Exhibit 99.1
UNITED STATES BANKRUPTCY COURT
DISTRICT OF MASSACHUSETTS
| | | | |
Molecular Insight Pharmaceuticals, Inc. | | Case No. | | 10-23355 (FJB) |
| | Reporting Period | | 1/1/2011 - 1/31/2011 |
MONTHLY OPERATING REPORT
| | | | | | |
REQUIRED DOCUMENTS | | Form No. | | Document Attached | | Explanation Attached |
| | | |
Monthly Reporting Questionnaire | | MOR-1 | | Yes | | |
| | | |
Schedule of Cash Receipts and Disbursements | | MOR-2 | | Yes | | |
| | | |
Copies of Debtor’s Bank Reconciliations | | | | Yes | | |
| | | |
Copies of Debtor’s Bank Statements | | | | Yes | | |
| | | |
Copies of Cash Disbursements Journals | | | | Yes | | |
| | | |
Statement of Operations | | MOR-3 | | Yes | | |
| | | |
Balance Sheet | | MOR-4 | | Yes | | |
| | | |
Schedule of Post-Petition Liabilities | | MOR-5 | | Yes | | |
| | | |
Copies of IRS Form 6123 or payment receipt | | | | No | | ** Yes |
| | | |
Copies of tax returns filed during reporting period | | | | N/A | | |
| | | |
Detailed listing of aged accounts payables | | | | Yes | | |
| | | |
Accounts Receivable Reconciliation and Aging | | MOR-6 | | Yes | | |
| | |
I declare under penalty of perjury (28 U.S.C. section 1746) that this report and | | ** ADP submits our payroll tax payments. |
all attachments are true and correct to the best of my knowledge and belief. | | We do not receive a Form 6123. |
| | | | |
/s/ MARK A. ATTARIAN | | | | 2/16/2011 |
Signature of Authorized Individual * | | | | Date |
| | |
MARK A. ATTARIAN | | | | Interim Chief Financial Officer & EVP |
Printed Name of Authorized Individual | | | | Title of Authorized Individual |
* | Authorized individual must be an officer, director or shareholder if the debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company. |
The Monthly Operating Report (“MOR”) is unaudited and reflects the Debtor’s best efforts to report the assets and liabilities of the Debtor on an unconsolidated basis. The MOR neither purports to represent financial statements prepared in accordance with with Generally Accepted Accounting Principles (“GAAP”), nor is the MOR intended to fully reconcile to any such financial statements. The MOR does not constitute an admission of liability of the Debtor with respect to any item referenced.
The Debtor records general accruals for certain categories of liabilities that are estimates of anticipated aggregate liability that are not tied to particular invoices or vendors. Certain deferred charges, accounts or reserves indicated as “accrued” or “deferred” that relate to clinical trials, other contractual liabilities of the Debtor, and for GAAP reporting purposes are recorded on MOR-4. These deferred expenses do not represent any actual liability incurred, due or payable, are not claims against the Debtor as of the Petition Date or for the current reporting period, and may not result in any administrative expense liability.
COVER PAGE
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 1/1/2011 - 1/31/2011 |
| | | | | | |
| |
MONTHLY REPORTING QUESTIONNAIRE | | | | |
| | |
Must be completed each month | | Yes | | No | |
| | |
1. Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below. | | | | | X | |
| | |
2. Have any funds been disbursed from any account other than a debtor-in-possession account this reporting period? If yes, provide an explanation below. | | | | | X | |
| | |
3. Have any payments been made on pre-petition debt, other than payments in the normal course to secured creditors or lessors? If yes, attach listing including date of payment, amount of payment, and name of payee. | | X | | | | |
| | |
