Lorus Therapeutics Inc. | |||||||
Consolidated Balance Sheets | |||||||
As at | As at | ||||||
(amounts in 000's) | November 30, 2005 | May 31, 2005 | |||||
(Canadian Dollars) | (Unaudited) | (Audited) | |||||
ASSETS | |||||||
Current | |||||||
Cash and cash equivalents | $ | 10,522 | $ | 2,776 | |||
Short-term investments | 3,695 | 18,683 | |||||
Prepaid expenses and other assets | 694 | 1,126 | |||||
14,911 | 22,585 | ||||||
Long-term | |||||||
Fixed assets | 1,394 | 1,581 | |||||
Deferred financing charges | 529 | 568 | |||||
Goodwill | 606 | 606 | |||||
Acquired patents and licenses | 1,441 | 2,226 | |||||
3,970 | 4,981 | ||||||
$ | 18,881 | $ | 27,566 | ||||
LIABILITIES | |||||||
Current | |||||||
Accounts payable | $ | 2,218 | $ | 1,069 | |||
Accrued liabilities (note 3) | 2,551 | 3,019 | |||||
Secured convertible debentures (notes 4 and 7(b)) | 10,578 | - | |||||
15,347 | 4,088 | ||||||
Long-term | |||||||
Secured convertible debentures | - | 10,212 | |||||
SHAREHOLDERS' EQUITY | |||||||
Share capital (note 3) | |||||||
Common shares (note 5) | 144,526 | 144,119 | |||||
Equity portion of secured convertible debentures | 3,814 | 3,814 | |||||
Stock options (note 6) | 4,941 | 4,252 | |||||
Contributed surplus | 6,749 | 6,733 | |||||
Warrants | 991 | 991 | |||||
Deficit accumulated during development stage | (157,487 | ) | (146,643 | ) | |||
3,534 | 13,266 | ||||||
$ | 18,881 | $ | 27,566 | ||||
See accompanying notes to the unaudited consolidated interim financial statements | |||||||
Basis of Presentation - Future Operations Note 1 | |||||||
Contingency Note 4 | |||||||
Subsequent Events Note 7 |
Lorus Therapeutics Inc. | ||||||||||||||||
Consolidated Statements of Loss and Deficit (unaudited) | ||||||||||||||||
Period | ||||||||||||||||
Three | Three | Six | Six | from inception | ||||||||||||
(amounts in 000's except for per common share data) | months ended | months ended | months ended | months ended | Sept. 5, 1986 to | |||||||||||
(Canadian Dollars) | Nov 30, 2005 | Nov 30, 2004 | Nov 30, 2005 | Nov 30, 2004 | Nov 30, 2005 | |||||||||||
REVENUE | $ | 6 | $ | 1 | $ | 7 | $ | 3 | $ | 687 | ||||||
6 | 1 | |||||||||||||||
EXPENSES | ||||||||||||||||
Cost of sales | 1 | 1 | 1 | 1 | 85 | |||||||||||
Research and development (note 3) | 2,631 | 3,838 | 6,588 | 8,887 | 106,826 | |||||||||||
General and administrative (note 3) | 1,619 | 1,333 | 2,695 | 2,358 | 45,836 | |||||||||||
Stock-based compensation (note 6) | 414 | 650 | 705 | 861 | 6,250 | |||||||||||
Depreciation and amortization | 130 | 144 | 260 | 251 | 8,312 | |||||||||||
Operating expenses | 4,795 | 5,966 | 10,249 | 12,358 | 167,309 | |||||||||||
Interest expense on convertible debentures | 209 | 39 | 407 | 39 | 707 | |||||||||||
Accretion in carrying value of convertible debentures | 180 | 58 | 366 | 58 | 792 | |||||||||||
Amortization of deferred financing charges | 19 | 19 | 39 | 19 | 123 | |||||||||||
Interest income | (95 | ) | (136 | ) | (210 | ) | (281 | ) | -10,757 | |||||||
Loss for the period | 5,102 | 5,945 | 10,844 | 12,190 | 157,487 | |||||||||||
Deficit, beginning of period | 152,385 | 130,826 | 146,643 | 124,581 | - | |||||||||||
Deficit, end of period | $ | 157,487 | $ | 136,771 | $ | 157,487 | $ | 136,771 | $ | 157,487 | ||||||
