this situation, either: Over the last 12 months, the following stocks actually underperformed the group‘s average: Amgen Inc. (-13%), Chiron (-14%), Human Genome Sciences Inc. (-17%), MedImmune Inc. (-26%), Millennium Pharmaceuticals Inc. (-7%) and Vertex Pharmaceuticals Inc. (-14%).


September 2004 Stock Report


The September 2004 Stock Report, published by Recombinant Capital and Signals, includes detailed financial data on 239 publicly traded biotechnology stocks, based on their closing prices on September 30, 2004.

We have been tracking biotech stock performance since February 2000. To access the June 2004 Stock Report, click here. For the others -- February 2000 through March 2004 -- 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 17 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 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
HUMAN GENOME SCIENCES $10.91 69% -17% $1,420 $901 $504 $1,023 $0.9 -$234 3.9 Dec-93 3.6 $3.00 $176
INCYTE CORP. $9.63 94% 112% $707 $510 $418 $614 $1.4 -$254 2.0 Nov-93 5.1 $1.88 $47
MILLENNIUM PHARMACEUTICALS $13.67 69% -7% $4,171 $867 $204 $3,507 $2.3 -$216 4.0 May-96 4.6 $3.00 $273
MYRIAD GENETICS $17.10 88% 51% $524 $130 $0 $394 $0.8 -$42 3.1 Oct-95 1.9 $9.00 $163
OSCIENT PHARMACEUTICALS $3.55 49% 17% $63 $84 $24 $4 $0.1 -$69 1.2 Feb-82 0.3 $11.00 $90
1st Generation Genomics Average   74% 31% $1,377 $498   $1,108 $1.1 -$163 2.8   3.1    
1st Generation Genomics Median   69% 17% $707 $510   $614 $0.9 -$216 3.1   3.6    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ACLARA BIOSCIENCES $3.94 85% 0% $143 $86 $0 $58 $0.9 -$20 4.4 Mar-00 0.2 $21.00 $682
AFFYMETRIX $30.71 80% 39% $1,863 $216 $120 $1,767 $2.0 na na Jun-96 4.1 $7.50 $287
CALIPER LIFE SCIENCES $7.03 71% 16% $208 $60 $2 $149 $0.3 -$38 1.6 Dec-99 0.4 $16.00 $333
CEPHEID $8.62 64% 87% $361 $74 $10 $297 $1.7 -$15 5.0 Jun-00 1.4 $6.00 $158
CIPHERGEN BIOSYSTEMS $3.90 28% -67% $114 $43 $32 $103 $0.3 -$53 0.8 Sep-00 0.2 $16.00 $417
COMBIMATRIX CORP. $3.50 38% -21% $108 $19 $0 $89 $1.5 na na na na na na
COMPUGEN LTD $5.06 63% -4% $138 $20 $0 $118 $0.7 na na Sep-00 0.5 $10.00 $0
ILLUMINA $5.91 58% 15% $223 $28 $25 $220 $6.1 -$14 2.0 Jul-00 0.4 $16.00 $515
NANOGEN $3.83 26% 9% $130 $64 $1 $67 $0.5 -$52 1.2 Apr-98 0.3 $11.00 $197
ORCHID BIOSCIENCES $8.03 56% 30% $280 $34 $2 $248 $0.6 -$8 4.0 May-00 1.0 $8.00 $263
SEQUENOM $0.95 21% -72% $38 $55 $15 ($2) -$0.0 -$40 1.4 Feb-00 0.0 $26.00 $609
TRANSGENOMIC $1.16 35% -29% $34 $5 $6 $35 $0.1 -$16 0.3 Jul-00 0.1 $15.00 $317
Genomic Supply Average   52% 0% $303 $59   $262 $1.2 -$28 2.3   0.8    
Genomic Supply Median   57% 5% $140 $49   $111 $0.7 -$20 1.6   0.4    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ARENA PHARMACEUTICALS $4.31 50% -41% $110 $149 $0 ($39) -$0.1 -$68 2.2 Jul-00 0.2 $18.00 $394
CELERA GENOMICS GROUP $11.69 65% 6% $854 $749 $6 $111 $0.1 -$88 8.6 Feb-00 0.1 $225.00 na
CURAGEN CORP. $5.50 58% 10% $275 $410 $240 $105 $0.3 -$113 3.6 Mar-98 1.0 $5.75 $143
DECODE GENETICS $7.53 55% 77% $411 $97 $62 $375 $0.9 -$53 1.8 Jul-00 0.4 $18.00 $818
EXELIXIS $8.06 76% 15% $582 $206 $108 $483 $0.8 -$117 1.8 Apr-00 0.6 $13.00 $520
GENAISSANCE PHARMACEUTICALS $3.17 71% 69% $98 $12 $11 $96 $0.9 -$31 0.4 Aug-00 0.2 $13.00 $288
GENE LOGIC  $3.72 58% -24% $118 $114 $1 $4 $0.0 -$18 6.5 Nov-97 0.5 $8.00 $109
GENENCOR INTERNATIONAL $16.05 96% -1% $954 $177 $65 $842 $0.7 na na Jul-00 0.9 $18.00 $1,045
ICORIA INC. $0.48 28% -64% $17 $16 $7 $9 $0.0 -$15 1.1 May-00 0.1 $7.00 $177
LARGE SCALE BIOLOGY CORP. $0.96 33% -23% $30 $12 $0 $18 $0.2 -$16 0.7 Aug-00 0.1 $17.00 $388
LEXICON GENETICS $6.59 80% 26% $418 $149 $56 $325 $0.5 -$67 2.2 Apr-00 0.3 $22.00 $1,037
LYNX THERAPEUTICS $2.42 32% -58% $18 $6 $0 $12 $0.1 -$14 0.4 na na na na
MAXYGEN $9.89 81% -7% $348 $129 $0 $220 $0.8 -$54 2.4 Dec-99 0.6 $16.00 $465
NUVELO $9.88 60% 14% $316 $103 $19 $232 $3.7 -$44 2.4 Sep-97 0.7 $14.00 $175