4. Have any payments been made to professionals? If yes, attach listing including date of payment, amount of payment, and name of payee. | | X | | | | |
| | |
5. If the answer to question 3 and/or 4 is yes, were all such payments approved by the Court? | | X | | | | |
| | |
6. Have any payments been made to officers, insiders, shareholders, or relatives? If yes, attach listing including date of payment, amount and reason for payment, and name of payee. | | X | | | | |
| | |
7. Have all post-petition tax returns been timely filed? If no, provide an explanation below. | | N/A | | | | |
| | |
8. Is the estate current on the payment of post-petition taxes? | | X | | | | |
| | |
9. Is the estate insured for the replacement cost of assets and for general liability? If no, provide an explanation below. | | X | | | | |
| | |
10. Is workers’ compensation insurance in effect? | | X | | | | |
| | |
11. Have all current insurance payments been made? | | X | | | | |
| | |
12. Are a plan and disclosure statement on file? | | X | | | | |
| | |
13. Was there any post-petition borrowing during this reporting period? | | | | | X | |
MOR-1
| | |
Molecular Insight Pharmaceuticals, Inc. | | Reporting Period |
Case No: 10-23355 | | 1/1/2011 - 1/31/2011 |
Payments of Pre-Petition Debts | | |
| | | | | | | | | | | | | | | | |
Payee | | Check # | | | Check Date | | | Amount | | | | |
| | | | |
MOR-1 Question 3 | | | | | | | | | | | | | | | | |
| | | | |
Cambridge Major Laboratories, Inc. | | | 23868 | | | | 1/21/2011 | | | $ | 68,965.00 | | | | | |
| | | | |
MRCS Inc. | | | EFT | | | | 1/18/2011 | | | $ | 6,765.00 | | | | | |
|
Note: Both payments authorized by Order of the Court on January 11, 2011. | |
| | | | |
MOR-1 Question 4 | | | | | | | | | | | | | | | | |
| | | | |
Tatum | | | EFT | | | | 1/11/2011 | | | $ | 38,245.50 | | | | | |
| | | | |
Greenberg Traurig | | | 23930 | | | | 1/28/2011 | | | $ | 282.50 | | | | | |
| | | | |
MOR-1 Question 6 | | | | | | | | | | | | | | | | |
| | | | |
Harry Stylli | | | EFT | | | | 1/4/2011 | | | $ | 18,000.00 | | | | compensation for CRO services | |
| | | | |
Harry Stylli | | | EFT | | | | 1/24/2011 | | | $ | 31,762.57 | | | | compensation for CRO services | |
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 1/1/2011 - 1/31/2011 |
SCHEDULE OF RECEIPTS AND DISBURSEMENTS (Unrestricted Cash)
| | | | | | | | | | | | | | | | | | | | |
| | Citibank Operating | | | Citibank Money Market | | | Smith Barney Money Market | | | Bank of New York | | | TOTAL | |
| | | | | |
CASH - BEGINNING OF MONTH | | | 14,323,959 | | | | 275 | | | | 0 | | | | 0 | | | | 14,324,234 | |
| | | | | |
RECEIPTS | | | | | | | | | | | | | | | | | | | | |
CASH SALES | | | | | | | | | | | | | | | | | | | 0 | |
ACCOUNTS RECEIVABLE | | | | | | | | | | | | | | | | | | | 0 | |
LOANS AND ADVANCES | | | | | | | | | | | | | | | | | | | 0 | |
SALE OF ASSETS | | | | | | | | | | | | | | | | | | | 0 | |
OTHER (ATTACH LIST) | | | | | | | | | | | | | | | | | | | 0 | |
Refund of credit balances from vendors | | | 4,030 | | | | | | | | | | | | | | | | 4,030 | |
COBRA payments | | | 7,324 | | | | | | | | | | | | | | | | 7,324 | |
TRANSFERS (FROM DIP ACCOUNTS) | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL RECEIPTS | | | 11,354 | | | | 0 | | | | 0 | | | | 0 | | | | 11,354 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
DISBURSEMENTS | | | | | | | | | | | | | | | | | | | | |
NET PAYROLL | | | 253,047 | | | | | | | | | | | | | | | | 253,047 | |
PAYROLL TAXES | | | 149,489 | | | | | | | | | | | | | | | | 149,489 | |
SALES, USE & OTHER TAXES | | | | | | | | | | | | | | | | | | | 0 | |
INVENTORY PURCHASES | | | | | | | | | | | | | | | | | | | 0 | |
MANUFACTURING COSTS | | | 229,978 | | | | | | | | | | | | | | | | 229,978 | |