Basic and diluted loss per common share | $ | 0.03 | $ | 0.03 | $ | 0.06 | $ | 0.07 | ||||||||
Weighted average number of common shares | ||||||||||||||||
outstanding used in the calculation of | ||||||||||||||||
basic and diluted loss per share | 173,110 | 172,000 | 172,911 | 171,901 | ||||||||||||
See accompanying notes to the unaudited interim consolidated financial statements |
Lorus Therapeutics Inc. | ||||||||||||||||
Consolidated Statements of Cash Flows (unaudited) | ||||||||||||||||
Period | ||||||||||||||||
Three | Three | Six | Six | from inception | ||||||||||||
(amounts in 000's) | months ended | months ended | months ended | months ended | Sept. 5, 1986 to | |||||||||||
(Canadian Dollars) | Nov 30, 2005 | Nov 30, 2004 | Nov 30, 2005 | Nov 30, 2004 | Nov 30, 2005 | |||||||||||
OPERATING ACTIVITIES | ||||||||||||||||
Loss for the period | $ | (5,102 | ) | $ | (5,945 | ) | $ | (10,844 | ) | $ | (12,190 | ) | $ | (157,487 | ) | |
Add items not requiring a current outlay of cash: | ||||||||||||||||
Stock-based compensation | 414 | 650 | 705 | 861 | 6,250 | |||||||||||
Interest expense on convertible debentures | 209 | 39 | 407 | 39 | 707 | |||||||||||
Accretion in carrying value of convertible debentures | 180 | 58 | 366 | 58 | 792 | |||||||||||
Amortization of deferred financing charges | 19 | 19 | 39 | 19 | 123 | |||||||||||
Depreciation, amortization and write-down of fixed assets | 522 | 581 | 1,045 | 1,125 | 19,432 | |||||||||||
Other | - | - | - | - | 706 | |||||||||||
Net change in non-cash working capital | ||||||||||||||||
balances related to operations | 1,398 | (368 | ) | 1,113 | -738 | 3,168 | ||||||||||
Cash used in operating activities | (2,360 | ) | (4,966 | ) | (7,169 | ) | (10,826 | ) | (126,309 | ) | ||||||
INVESTING ACTIVITIES | ||||||||||||||||
Maturity (purchase) of short-term investments, net | 6,759 | (715 | ) | 14,988 | 11,527 | (3,695 | ) | |||||||||
Business acquisition, net of cash received | - | - | - | - | (539 | ) | ||||||||||
Acquired patents and licenses | - | - | - | - | (715 | ) | ||||||||||
Additions to fixed assets | (3 | ) | (216 | ) | (73 | ) | (376 | ) | (6,047 | ) | ||||||
Cash proceeds on sale of fixed assets | - | - | - | - | 348 | |||||||||||
Cash provided by (used in) | ||||||||||||||||
investing activities | 6,756 | (931 | ) | 14,915 | 11,151 | (10,648 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||
Issuance of debentures, net proceeds | - | 4,400 | - | 4,400 | 12,948 | |||||||||||
Issuance of warrants | - | - | - | - | 37,405 | |||||||||||
Issuance of common shares | - | 106 | - | 111 | 97,371 | |||||||||||
Additions to deferred financing charges | - | (450 | ) | - | (450 | ) | (245 | ) | ||||||||
Cash provided by financing activities | - | 4,056 | - | 4,061 | 147,479 | |||||||||||
Increase in cash and cash | ||||||||||||||||
equivalents during the period | 4,396 | -1,841 | 7,746 | 4,386 | 10,522 | |||||||||||
Cash and cash equivalents, | ||||||||||||||||
beginning of period | 6,126 | 7,298 | 2,776 | 1,071 | - | |||||||||||
Cash and cash equivalents, | ||||||||||||||||
end of period | $ | 10,522 | $ | 5,457 | $ | 10,522 | $ | 5,457 | $ | 10,522 | ||||||
See accompanying notes to the unaudited consolidated interim financial statements |