RIGEL PHARMACEUTICALS $25.30 95% 92% $462 $96 $3 $369 $2.9 -$49 2.0 Nov-00 3.6 $7.00 $230
SANGAMO BIOSCIENCES $4.87 58% 36% $123 $42 $0 $81 $1.4 -$13 3.2 Apr-00 0.3 $15.00 $312
ZYMOGENETICS $17.44 90% 16% $937 $290 $51 $698 $1.9 -$98 3.0 Feb-01 1.5 $12.00 $547
Genomic Targets Average   64% 8% $357 $162   $232 $0.9 -$54 2.6   0.7    
Genomic Targets Median   60% 10% $316 $114   $111 $0.7 -$51 2.2   0.4    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ALEXION PHARMACEUTICALS $18.00 69% 9% $497 $227 $120 $390 $2.0 -$80 2.8 Feb-96 2.2 $8.25 $62
ATHEROGENICS $32.95 79% 100% $1,221 $117 $100 $1,204 $12.4 -$66 1.8 Aug-00 4.1 $8.00 $184
CONNETICS CORP. $27.02 95% 72% $959 $50 $90 $999 $4.6 na na Feb-96 2.5 $11.00 $81
CORTECH $2.82 82% 1% $10 $12 $0 ($1) -$1.5 -$1 23.0 Nov-92 0.1 $40.00 $116
CYPRESS BIOSCIENCE $11.67 69% 40% $346 $126 $0 $220 $14.6 -$29 4.3 Dec-83 0.1 $80.00 $33
ICOS CORP. $24.14 50% -36% $1,532 $377 $279 $1,434 $2.1 -$208 1.8 Jun-91 3.0 $8.00 $172
INKINE PHARMACEUTICAL Company $5.08 76% 31% $247 $11 $1 $238 $4.2 na na na na na na
LA JOLLA PHARMACEUTICAL Company $3.05 68% -28% $187 $55 $2 $134 $1.0 -$34 1.6 Jun-94 0.6 $5.00 $43
PROTEIN DESIGN LABS $19.58 71% 40% $1,862 $465 $259 $1,657 $3.0 -$50 9.3 Jan-92 2.6 $7.50 $191
TANOX $16.87 81% -16% $742 $135 $5 $612 $5.2 -$16 8.2 Apr-00 0.6 $28.50 $1,193
Autoimmune Average   74% 21% $760 $157   $689 $4.8 -$60 6.6   1.8    
Autoimmune Median   74% 20% $619 $122   $501 $3.6 -$42 3.6   2.2    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ALLOS THERAPEUTICS $2.15 36% -27% $67 $42 $0 $25 $0.4 -$29 1.5 Mar-00 0.1 $18.00 $604
ANTIGENICS  $6.03 44% -51% $272 $138 $8 $142 $0.6 -$69 2.0 Feb-00 0.3 $18.00 $429
APHTON CORP. $3.58 41% -34% $135 $63 $11 $83 $1.6 -$27 2.3 na na na na
ARIAD PHARMACEUTICALS $6.69 49% 10% $351 $91 $8 $268 $5.2 -$37 2.5 May-94 0.8 $8.00 $124
AVI BIOPHARMA $2.05 37% -61% $74 $37 $0 $37 $0.3 -$29 1.3 Jun-97 0.2 $9.00 $103
BIOMIRA  $1.44 59% -25% $104 $27 $0 $77 $0.5 -$15 1.8 Jun-87 0.3 $4.40 $43
BOSTON LIFE SCIENCES $0.47 24% -72% $16 $10 $4 $10 $0.8 -$17 0.6 na na na na
CANCERVAX $8.10 61% na $217 $93 $4 $128 $0.8 -$51 1.8 Oct-03 0.7 $12.00 $308
CELGENE CORP. $58.23 96% 37% $4,776 $714 $400 $4,462 $6.6 na na Jul-87 15.9 $3.66 $55
CELL THERAPEUTICS $6.86 55% -39% $347 $182 $192 $357 $1.0 -$150 1.2 Mar-97 0.7 $10.00 $166
CORIXA CORP. $4.16 47% -50% $232 $133 $153 $252 $0.8 -$42 3.1 Oct-97 0.3 $13.00 $152
CYTOGEN CORP. $10.54 63% -16% $163 $26 $0 $137 $2.3 -$18 1.5 Jun-86 0.8 $13.00 $148
CYTOKINETICS $13.00 73% na $202 $28 $2 $176 $1.1 -$37 0.8 Apr-04 1.0 $13.00 $202
DENDREON CORP. $8.41 50% -6% $491 $205 $3 $289 $2.0 -$63 3.3 Jun-00 0.8 $10.00 $210
DUSA PHARMACEUTICALS $11.48 77% 109% $194 $56 $2 $139 $2.8 -$17 3.4 Jan-92 1.9 $6.00 $30
ENTREMED $1.73 29% -61% $64 $31 $0 $33 $0.8 -$18 1.7 Jun-96 0.1 $15.00 $182
EXEGENICS  $0.69 52% 15% $11 $10 $0 $1 $0.1 -$2 4.7 na na na na
GENAERA CORP. $3.91 60% -18% $206 $30 $0 $176 $7.6 -$16 1.9 Dec-91 0.4 $9.00 $62
GENITOPE $9.87 68% na $236 $83 $0 $152 $1.7 -$27 3.1 Oct-03 1.1 $9.00 $145
GENTA $2.69 16% -79% $216 $69 $45 $193 $1.2 -$117 0.6 Dec-91 0.0 $100.00 $123
GERON CORP. $5.99 36% -54% $272 $104 $5 $174 $3.3 -$36 2.9 Jul-96 0.7 $8.00 $77
GTX $11.66 73% na $288 $82 $0 $206 $4.9 -$18 4.5 Feb-04 0.8 $14.50 $358
ILEX ONCOLOGY $25.17 97% 57% $984 $145 $39 $878 $4.1 -$63 2.3 Feb-97 2.1 $12.00 $143
IMCLONE SYSTEMS  $52.85 61% 40% $4,357 $309 $240 $4,288 $10.1 na na Nov-91 7.6 $7.00 $107
IMMUNOGEN $5.05 41% 7% $206 $103 $0 $103 $0.9 na na Nov-89 0.5 $10.00 $60
IMMUNOMEDICS $2.60 29% -64% $141 $22 $17 $135 $1.3 -$27 0.8 Oct-83 2.1 $1.25 $25
MAXIM PHARMACEUTICALS $2.67 25% -60% $76 $73 $1 $5 $0.1 -$47 1.5 Jul-96 0.4 $7.50 $50
MEDAREX $7.38 66% 29% $585 $342 $289 $532 $1.3 -$174 2.0 Jun-91 2.5 $3.00 $31
NEOPHARM $8.56 38% -44% $199 $103 $0 $96 $0.9 -$59 1.7 Jan-96 2.7 $3.18 $28
NEORX CORP. $1.69 26% -66% $51 $32 $4 $23 $0.6 -$19 1.7 Aug-88 0.1 $28.00 $102