CLINICAL COSTS | | | 212,058 | | | | | | | | | | | | | | | | 212,058 | |
SECURED/RENTAL/LEASES | | | 105,439 | | | | | | | | | | | | | | | | 105,439 | |
INSURANCE | | | | | | | | | | | | | | | | | | | 0 | |
GENERAL & ADMINISTRATIVE | | | 432,610 | | | | | | | | | | | | | | | | 432,610 | |
SELLING | | | | | | | | | | | | | | | | | | | 0 | |
OTHER (ATTACH LIST) | | | | | | | | | | | | | | | | | | | 0 | |
TRANSFERS (TO DIP ACCOUNTS) | | | | | | | | | | | | | | | | | | | 0 | |
PROFESSIONAL FEES | | | 38,528 | | | | | | | | | | | | | | | | 38,528 | |
U.S. TRUSTEE QUARTERLY FEES | | | 4,875 | | | | | | | | | | | | | | | | 4,875 | |
COURT COSTS | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS | | | 1,426,024 | | | | 0 | | | | 0 | | | | 0 | | | | 1,426,024 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
INTRACOMPANY BANK TRANSFERS | | | 275 | | | | (275 | ) | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
NET CASH FLOW | | | (1,414,395 | ) | | | (275 | ) | | | 0 | | | | 0 | | | | (1,414,670 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
CASH - END OF MONTH | | $ | 12,909,564 | | | $ | 0 | | | $ | 0 | | | $ | 0 | | | $ | 12,909,564 | |
| | | | | | | | | | | | | | | | | | | | |
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES
| | | | |
TOTAL DISBURSEMENTS | | | 1,426,024 | |
| | | | |
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS | | | | |
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES | | | | |
TOTAL DISBURSEMENTS FOR CALCULATING U.S.TRUSTEE QUARTERLY FEES | | | 1,426,024 | |
| | | | |
| | |
Note: The $275 balance in the Citibank Money Market was for December interest before the account was closed. | | MOR-2 |
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 1/1/2011 - 1/31/2011 |
STATEMENT OF OPERATIONS
(Income Statement)
| | | | | | | | |
| | Month | | | Cumulative Filing to Date | |
| | |
Grant Revenue | | $ | 38,493 | | | $ | 303,628 | |
| | |
Operating Expenses | | | | | | | | |
Payroll | | | 388,617 | | | | 724,915 | |
Payroll Taxes | | | 52,332 | | | | 50,416 | |
Employee Benefits Programs | | | 44,805 | | | | 99,949 | |
Insider Compensation | | | 49,763 | | | | 60,763 | |
Temporary Labor | | | 8,700 | | | | 33,329 | |
Out Svcs - Accounting Fees | | | 59,289 | | | | 109,706 | |
Out Svcs - IT | | | 1,272 | | | | 2,543 | |
Out Svcs - ADP Fees | | | 1,141 | | | | 2,208 | |
Out Svcs - Other | | | 20,675 | | | | 171,377 | |
Investor Relations | | | 1,043 | | | | 10,470 | |
Lab Materials - Off Supplies | | | 48,952 | | | | 63,594 | |
Sponsored Research | | | 0 | | | | 9,000 | |
Legal - Corporate | | | 113,514 | | | | 219,690 | |
Legal - Patent | | | 123,717 | | | | 166,685 | |
Consultants | | | 259,055 | | | | 426,183 | |
SAB-BOD Costs | | | 47,033 | | | | 64,733 | |
License-Milestone Costs | | | 0 | | | | 4,808 | |
Manufacturing Costs - Development & Clinical | | | 205,214 | | | | 162,898 | |
Dues & Subscriptions | | | 4,005 | | | | 7,106 | |
Travel & Entertainment | | | 8,258 | | | | 11,508 | |
Business Ins. - D&O | | | 131,364 | | | | 262,728 | |
Business Ins - Commercial Pkg. | | | 5,716 | | | | 11,432 | |
Business Ins - Clin Trial Ins | | | 2,763 | | | | 8,288 | |
Postage & Courier | | | 64 | | | | 614 | |
Bank Fees | | | 2,116 | | | | 2,116 | |
Waste Disposal & Reg Fees | | | 8,903 | | | | 10,157 | |
Rent & Related Expenses | | | 105,144 | | | | 138,755 | |
Utilities - Electric & Com | | | 16,407 | | | | 29,642 | |
Maint. & Repairs - Facility | | | 1,112 | | | | 1,538 | |
Maintenance & Support - IT | | | 11,523 | | | | 35,829 | |
Accretion Expense for Asset Retirement Obligation | | | 1,656 | | | | 3,286 | |
