
| 8 | Edison Investment Research | Review | SuperGen | 21 April 2011 Exhibit 11: SuperGen historical financials US $ '000s 2006 2007 2008 2009 2010 Year end 31 Dercember PROFIT & LOSS Revenue 38,083 22,954 38,422 41,253 52,972 Cost of sales (2,003) (221) 0 0 0 Gross profit 36,080 22,733 38,422 41,253 52,972 EBITDA 1,143 (7,910) (1,005) 6,658 18,336 Operating prof it (before GW and except.) 292 (8,885) (2,139) 5,426 17,136 Goodwill amortisation (2,097) (1,056) (426) (106) 0 Exceptionals (16,318 ) 23,710 (2,949) 595 750 Share-based payment (3,373) (4,269) (2,817) (2,750) (2,000) Opera ting prof i t (21,496 ) 9,500 (8,331) 3,165 15,886 Net interest 2,746 4,0172,193 686 426 Other 2,838 (25) (3,021) 0 0 Profit before tax (norm) 5,096 (4,893 ) (2,967) 6,112 17,562 Profit before tax ( reported) (15,912) 13,492 (9,159) 3,851 16,312 Tax (575) (411) 48 886 (326) Profit a f ter tax (norm) 4,521 (5,304) (2,919 ) 6,998 17,23 6 Profit a fter tax (reported) (16,48 7) 13,081 (9,111) 4,737 15,986 Average number of shares outstanding (m) 53.4 56.9 57.7 59.3 61.1 EPS - normalised (c) 8.5 (9.3) (5.1) 11.8 28.2 EPS - FRS 3 (c) (30.9) 23.0 (15.8 ) 8.0 26.2 Gross margin (%) 94.7% 99.0% 100.0% 100.0% 100.0% EBITDA margin (%) 3.0% N/A N/A N/A N/A Operating margin (before GW and except.) (%) 0.8% N/A N/A N/A N/A BALANCE SHEET Fixed as s ets 16,3 58 12,16 19,763 11,266 12,475 Intangible assets 1,689 1,263 837 731 731 Tangible assets 3,752 4,435 4,437 4,205 3,932 Restricted cash & marketable securities 10,222 5,955 3,98 45,825 7,258 Trade investment & others 695 508 505 505 554 Current as sets 71,688 88,287 88,002 99,251 116,593 Stocks 223 0 0 0 0 Debtors 2,020 129 0 0 0 Cash 67,704 87,430 86,695 97,197 115,223 Other 1,741 728 1,307 2,054 1,370 Current liabilities (21,276) (6,961) (6,916) (6,573 ) (6,048 ) Creditors (9,063) (6,361) (6,504) (5,771) (5,527) Other creditors 0 0 0 0 0 Short- term borrowings 0 0 0 0 0 Deferred income (12,213) (600) (412) (802) (521) Long- term liabilities (938) (832) (358) (1,9 58) (1,43 8) Long- term borrowings 0 0 0 0 0 Deferred income 0 0 0 0 0 Other long-term liabilities (938) (832) (358) (1,958) (1,438) Net as sets 65,832 92,65 90,491 101,986 121,58 2 CASH FLOW Operating cash f low 7,233 (5,79 9) (1,662) 5,09 2 18 ,09 2 Net interest 0 0 0 686 426 Tax (450) (48 0) (118) 886 (326) Capex (8 60) (1,658) (1,136) (98 9) (927) Purchase of intangibles 0 0 0 0 0 Acquisitions/disposals 4,702 23,400 1,602 500 0 Financing 7,465 3,771 142 5,000 100 Dividends 0 0 0 0 0 Other 0 0 0 0 0 Net cash flow 18 ,090 19,234 (1,172) 11,175 17,365 Opening net debt/(cash) (47,664) (67,704) (87,43 0) (86,695) (97,197) HP finance leases initiated 0 0 0 0 0 Other 1,950 492 437 (673) 661 Clos ing net debt/(cash) (67,704) (87,430) (86,695) (97,197) (115,223) Source: Edison Investment Research, SuperGen accounts Edison Investment Research Lincoln House, 296-302 High Holborn, London, WC1V 7JH . tel: +44 (0)20 3077 5700 . fax: +44 (0)20 3077 5750 . www.edisoninvestmentresearch.co.uk Registered in England, number 4794244. Edison Investment Research is authorised and regulated by the Financial Services Authority. EDISON INVESTMENT RESEARCH LIMITED Edison is Europe’s leading investment research company. It has won industry recognition, with awards in both the UK and internationally. The team of more than 65 includes over 35 analysts supported by a department of supervisory analysts, editors and assistants. Edison writes on more than 280 companies across every sector and works directly with corporates, investment banks, brokers and fund managers. Edison’s research is read by major institutional investors in the UK and abroad, as well as by the private client broker and international investor communities. Edison was founded in 2003 and is authorised and regulated by the Financial Services Authority (www.fsa.gov.uk/register/firmBasicDetails.do?sid=181584). DISCLAIMER Copyright 2011 Edison Investment Research Limited. All rights reserved. This report has been commissioned by SuperGen and prepared and issued by Edison Investment Research Limited for publication in the United Kingdom. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison Investment Research Limited at the time of publication. The research in this document is intended for professional advisers in the United Kingdom for use in their roles as advisers. It is not intended for retail investors. This is not a solicitation or inducement to buy, sell, subscribe, or underwrite securities or units. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment. A marketing communication under FSA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison Investment Research Limited has a restrictive policy relating to personal dealing. Edison Investment Research Limited is authorised and regulated by the Financial Services Authority for the conduct of investment business. The company does not hold any positions in the securities mentioned in this report. However, its directors, officers, employees and contractors may have a position in any or related securities mentioned in this report. Edison Investment Research Limited or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. |