OSI PHARMACEUTICALS $61.46 62% 94% $2,664 $334 $310 $2,640 $5.5 -$199 1.7 Apr-86 10.2 $6.00 $53
OXIGENE $6.11 51% -45% $102 $40 $0 $62 $5.7 -$11 3.5 Oct-93 1.0 $6.00 $28
PHARMION $51.70 88% na $1,587 $301 $0 $1,285 $21.8 -$40 7.5 Nov-03 3.7 $14.00 $358
PRAECIS PHARMACEUTICALS $2.20 28% -66% $115 $127 $32 $21 $0.1 -$59 2.1 Apr-00 0.2 $10.00 $400
PROGENICS PHARMACEUTICALS $14.65 62% -16% $249 $47 $0 $202 $1.8 -$44 1.1 Nov-97 1.8 $8.00 $70
QLT  $16.65 54% 5% $1,159 $537 $173 $794 $2.4 na na Sep-86 15.4 $1.08 $22
SCICLONE PHARMACEUTICALS $3.56 40% -51% $159 $60 $6 $104 $1.0 -$12 5.2 Mar-92 0.5 $7.45 $63
SEATTLE GENETICS $6.57 60% 11% $274 $51 $0 $223 $2.1 -$144 0.4 Mar-01 0.9 $7.00 $207
SPECTRUM PHARMACEUTICALS $6.24 62% -22% $89 $25 $0 $64 $4.0 -$9 2.8 na na na na
SUPERGEN $6.18 44% -16% $280 $47 $6 $239 $2.1 -$85 0.6 Mar-96 1.0 $6.00 $21
TAPESTRY PHARMACEUTICALS $1.02 31% -37% $34 $48 $6 ($8) -$0.1 -$26 1.9 Apr-94 0.2 $5.00 $41
VERNALIS $3.08 64% 21% $14 $67 $0 ($53) -$0.6 -$52 1.3 May-96 0.4 $7.20 $178
XCYTE THERAPIES $3.17 65% na $47 $41 $2 $8 $0.1 -$24 1.7 Mar-04 0.4 $8.00 $119
XENOVA PLC $1.63 58% -22% $428 $26 $0 $402 $2.8 na na Jul-94 0.1 $16.00 $90
Cancer Average   52% -18% $517 $117   $445 $2.6 -$49 2.2   2.0    
Cancer Median   53% -24% $206 $65   $140 $1.3 -$36 1.8   0.8    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
CORGENTECH $17.07 78% na $473 $154 $1 $320 $4.4 -$35 4.4 Feb-04 1.1 $16.00 $444
CV THERAPEUTICS $12.50 51% -43% $395 $446 $297 $245 $0.9 -$149 3.0 Nov-96 1.6 $8.00 $48
ENCYSIVE PHARMACEUTICALS $9.03 77% 52% $479 $106 $2 $374 $4.1 -$49 2.2 Dec-93 1.3 $6.75 $88
MEDICINES Company $24.14 67% 1% $1,155 $129 $0 $1,026 $5.4 na na Sep-00 1.5 $16.00 $506
MYOGEN $8.10 42% na $215 $95 $3 $123 $2.2 -$53 1.8 Oct-03 0.6 $14.00 $358
NITROMED $23.84 92% na $625 $91 $0 $534 $13.0 -$18 4.9 Nov-03 2.2 $11.00 $264
QUESTCOR PHARMACEUTICALS $0.45 39% -50% $23 $7 $4 $19 $0.4 -$2 4.3 na na na na
Cardiovascular Average   64% -10% $481 $147   $377 $4.3 -$51 3.4   1.4    
Cardiovascular Median   67% -21% $473 $106   $320 $4.1 -$42 3.7   1.4    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ACCELRYS $6.52 28% -28% $159 $147 $0 $12 $0.0 -$25 5.9 Dec-95 0.4 $16.00 $158
ALBANY MOLECULAR RESEARCH $9.60 55% -33% $305 $133 $58 $229 $0.3 -$83 1.6 Feb-99 1.0 $10.00 $280
ARGONAUT TECHNOLOGIES $0.93 35% -31% $19 $12 $0 $8 $0.0 -$8 1.4 Jul-00 0.1 $15.00 $253
ARQULE $4.62 58% 10% $133 $61 $6 $78 $0.3 -$1 116.5 Oct-96 0.4 $12.00 $114
ARRAY BIOPHARMA  $6.99 59% 24% $202 $38 $0 $164 $0.7 -$14 2.7 Nov-01 0.9 $7.50 $168
BIOCRYST PHARMACEUTICALS $5.10 45% -20% $111 $29 $0 $81 $1.8 -$20 1.4 Mar-94 0.8 $6.50 $47
DISCOVERY PARTNERS INTERNATIONAL $4.80 71% -15% $125 $74 $0 $51 $0.3 na na Jul-00 0.3 $18.00 $428
KOSAN BIOSCIENCES $5.76 39% -25% $167 $76 $4 $96 $0.7 -$21 3.6 Oct-00 0.4 $14.00 $341
SYMYX TECHNOLOGIES $23.55 78% 10% $756 $146 $0 $610 $2.6 na na Nov-99 1.7 $14.00 $398
VERTEX PHARMACEUTICALS $10.50 74% -14% $840 $526 $315 $629 $0.9 -$177 3.0 Jul-91 2.3 $4.50 $85
Chemistry Average   54% -12% $282 $124   $196 $0.8 -$44 17.0   0.8    
Chemistry Median   57% -18% $163 $75   $89 $0.5 -$21 2.8   0.6    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ACADIA PHARMACEUTICALS $7.80 98% na $132 $57 $1 $75 $0.7 -$24 2.4 May-04 1.1 $7.00 $118
ADOLOR CORP. $11.25 50% -38% $437 $197 $0 $241 $1.9 -$52 3.8 Nov-00 0.8 $15.00 $407
CEPHALON $47.90 79% 5% $2,715 $1,225 $1,412 $2,902 $1.8 -$27 45.0 Apr-91 2.7 $18.00 $155
CORCEPT THERAPEUTICS $7.84 62% na $178 $12 $0 $166 $23.8 -$14 0.8 Apr-04 0.7 $12.00 $272
DOV PHARMACEUTICAL $17.14 85% 1% $365 $52 $15 $328 $9.1 -$34 1.5 Apr-02 1.3 $13.00 $188
GUILFORD PHARMACEUTICALS  $5.00 52% -17% $220 $107 $92 $205 $0.8 -$85 1.3 Jun-94 0.9 $5.33 $30
INDEVUS PHARMACEUTICALS $7.09 69% 31% $331 $62 $72 $341 $12.6 -$74 0.8 Mar-90 3.5 $2.00 $31
MEMORY PHARMACEUTICALS $7.66 70% na $157 $24 $0 $133 $1.7 -$24 1.0 Apr-04 1.1 $7.00 $143