Equipment Rentals | | | 2,668 | | | | 4,971 | |
Stock Based Compensation | | | 153,862 | | | | 245,411 | |
Clinical Trial Expense | | | 207,718 | | | | 557,384 | |
| | | | | | | | |
Operating Expenses before Depreciation | | | 2,088,400 | | | | 3,714,032 | |
| | |
Depreciation | | | 52,747 | | | | 105,920 | |
| | | | | | | | |
Net Loss before Other Income & Expense | | | (2,102,655 | ) | | | (3,516,324 | ) |
| | |
Other Income and Expense | | | | | | | | |
Other Income (attach schedule) | | | | | | | | |
Interest Income | | | 0 | | | | 2,062 | |
Othe Expense (attach schedule) | | | | | | | | |
| | | | | | | | |
Net Loss Before Reorganization Items | | | (2,102,655 | ) | | | (3,514,262 | ) |
| | |
Reorganization Items | | | | | | | | |
Restructuring Costs & Professional Fees | | | 540,577 | | | | 1,013,190 | |
U.S. Trustee Quarterly Fee | | | 0 | | | | 4,875 | |
Interest Earned on Accumulated Cash from Chapter 11 | | | | | | | | |
Gain (Loss) from Sale of Equipment | | | | | | | | |
Other Reorganization Expenses | | | | | | | | |
| | | | | | | | |
Total Reorganization Expenses | | | 540,577 | | | | 1,018,065 | |
| | |
Income Taxes | | | | | | | | |
| | | | | | | | |
Net Loss | | ($ | 2,643,232 | ) | | ($ | 4,532,326 | ) |
| | | | | | | | |
MOR-3
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 12/10/2010 - 12/31/2010 |
STATEMENT OF OPERATIONS - DECEMBER 31, 2010 RECONCILIATION
(Income Statement)
| | | | | | | | | | | | |
| | Month | | | REVISED w/ Year End Adjustments | | | Changes | |
| | | |
Grant Revenue | | $ | 144,560 | | | $ | 265,135 | | | $ | 120,575 | |
| | | |
Operating Expenses | | | | | | | | | | | | |
Payroll | | | 336,298 | | | | 336,298 | | | | 0 | |
Payroll Taxes | | | (1,916 | ) | | | (1,916 | ) | | | 0 | |
Employee Benefits Programs | | | 55,144 | | | | 55,144 | | | | 0 | |
Insider Compensation | | | 21,000 | | | | 21,000 | | | | 0 | |
Temporary Labor | | | 24,629 | | | | 24,629 | | | | 0 | |
Out Svcs - Accounting Fees | | | 50,417 | | | | 50,417 | | | | 0 | |
Out Svcs - IT | | | 1,272 | | | | 1,272 | | | | 0 | |
Out Svcs - ADP Fees | | | 1,066 | | | | 1,066 | | | | 0 | |
Out Svcs - Other | | | 30,037 | | | | 150,702 | | | | 120,665 | |
Investor Relations | | | 9,427 | | | | 9,427 | | | | 0 | |
Lab Materials - Off Supplies | | | 5,287 | | | | 14,642 | | | | 9,355 | |
Sponsored Research | | | 9,000 | | | | 9,000 | | | | 0 | |
Legal - Corporate | | | 7,097 | | | | 106,177 | | | | 99,080 | |
Legal - Patent | | | 42,968 | | | | 42,968 | | | | 0 | |
Consultants | | | 138,377 | | | | 157,127 | | | | 18,750 | |
SAB-BOD Costs | | | 17,700 | | | | 17,700 | | | | 0 | |
License-Milestone Costs | | | 4,808 | | | | 4,808 | | | | 0 | |
Manufacturing Costs - Development & Clinical | | | 9,227 | | | | (42,316 | ) | | | (51,543 | ) |
Dues & Subscriptions | | | 3,101 | | | | 3,101 | | | | 0 | |
Travel & Entertainment | | | 3,250 | | | | 3,250 | | | | 0 | |
Business Ins. - D&O | | | 131,364 | | | | 131,364 | | | | 0 | |
Business Ins - Commercial Pkg. | | | 5,716 | | | | 5,716 | | | | 0 | |
Business Ins - Clin Trial Ins | | | 5,525 | | | | 5,525 | | | | 0 | |
Postage & Courier | | | 550 | | | | 550 | | | | 0 | |
Waste Disposal & Reg Fees | | | 1,254 | | | | 1,254 | | | | 0 | |
Rent & Related Expenses | | | 33,611 | | | | 33,611 | | | | 0 | |
Utilities - Electric & Com | | | 13,236 | | | | 13,236 | | | | 0 | |
Maint. & Repairs - Facility | | | 426 | | | | 426 | | | | 0 | |
Maintenance & Support - IT | | | 24,307 | | | | 24,307 | | | | 0 | |
Accretion Expense for Asset Retirement Obligation | | | 1,630 | | | | 1,630 | | | | 0 | |
Equipment Rentals | | | 2,303 | | | | 2,303 | | | | 0 | |
Stock Based Compensation | | | 91,549 | | | | 91,549 | | | | 0 | |