NEUROBIOLOGICAL TECHNOLOGIES $3.50 50% -42% $92 $21 $0 $72 $6.5 -$4 5.1 Feb-94 0.4 $8.00 $30
NEUROCRINE BIOSCIENCES $47.16 67% -6% $1,717 $377 $47 $1,387 $4.4 -$45 8.5 May-96 4.5 $10.50 $172
NEW RIVER PHARMACEUTICALS $9.90 89% na $176 $35 $0 $141 $6.4 -$5 7.8 Aug-04 1.2 $8.00 $142
NYMOX PHARMACEUTICAL CORP. $2.05 38% -16% $50 $1 $1 $50 $2.4 -$4 0.2 na na na na
PAIN THERAPEUTICS $7.19 73% 19% $256 $71 $0 $185 $6.2 -$36 1.9 Jul-00 0.6 $12.00 $319
PHARMOS CORP. $2.88 57% 48% $254 $64 $16 $207 $3.9 -$21 3.0 Jul-83 0.1 $20.00 $16
RENOVIS $8.01 46% na $197 $113 $3 $87 $1.2 -$39 2.9 Feb-04 0.7 $12.00 $295
STEMCELLS $1.54 49% -18% $84 $10 $2 $75 $2.7 -$13 0.8 Mar-92 0.1 $11.00 $82
TITAN PHARMACEUTICALS $2.38 40% -4% $76 $57 $0 $19 $0.3 -$22 2.6 Jan-96 0.5 $5.00 $66
CNS Average   63% -3% $437 $146   $389 $5.1 -$31 5.3   1.3    
CNS Median   62% -5% $197 $57   $166 $2.7 -$24 2.4   0.8    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ABGENIX $9.86 51% -30% $876 $317 $249 $808 $2.0 -$242 1.3 Jul-98 4.9 $2.00 $86
ACUSPHERE $6.26 39% na $108 $48 $0 $60 $1.0 -$30 1.6 Oct-03 0.4 $14.00 $200
AEROGEN $2.20 42% -44% $11 $5 $0 $6 $0.1 -$35 0.1 Nov-00 0.2 $12.00 $233
ALKERMES $11.54 67% -11% $1,039 $146 $127 $1,020 $2.3 -$145 1.0 Jul-91 2.3 $5.00 $70
ANDRX CORP. $22.36 72% 26% $1,628 $332 $12 $1,308 $0.6 na na Jun-96 7.5 $3.00 $155
ARADIGM CORP. $1.28 44% -32% $81 $18 $0 $63 $0.3 -$30 0.6 Jun-96 0.1 $11.00 $114
ATRIX LABORATORIES $30.69 88% 50% $678 $106 $0 $573 $3.6 na na na na na na
BIODELIVERY SCIENCES INTERNATIONAL $2.77 60% -24% $19 $2 $1 $19 $1.0 -$5 0.3 na na na na
DEPOMED $5.22 58% -14% $181 $38 $10 $153 $2.1 -$30 1.3 Nov-97 0.9 $6.10 $33
DOR BIOPHARMA  $0.55 35% -36% $23 $6 $0 $17 $4.3 -$6 1.0 na na na na
DURECT CORP. $1.40 33% -60% $72 $59 $62 $75 $0.7 -$30 2.0 Sep-00 0.1 $12.00 $557
EMISPHERE TECHNOLOGIES $3.07 35% -55% $57 $32 $40 $65 $0.5 -$35 0.9 Feb-89 0.6 $5.00 $15
ENZON PHARMACEUTICALS $15.95 87% 39% $698 $114 $400 $984 $3.1 -$29 3.9 Feb-84 10.6 $1.50 $12
FLAMEL TECHNOLOGIES SA $14.67 38% -56% $315 $111 $2 $206 $1.4 -$4 31.8 na na na na
GENEREX BIOTECHNOLOGY CORP. $1.09 47% -40% $35 $8 $2 $28 $1.1 -$20 0.4 na na na na
GENETRONICS BIOMEDICAL CORP. $2.96 38% -29% $53 $13 $0 $40 $2.0 -$9 1.4 na na na na
KOS PHARMACEUTICALS $35.61 60% 2% $1,337 $108 $30 $1,260 $1.4 na na Mar-97 2.4 $15.00 $233
MACROCHEM CORP. $0.93 49% -1% $36 $12 $0 $24 $1.5 -$9 1.4 Feb-85 0.3 $3.00 $13
MEDICIS PHARMACEUTICAL CORP. $39.04 86% -33% $2,253 $628 $471 $2,096 $6.7 na na na na na na
NASTECH PHARMACEUTICAL COMPANY  $14.29 96% 59% $191 $20 $11 $182 $2.2 -$30 0.7 na na na na
NEKTAR THERAPEUTICS $14.48 58% 14% $1,214 $486 $215 $942 $1.4 -$88 5.5 May-94 3.9 $3.75 $65
NOVAVAX $3.12 36% -57% $123 $23 $42 $142 $1.2 -$31 0.8 na na na na
NOVEN PHARMACEUTICALS $20.84 80% 86% $488 $113 $0 $376 $1.2 na na May-88 37.9 $0.55 $5
SEPRACOR  $48.78 90% 73% $4,273 $502 $1,192 $4,963 $5.0 -$324 1.6 Sep-91 9.8 $5.00 $168
Delivery Average   58% -8% $658 $135   $642 $2.0 -$60 3.0   5.5    
Delivery Median   54% -24% $186 $54   $167 $1.4 -$30 1.3   2.3    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ADVANCED MAGNETICS $13.96 85% 45% $110 $18 $0 $92 $4.2 -$3 5.7 na na na na
BIOSITE $48.96 96% 78% $778 $75 $20 $723 $0.9 na na Feb-97 4.1 $12.00 $149
CHOLESTECH CORP. $6.76 66% -15% $96 $18 $0 $79 $0.4 -$1 12.8 Jun-92 1.4 $5.00 $32
DIAGNOSTIC PRODUCTS CORP. $40.87 79% 15% $1,190 $77 $17 $1,130 $0.5 na na Jun-82 10.2 $4.00 $43
DIGENE CORP. $25.96 54% -37% $516 $49 $3 $470 $1.6 na na May-96 2.3 $11.50 $128
ENZO BIOCHEM $15.00 69% -22% $463 $80 $0 $383 $1.8 -$2 40.0 Jun-80 17.2 $0.87 $8
EPIX PHARMACEUTICALS $19.31 73% 23% $444 $76 $0 $368 $4.3 -$20 3.8 Feb-97 2.8 $7.00 $59
EXACT SCIENCES CORP. $3.25 20% -75% $85 $67 $0 $18 $0.2 -$17 4.0 Jan-01 0.2 $14.00 $261
GEN-PROBE $39.87 74% 54% $1,978 $198 $0 $1,780 $2.4 na na Sep-87 5.7 $7.00 $103
IDEXX LABORATORIES $50.74 74% 18% $1,738 $230 $1 $1,510 $0.6 na na Jun-91 13.5 $3.75 $76