Clinical Trial Expense | | | 319,659 | | | | 349,666 | | | | 30,007 | |
| | | | | | | | | | | | |
Operating Expenses before Depreciation | | | 1,399,318 | | | | 1,625,631 | | | | 226,314 | |
| | | |
Depreciation | | | 53,173 | | | | 53,173 | | | | 0 | |
| | | | | | | | | | | | |
Net Loss before Other Income & Expense | | | (1,307,930 | ) | | | (1,413,669 | ) | | | (105,739 | ) |
| | | |
Other Income and Expense | | | | | | | | | | | | |
Other Income (attach schedule) | | | | | | | | | | | 0 | |
Interest Income | | | 421 | | | | 2,062 | | | | 1,641 | |
Other Expense (attach schedule) | | | | | | | | | | | 0 | |
| | | | | | | | | | | | |
Net Loss Before Reorganization Items | | | (1,307,510 | ) | | | (1,411,607 | ) | | | (104,097 | ) |
| | | |
Reorganization Items | | | | | | | | | | | | |
Restructuring Costs & Professional Fees | | | 18,126 | | | | 472,612 | | | | 454,486 | |
U.S. Trustee Quarterly Fee | | | 4,875 | | | | 4,875 | | | | 0 | |
Interest Earned on Accumulated Cash from Chapter 11 | | | | | | | | | | | 0 | |
Gain (Loss) from Sale of Equipment | | | | | | | | | | | 0 | |
Other Reorganization Expenses | | | | | | | | | | | 0 | |
| | | | | | | | | | | | |
Total Reorganization Expenses | | | 23,001 | | | | 477,487 | | | | 454,486 | |
| | | |
Income Taxes | | | | | | | | | | | | |
| | | | | | | | | | | | |
Net Loss | | ($ | 1,330,511 | ) | | ($ | 1,889,094 | ) | | ($ | 558,584 | ) |
| | | | | | | | | | | | |
MOR-3 ADDENDUM
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 1/1/2011 - 1/31/2011 |
BALANCE SHEET
| | | | | | | | |
ASSETS | | BOOK VALUE AT END OF CURRENT REPORTING MONTH | | | BOOK VALUE ON PETITION DATE | |
CURRENT ASSETS | | | | | | | | |
Unrestricted Cash and Cash Equivalents | | $ | 12,909,564 | | | $ | 14,925,779 | |
Restricted Cash and Cash Equivalents | | | 522,636 | | | | 520,995 | |
Accounts Receivable (Net) | | | 507,883 | | | | 204,255 | |
Notes Receivable | | | | | | | | |
Inventories | | | | | | | | |
Prepaid Expenses | | | 1,164,878 | | | | 1,708,993 | |
Professional Retainers | | | 1,960,119 | | | | 1,990,119 | |
Employee Advances | | | 21,550 | | | | 21,550 | |
Deposits | | | 1,084,177 | | | | 1,071,082 | |
| | | | | | | | |
TOTAL CURRENT ASSETS | | | 18,170,807 | | | | 20,442,773 | |
| | | | | | | | |
PROPERTY & EQUIPMENT | | | | | | | | |
Lab & Equipment | | | 3,452,319 | | | | 3,425,980 | |
Furniture & Fixtures | | | 328,467 | | | | 328,467 | |
Leasehold Improvements | | | 838,407 | | | | 838,407 | |
Construction-In-Process | �� | | 3,492,016 | | | | 3,518,355 | |
Less Accumulated Depreciation | | | (3,881,656 | ) | | | (3,775,735 | ) |
| | | | | | | | |
TOTAL PROPERTY & EQUIPMENT | | | 4,229,553 | | | | 4,335,474 | |
| | | | | | | | |
OTHER ASSETS | | | | | | | | |
Financing Costs | | | 3,146,014 | | | | 3,146,014 | |
| | | | | | | | |
TOTAL OTHER ASSETS | | | 3,146,014 | | | | 3,146,014 | |
| | | | | | | | |
| | |
TOTAL ASSETS | | $ | 25,546,374 | | | $ | 27,924,261 | |
| | | | | | | | |
| | |
LIABILITIES AND OWNER EQUITY | | BOOK VALUE AT END OF CURRENT REPORTING MONTH | | | BOOK VALUE ON PETITION DATE | |
LIABILITIES NOT SUBJECT TO COMPROMISE (Post-Petition) | | | | | | | | |
Accounts Payable | | | 1,013,917 | | | | 1,033,336 | |
Accrued Expenses | | | 2,555,392 | | | | 1,729,379 | |
Accrued Clinical Expense | | | 2,346,390 | | | | 2,198,736 | |
Vacation Payable | | | 165,785 | | | | 314,884 | |
Employee FSA Medical | | | 3,151 | | | | 1,582 | |
Employee FSA Dependent Care | | | 3,322 | | | | 2,070 | |
Accrued Purchases | | | 12,966 | | | | 12,376 | |
Accrued Audit Fees | | | 605,848 | | | | 487,270 | |
Deferred Revenue | | | 25,000 | | | | 25,000 | |