IMMUCOR $24.75 98% 94% $748 $13 $14 $749 $2.0 na na na na na na
IMMUNICON $10.00 94% na $230 $25 $7 $212 $2.1 -$29 0.8 Apr-04 1.3 $8.00 $184
LUMINEX CORP. $7.13 53% 13% $222 $38 $0 $184 $1.4 -$4 8.6 Mar-00 0.4 $17.00 $450
MARTEK BIOSCIENCES CORP. $48.64 66% -6% $1,426 $60 $82 $1,448 $3.8 na na Nov-93 6.9 $7.00 $54
MATRITECH $1.17 47% -41% $49 $12 $2 $40 $0.6 -$13 0.9 Jul-92 0.2 $5.00 $22
MERIDIAN BIOSCIENCE  $13.32 100% 35% $198 $3 $22 $218 $0.9 na na na na na na
ORASURE TECHNOLOGIES $6.30 53% -34% $281 $65 $3 $219 $1.3 na na na na na na
QUIDEL CORP. $4.53 32% -29% $143 $40 $10 $113 $0.4 -$9 4.4 Aug-81 0.5 $10.00 $19
SONUS PHARMACEUTICALS $3.71 42% -29% $79 $17 $0 $62 $1.5 -$15 1.1 Oct-95 0.5 $7.00 $60
STRATAGENE $7.19 60% 42% $158 $8 $0 $149 $1.0 na na na na na na
TRINITY BIOTECH PLC $2.99 44% -13% $137 $23 $22 $137 $0.2 na na na na na na
XENOGEN $6.20 76% na $92 $44 $0 $47 $0.3 -$21 2.1 Jul-04 0.9 $7.00 $103
Diagnostic/imag. Average   66% 6% $507 $56   $460 $1.5 -$12 7.7   4.3    
Diagnostic/imag. Median   68% 4% $226 $42   $215 $1.1 -$13 4.0   1.8    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
AASTROM BIOSCIENCES $0.93 53% -39% $77 $11 $0 $66 $1.5 -$11 1.0 Feb-97 0.1 $7.00 $88
AVIGEN $3.72 47% -27% $76 $82 $9 $2 $0.0 -$18 4.6 May-96 0.5 $8.00 $58
CELL GENESYS $8.97 55% -29% $401 $230 $148 $319 $1.2 -$104 2.2 Jan-93 0.8 $11.00 $120
CORAUTUS GENETICS  $5.40 70% -6% $73 $15 $4 $62 $2.1 -$9 1.7 na na na na
GENVEC $2.58 57% -9% $143 $25 $6 $124 $1.4 -$19 1.3 Dec-00 0.3 $9.50 $186
INTROGEN THERAPEUTICS $6.28 61% -33% $167 $31 $7 $143 $2.0 -$22 1.4 Oct-00 0.8 $8.00 $167
SIRNA THERAPEUTICS $3.05 37% -47% $115 $30 $3 $88 $1.2 -$25 1.2 Apr-96 0.3 $10.00 $59
TARGETED GENETICS CORP. $1.37 42% -46% $112 $42 $12 $83 $0.9 -$18 2.3 May-94 0.2 $6.00 $54
TRANSGENE SA $2.31 53% -14% $70 $45 $3 $28 $0.2 na na Mar-98 0.1 $43.50 $212
TRANSKARYOTIC THERAPIES $17.73 94% 61% $616 $171 $0 $445 $1.4 -$81 2.1 Oct-96 1.2 $15.00 $234
VALENTIS $2.66 26% na $35 $6 $0 $29 $1.5 -$15 0.4 Sep-97 0.2 $12.00 $161
VICAL $4.80 59% -20% $113 $94 $12 $30 $0.2 -$21 4.4 Mar-93 1.0 $5.00 $52
Gene therapy Average   54% -19% $166 $65   $118 $1.1 -$31 2.1   0.5    
Gene therapy Median   54% -27% $112 $36   $74 $1.3 -$19 1.7   0.3    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ADVANCIS $8.36 81% na $191 $58 $3 $136 $1.7 -$34 1.7 Oct-03 0.8 $10.00 $224
ANADYS PHARMACEUTICALS $5.30 61% na $118 $52 $2 $68 $0.8 -$44 1.2 Mar-04 0.8 $7.00 $156
AVANT IMMUNOTHERAPEUTICS $1.71 44% -29% $127 $41 $0 $86 $1.5 -$16 2.6 May-86 0.4 $4.00 $38
CUBIST PHARMACEUTICALS $9.88 61% -2% $398 $87 $197 $508 $1.8 -$72 1.2 Oct-96 1.6 $6.00 $55
DYNAVAX TECHNOLOGIES $7.64 49% na $240 $80 $0 $160 $3.6 -$12 6.9 Feb-04 1.0 $7.50 $236
EPIMMUNE  $1.34 45% -53% $21 $6 $0 $16 $0.4 -$3 1.6 Nov-91 0.0 $91.00 $167
GENELABS TECHNOLOGIES $2.61 80% 56% $230 $27 $0 $203 $2.7 -$12 2.4 Jun-91 0.3 $9.13 $160
IDENIX PHARMACEUTICALS $16.00 94% na $766 $113 $0 $654 $4.6 na na Jul-04 1.1 $14.00 $684
IMMUNE RESPONSE CORP. $1.20 40% -42% $58 $9 $4 $54 $1.1 -$20 0.4 May-90 0.0 $28.00 $77
INHIBITEX $6.76 87% na $124 $58 $2 $68 $1.1 -$58 1.0 Jun-04 1.0 $7.00 $128
INTERMUNE $11.79 48% -37% $383 $315 $267 $335 $1.3 -$52 6.0 Mar-00 0.6 $20.00 $433
INTRABIOTICS PHARMACEUTICALS - $4.00 21% -65% $35 $62 $0 ($27) -$2.7 -$21 3.0 Apr-00 0.3 $15.00 $419
MEDIMMUNE $23.70 68% -26% $5,907 $634 $507 $5,780 $3.5 -$292 2.2 May-91 15.4 $1.54 $114
NABI BIOPHARMACEUTICALS $13.38 75% 63% $780 $126 $24 $678 $1.0 -$70 1.8 na na na na
SIGA TECHNOLOGIES $1.32 44% -33% $31 $0 $0 $31 $1.8 -$8 0.0 Sep-97 0.3 $5.00 $32
TRIMERIS $15.05 53% -40% $328 $81 $0 $248 $2.5 -$65 1.2 Oct-97 1.3 $12.00 $120
VAXGEN $13.35 74% 20% $335 $34 $0 $301 $2.6 -$37 0.9 Jul-99 1.0 $13.00 $146
VICURON PHARMACEUTICALS  $14.68 60% -13% $804 $149 $9 $664 $17.9 -$96 1.6 Sep-00 1.3 $11.00 $249
VION PHARMACEUTICALS $4.21 77% 158% $233 $52 $0 $182 $6.3 -$15 3.5 Aug-95 1.1 $4.00 $32