Refundable Credits | | | 354,400 | | | | 354,400 | |
Asset Retirement Obligation | | | 315,401 | | | | 312,115 | |
Rent/Leases - Building/Equipment | | | | | | | | |
Professional Fees | | | | | | | | |
Amounts Due to Insiders | | | 21,000 | | | | | |
| | | | | | | | |
TOTAL POST-PETITION LIABILITIES | | | 7,422,572 | | | | 6,471,148 | |
| | | | | | | | |
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition) | | | | | | | | |
Accounts Payable - Pre-Petition | | | 957,606 | | | | 0 | |
Bonds Payable | | | 150,000,000 | | | | 150,000,000 | |
Accrued Severance | | | 162,500 | | | | 162,500 | |
PIK Interest & Bonds | | | 51,794,104 | | | | 51,794,104 | |
Bond Discount & Derivative | | | (7,976,199 | ) | | | (7,976,199 | ) |
| | | | | | | | |
TOTAL PRE-PETITION LIABILITIES | | | 194,938,011 | | | | 193,980,405 | |
| | | | | | | | |
| | |
TOTAL LIABILITIES | | | | | | | | |
| | | | | | | | |
| | |
LIABILITIES AND OWNER EQUITY | | BOOK VALUE AT END OF CURRENT REPORTING MONTH | | | BOOK VALUE ON PETITION DATE | |
OWNERS’ EQUITY | | | | | | | | |
Common Stock | | | 252,683 | | | | 252,683 | |
Additional Paid in Capital | | | 184,092,866 | | | | 183,847,457 | |
Accumulated Deficit - Pre-Petition | | | (356,627,432 | ) | | | (356,627,432 | ) |
Accumulated Deficit - Post-Petition | | | (4,532,326 | ) | | | | |
| | | | | | | | |
NET OWNERS’ EQUITY | | | (176,814,209 | ) | | | (172,527,292 | ) |
| | | | | | | | |
| | |
TOTAL LIABILITIES AND OWNERS’ EQUITY | | $ | 25,546,374 | | | $ | 27,924,261 | |
| | | | | | | | |
MOR-4
The Monthly Operating Report (“MOR”) is unaudited and reflects the Debtor’s best efforts to report the assets and liabilities of the Debtor on an unconsolidated basis. The MOR neither purports to represent financial statements prepared in accordance with Generally Accepted Accounting Principles (“GAAP”), nor is the MOR intended to fully reconcile to any such financial statements. The MOR does not constitute an admission of liability of the Debtor with respect to any item referenced.
The Debtor records general accruals for certain categories of liabilities that are estimates of anticipated aggregate liability that are not tied to particular invoices or vendors. Certain deferred charges, accounts or reserves indicated as “accrued” or “deferred” that relate to clinical trials, other contractual liabilities of the Debtor, and for GAAP reporting purposes are recorded on MOR-4. These deferred expenses do not represent any actual liability incurred, due or payable, are not claims against the Debtor as of the Petition Date or for the current reporting period, and may not result in any administrative expense liability.
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 12/10/2010 - 12/31/2010 |
PETITION DATE BALANCE SHEET RECONCILIATION
| | | | | | | | |
ASSETS | | BOOK VALUE ON PETITION DATE | | | REVISED (w/ year end adjustments) BOOK VALUE ON PETITION DATE | |
CURRENT ASSETS | | | | | | | | |
Unrestricted Cash and Cash Equivalents | | $ | 14,921,313 | | | $ | 14,925,779 | |
Restricted Cash and Cash Equivalents | | | 520,995 | | | | 520,995 | |
Accounts Receivable (Net) | | | 204,255 | | | | 204,255 | |
Notes Receivable | | | | | | | | |
Inventories | | | | | | | | |
Prepaid Expenses | | | 1,720,015 | | | | 1,708,993 | |
Professional Retainers | | | 1,990,119 | | | | 1,990,119 | |
Employee Advances | | | 21,550 | | | | 21,550 | |
Deposits | | | 1,071,082 | | | | 1,071,082 | |
| | | | | | | | |
TOTAL CURRENT ASSETS | | | 20,449,329 | | | | 20,442,773 | |
| | | | | | | | |
PROPERTY & EQUIPMENT | | | | | | | | |
Lab & Equipment | | | 3,425,980 | | | | 3,425,980 | |
Furniture & Fixtures | | | 328,467 | | | | 328,467 | |