VIROLOGIC $2.00 45% 45% $107 $11 $0 $97 $0.5 -$6 1.8 May-00 0.3 $7.00 $137
VIROPHARMA $1.93 52% -30% $51 $111 $128 $69 $0.8 -$22 5.1 Nov-96 0.3 $7.00 $65
XOMA LTD $2.32 28% -68% $198 $80 $56 $175 $0.8 -$84 1.0 Jun-86 0.1 $16.00 $140
Infection Average   58% -6% $521 $99   $477 $2.5 -$49 2.2   1.4    
Infection Median   56% -29% $214 $60   $167 $1.6 -$34 1.7   0.8    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
AMYLIN PHARMACEUTICALS $20.52 68% -24% $1,930 $227 $177 $1,880 $8.4 -$158 1.4 Jan-92 1.5 $14.00 $240
BIOMARIN PHARMACEUTICAL  $5.19 59% -30% $334 $208 $125 $251 $0.9 -$222 0.9 Aug-99 0.4 $13.00 $449
INSMED $1.68 39% -40% $65 $25 $0 $39 $2.0 -$36 0.7 na na na na
KERYX BIOPHARMACEUTICALS $11.19 56% 235% $343 $51 $0 $292 $12.2 na na Jul-00 1.1 $10.00 $194
MANNKIND $20.04 82% na $656 $124 $0 $531 $2.4 -$73 1.7 Jul-04 1.4 $14.00 $446
METABASIS THERAPEUTICS $5.82 82% na $106 $57 $0 $49 $0.6 -$15 3.9 Jun-04 0.8 $7.00 $127
NPS PHARMACEUTICALS $21.78 59% -20% $842 $266 $192 $768 $2.8 -$166 1.6 May-94 4.0 $5.50 $40
SAVIENT PHARMACEUTICALS $2.30 36% -53% $139 $33 $11 $117 $0.3 -$128 0.3 Sep-83 0.2 $13.00 $68
TERCICA $9.00 75% na $221 $74 $0 $147 $3.6 -$46 1.6 Mar-04 1.0 $9.00 $221
VIVUS $4.50 60% 36% $171 $40 $0 $132 $1.1 -$20 2.0 Apr-94 0.6 $7.00 $164
ZONAGEN $3.62 61% 107% $18 $9 $0 $10 $2.4 -$3 3.0 Mar-93 0.7 $5.50 $19
Metabolic Average   62% 26% $439 $101   $383 $3.3 -$86 1.7   1.2    
Metabolic Median   60% -22% $221 $57   $147 $2.4 -$59 1.6   0.9    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
ALNYLAM PHARMACEUTICALS $5.76 61% na $111 $56 $2 $57 $0.9 -$31 1.8 May-04 1.0 $6.00 $116
AUXILIUM PHARMACEUTICALS $8.53 85% na $176 $62 $0 $114 $0.8 -$32 1.9 Jul-04 1.1 $7.50 $160
BARRIER THERAPEUTICS $12.16 77% na $265 $47 $0 $219 $5.3 -$40 1.2 Apr-04 0.8 $15.00 $327
CRITICAL THERAPEUTICS $4.16 46% na $232 $62 $1 $171 $1.7 -$32 1.9 May-04 0.6 $7.00 $390
EYETECH PHARMACEUTICALS $33.99 69% na $1,395 $270 $2 $1,126 $7.1 -$124 2.2 Jan-04 1.6 $21.00 $862
MOMENTA PHARMACEUTICALS $8.23 87% na $209 $71 $0 $138 $3.8 -$16 4.6 Jun-04 1.3 $6.50 $165
SANTARUS $9.07 57% na $265 $93 $1 $173 $2.5 -$68 1.4 Mar-04 1.0 $9.00 $263
Other Average   69%   $379 $94   $285 $3.2 -$49 2.1   1.1    
Other Median   69%   $232 $62   $171 $2.5 -$32 1.9   1.0    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
AMGEN  $56.81 84% -13% $71,922 $5,003 $3,087 $70,006 $5.4 na na Jun-83 162.3 $0.35 $175
BIOGEN IDEC $61.17 96% 79% $20,699 $948 $861 $20,612 $5.5 na na Sep-91 24.5 $2.50 $131
CHIRON CORP. $44.20 77% -14% $8,297 $698 $1,088 $8,687 $1.6 na na Aug-83 14.7 $3.00 $98
GENENTECH $52.42 77% 30% $55,267 $1,815 $1,340 $54,792 $8.8 na na Oct-80 36.2 $1.45 $246
GENZYME CORP. $54.41 94% 18% $12,405 $1,004 $1,423 $12,825 $2.3 na na Jun-86 21.8 $2.50 $70
GILEAD SCIENCES $37.38 100% 35% $16,095 $1,036 $345 $15,404 $10.8 na na Jan-92 10.0 $3.75 $210
Revenue-driven Average   88% 23% $30,781 $1,751   $30,388 $5.7 na na   44.9    
Revenue-driven Median   89% 24% $18,397 $1,020   $18,008 $5.5 na na   23.1    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
DIVERSA CORP. $8.35 68% 9% $363 $120 $20 $263 $0.7 -$32 3.7 Feb-00 0.3 $24.00 $840
DYAX CORP. $7.64 49% 43% $240 $436 $10 ($186) -$1.7 -$33 13.3 Aug-00 0.5 $15.00 $295
ISIS PHARMACEUTICALS $4.90 49% -24% $281 $189 $230 $322 $0.7 -$105 1.8 May-91 0.5 $10.00 $104
LIGAND PHARMACEUTICALS $10.02 40% -17% $741 $90 $174 $824 $1.8 -$57 1.6 Nov-92 1.2 $8.27 $131
NEUROGEN CORP. $6.46 54% 4% $221 $69 $14 $167 $1.1 -$17 4.1 Oct-89 1.1 $6.00 $35
ONYX PHARMACEUTICALS $43.01 72% 115% $1,501 $250 $0 $1,251 $78.2 -$52 4.8 May-96 3.6 $12.00 $105
REGENERON PHARMACEUTICALS $8.68 46% -51% $483 $323 $200 $360 $5.6 -$58 5.6 Apr-91 0.4 $22.00 $330
SENOMYX $9.00 90% na $227 $51 $0 $176 $2.4 -$14 3.7 Jun-04 1.5 $6.00 $151
Screening Average   59% 12% $507 $191   $397 $11.1 -$46 4.8   1.1    
Screening Median   52% 4% $322 $154   $292 $1.4 -$43 3.9   0.8    
                             
Company 9/30/04 Close % of 52wk High % change from 9/26/03 Market Cap ($M) Liquidity, Pro forma ($M) ST&LT Debt ($M) Company Valuation ($M) Valuation/
Employee ($M)
Burn Rate, annualized ($M) Survival Index (Yrs) IPO Date Cash/cash from IPO/share Price/Share At IPO IPO Post-Money Valuation ($M)
CARRINGTON LABORATORIES $3.69 67% -10% $39 $3 $4 $41 $0.2 -$0 17.4 na na na na
CELLEGY PHARMACEUTICALS $4.29 62% 48% $100 $9 $0 $91 $4.6 -$11 0.8 Aug-95 0.7 $6.25 $24
CURATIVE HEALTH SERVICES $6.87 37% -60% $89 $6 $0 $83 $0.2 -$13 0.5 Jun-91 0.9 $7.50 $74
LIFECELL CORP. $10.00 87% 56% $284 $19 $0 $266 $1.5 na na Feb-92 1.3 $7.75 $27
LIFECORE BIOMEDICAL $7.00 84% 4% $91 $8 $0 $82 $0.4 na na na na na na
Wound Average   67% 8% $121 $9   $113 $1.4 -$8 6.2   1.0    
Wound Median   67% 4% $91 $8   $83 $0.4 -$11 0.8   0.9    
                           