Leasehold Improvements | | | 838,407 | | | | 838,407 | |
Construction-In-Process | | | 3,518,355 | | | | 3,518,355 | |
Less Accumulated Depreciation | | | (3,775,735 | ) | | | (3,775,735 | ) |
| | | | | | | | |
TOTAL PROPERTY & EQUIPMENT | | | 4,335,474 | | | | 4,335,474 | |
| | | | | | | | |
OTHER ASSETS | | | | | | | | |
Financing Costs | | | 3,146,014 | | | | 3,146,014 | |
| | | | | | | | |
TOTAL OTHER ASSETS | | | 3,146,014 | | | | 3,146,014 | |
| | | | | | | | |
| | |
TOTAL ASSETS | | $ | 27,930,817 | | | $ | 27,924,261 | |
| | | | | | | | |
| | |
LIABILITIES AND OWNER EQUITY | | BOOK VALUE ON PETITION DATE | | | BOOK VALUE ON PETITION DATE | |
LIABILITIES NOT SUBJECT TO COMPROMISE (Post-Petition) | | | | | | | | |
Accounts Payable | | | 834,101 | | | | 1,033,336 | |
Accrued Expenses | | | 1,729,379 | | | | 1,729,379 | |
Accrued Clinical Expense | | | 2,198,736 | | | | 2,198,736 | |
Vacation Payable | | | 314,884 | | | | 314,884 | |
Employee FSA Medical | | | 1,582 | | | | 1,582 | |
Employee FSA Dependent Care | | | 2,070 | | | | 2,070 | |
Accrued Purchases | | | 12,376 | | | | 12,376 | |
Accrued Audit Fees | | | 487,270 | | | | 487,270 | |
Deferred Revenue | | | 25,000 | | | | 25,000 | |
Refundable Credits | | | 354,400 | | | | 354,400 | |
Asset Retirement Obligation | | | 312,115 | | | | 312,115 | |
Rent/Leases - Building/Equipment | | | | | | | | |
Professional Fees | | | | | | | | |
Amounts Due to Insiders | | | | | | | | |
| | | | | | | | |
TOTAL POST-PETITION LIABILITIES | | | 6,271,913 | | | | 6,471,148 | |
| | | | | | | | |
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition) | | | | | | | | |
Accounts Payable - Pre-Petition | | | 0 | | | | 0 | |
Bonds Payable | | | 150,000,000 | | | | 150,000,000 | |
Accrued Severance | | | 162,500 | | | | 162,500 | |
PIK Interest & Bonds | | | 51,794,104 | | | | 51,794,104 | |
Bond Discount & Derivative | | | (7,976,199 | ) | | | (7,976,199 | ) |
| | | | | | | | |
TOTAL PRE-PETITION LIABILITIES | | | 193,980,405 | | | | 193,980,405 | |
| | | | | | | | |
| | |
TOTAL LIABILITIES | | | | | | | | |
OWNERS’ EQUITY | | | | | | | | |
Common Stock | | | 252,683 | | | | 252,683 | |
Additional Paid in Capital | | | 183,847,458 | | | | 183,847,457 | |
Accumulated Deficit - Pre-Petition | | | (356,421,642 | ) | | | (356,627,432 | ) |
Accumulated Deficit - Post-Petition | | | | | | | | |
| | | | | | | | |
NET OWNERS’ EQUITY | | | (172,321,501 | ) | | | (172,527,292 | ) |
| | | | | | | | |
| | |
TOTAL LIABILITIES AND OWNERS’ EQUITY | | $ | 27,930,817 | | | $ | 27,924,261 | |
| | | | | | | | |
MOR-4 ADDENDUM
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 1/1/2011 - 1/31/2011 |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Beginning Balance | | | Amount Withheld or Accrued | | | Amount Paid | | | Date Paid | | | Check No. or EFT | | | Ending Tax Liability | |
Post-Petition Taxes | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
FEDERAL | | | | | | | | | | | | | | | | | | | | | | | | |
Income Tax Witholding | | | 652.59 | | | | 60,010.55 | | | | 60,663.14 | | | | Various | | | | EFT | | | | — | |
FICA- Employee | | | 519.29 | | | | 20,302.24 | | | | 20,821.53 | | | | Various | | | | EFT | | | | — | |
FICA- Employer | | | 519.24 | | | | 27,488.88 | | | | 28,008.12 | | | | Various | | | | EFT | | | | — | |
Unemployment | | | — | | | | 1,652.87 | | | | 1,652.87 | | | | Various | | | | EFT | | | | — | |
Income | | | — | | | | — | | | | — | | | | | | | | | | | | — | |
Other- Cobra Premium Assistance | | | — | | | | (4,543.95 | ) | | | (4,543.95 | ) | | | Various | | | | EFT | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Federal Taxes | | | 1,691.12 | | | | 104,910.59 | | | | 106,601.71 | | | | | | | | | | | | — | |