Grand Average   61% -2% $1,257 $162   $1,182 $2.7 -$49 3.8   3.1    
Grand Median   60% -9% $232 $69   $176 $1.4 -$32 2.0   0.9    



Footnotes to the table:

§ ST & LT Debt: Short-term and long-term debt.

§ Company valuation: Market cap + short-term and long-term debt, minus pro forma cash and cash equivalents.

§ Annualized 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.

§ Cash/cash from IPO/share: cash on cash return from IPO price = current stock price / IPO price per share (split-adjusted).

§ Price/share at IPO: IPO share price, adjusted for all subsequent splits.

§ Median: Middle value in a set of values.

§ The information contained in the September 2004 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 3/04 or 6/04, with pro forma adjustments for more recent financings (including debt offerings), if any.



Highlights From The September 2004 Stock Report:

§ Since our last report in June 2004, we’ve added the 5 companies that completed IPOs in July and August. (For a list of these companies, please refer to the Signals article, “IPO Monitor.”)

§ As we’ve mentioned, the stocks as a whole lost a significant amount of ground during the third quarter. At the end of June 2004, they had gained an average of 29% in value since the preceding June. But now, the average stock is down 2% from its year-ago price.

§ Several groups have been especially hard-hit. By category, the losers are Gene Therapy (an average drop of 19%), Cancer (-18%), Chemistry (-12%), Cardiovascular (-10%), Delivery (-8%), Infection (-6%), and CNS (-3%).

§ Conversely, the best-performing categories are First Generation Genomics (an average 12-month gain of 31%), Revenue-Driven (+23%), Autoimmune (+21%), and Screening (+12%).

§ Not surprisingly, then, market caps have declined over the last three months. At the end of June 2004, the average market cap for the entire universe of companies was $1,286 million; by the end of September, it had dropped by 2%, to $1,257 million. Likewise, the median market cap fell from $247 million in June 2004 to $232 million in September, a drop of 6%.

§ Still, market caps are better than they were 12 months ago: At the end of September 2003, the average market cap was $1,098 million and the median was $220 million.

§ On average, the companies in our universe also have a little more cash than they did a year ago: At the end of September 2003, companies had an average of $139 million in cash reserves; the median cash was $46 million. At the end of September 2004, those reserves had increased, on average, to $162 million; the median was $69 million.

§ However, the cash reserves aren’t as high as they were at the end of the first quarter of 2004, when companies had an average of $173 million on hand and the median stood at $72 million. Still, the median survival index of 2 years at the end of September 2004 indicates that most companies will be able to weather any short-term downturn.


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

originally published 10/08/2004

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