STATE and LOCAL | | | | | | | | | | | | | | | | | | | | | | | | |
Income Tax Witholding | | | 704.99 | | | | 15,567.53 | | | | 16,272.52 | | | | Various | | | | EFT | | | | — | |
Sales | | | — | | | | | | | | | | | | | | | | | | | | — | |
Excise | | | — | | | | | | | | | | | | | | | | | | | | — | |
Real Property | | | — | | | | | | | | | | | | | | | | | | | | — | |
Personal Property | | | — | | | | | | | | | | | | | | | | | | | | — | |
Other- State Unemployment/Cobra Asst | | | — | | | | 23,530.54 | | | | 23,530.54 | | | | Various | | | | EFT | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total State and Local Taxes | | | 704.99 | | | | 39,098.07 | | | | 39,803.06 | | | | | | | | | | | | — | |
Withholding for Employee Healthcare | | | — | | | | 8,533.76 | | | | 8,533.76 | | | | 1/13/2011 | | | | 23846 | | | | — | |
Premiums, Pensions & Other Benefits | | | 5,359.71 | | | | 73,405.37 | | | | 59,886.92 | | | | Various | | | | EFT | | | | 18,878.16 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Taxes | | | | | | | 225,947.79 | | | | 214,825.45 | | | | | | | | | | | | 18,878.16 | |
| | | | | | |
SUMMARY OF UNPAID POST-PETITION DEBTS | | Current | | | 0-30 | | | 31-60 | | | 61-90 | | | Over 90 | | | Total | |
Accounts Payable | | | 981,740 | | | | 32,177 | | | | | | | | | | | | | | | | 1,013,917 | |
Wages Payable | | | 168,785 | | | | | | | | | | | | | | | | | | | | 168,785 | |
Taxes Payable | | | 18,878 | | | | | | | | | | | | | | | | | | | | 18,878 | |
Rent/ Lease Payable- Building | | | — | | | | | | | | | | | | | | | | | | | | — | |
Rent/ Lease Payable- Equipment | | | — | | | | | | | | | | | | | | | | | | | | — | |
Secured Debt/ Adequate Protection Payments | | | — | | | | | | | | | | | | | | | | | | | | — | |
Professional Fees | | | — | | | | | | | | | | | | | | | | | | | | — | |
Amounts Due Insiders | | | 21,000 | | | | | | | | | | | | | | | | | | | | 21,000 | |
Accrued Clinical Expenses | | | 2,346,390 | | | | | | | | | | | | | | | | | | | | 2,346,390 | |
Accrued Expenses | | | 2,539,987 | | | | | | | | | | | | | | | | | | | | 2,539,987 | |
Other (Deferred Revenue) | | | 25,000 | | | | | | | | | | | | | | | | | | | | 25,000 | |
Other (Refundable Credits) | | | 354,400 | | | | | | | | | | | | | | | | | | | | 354,400 | |
Other (Asset Retirement Obligation) | | | 315,401 | | | | | | | | | | | | | | | | | | | | 315,401 | |
Other (Accrued Audit Fees and Purchases) | | | 618,814 | | | | | | | | | | | | | | | | | | | | 618,814 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Post-petition Debts | | | 7,390,395 | | | | 32,177 | | | | — | | | | — | | | | — | | | | 7,422,572 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
MOR-5
| | | | | | |
Molecular Insight Pharmaceuticals, Inc. | | | | Case No. | | 10-23355 (FJB) |
Debtor | | | | Reporting Period | | 1/1/2011 - 1/31/2011 |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
| | | | |
ACCOUNTS RECEIVABLE RECONCILIATION | | AMOUNT | |
| |
Total Accounts Receivable at the beginning of the period | | $ | 505,207 | |
+ Amounts Billed during the period | | $ | 38,493 | |
- Amounts collected during the period | | $ | — | |
| | | | |
Total Accounts Receivable at the end of the period | | $ | 543,699 | |
| | | | |
| |
ACCOUNTS RECEIVABLE AGING | | AMOUNT | |
0 - 30 days old | | $ | 38,493 | |
31 - 60 days old | | $ | 265,134 | |
61 - 90 days old | | $ | 182,025 | |
91+ days old | | $ | 58,047 | |
| | | | |
Total Accounts Receivable | | $ | 543,699 | |
Amount considered uncollectible | | $ | 35,816 | |
| | | | |
Accounts Receivable (Net) | | $ | 507,883 | |
| | | | |
MOR-6