EXHIBIT 99.2




INDEPENDENT AUDITORS' REPORT
To the Board of Directors and Stockholders of
Kali Laboratories, Inc.:



We have audited the accompanying  combined  balance sheet of Kali  Laboratories,
Inc.  (the  "Company")  as of  December  31,  2003,  and  the  related  combined
statements of operations, stockholders' equity (deficit), and cash flows for the
year then  ended.  These  financial  statements  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with auditing standards  generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion,  such  combined  financial  statements  present  fairly,  in all
material  respects,  the  financial  position of the Company as of December  31,
2003,  and the  results of its  operations  and its cash flows for the year then
ended  December 31, 2003, in conformity  with  accounting  principles  generally
accepted in the United States of America.

/s/ Deloitte & Touche LLP

Parsippany, New Jersey
August 13, 2004





                             KALI LABORATORIES, INC.
                             COMBINED BALANCE SHEET
                                DECEMBER 31, 2003
                                 (IN THOUSANDS)

ASSETS
Current Assets:
  Cash and cash equivalents                                                $241
  Accounts receivable                                                       444
  Available-for-sale securities                                           6,554
  Inventories                                                               422
  Prepaid expenses and other current assets                                 327
                                                                          -----
           Total current assets                                           7,988
                                                                          -----

Property, plant and equipment--At cost                                    5,857
Less accumulated depreciation and amortization                           (1,041)
                                                                          -----
Property, plant and equipment--Net                                        4,816
                                                                          -----

Other Assets:
  Deferred financing costs (net of accumulated amortization of $11)           7
                                                                           -----
          Total other assets                                                  7
                                                                           -----

TOTAL ASSETS                                                            $12,811
                                                                         ======

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current Liabilities:
  Accounts payable and accrued liabilities                                 $415
  Taxes payable                                                               5
  Note payable - stockholder                                                553
  Deferred income - current portion                                         500
                                                                         ------
           Total current liabilities                                      1,473

Loan payable - Perrigo                                                   10,000

Deferred income                                                           1,800
                                                                         ------
           Total liabilities                                             13,273
                                                                         ======
Commitments and contingencies

Stockholders' deficit:
  Common stock                                                              130
  Additional paid-in capital                                                 96
  Accumulated deficit                                                      (681)
  Accumulated other comprehensive loss                                       (7)
                                                                         ------
           Total stockholders' deficit                                     (462)
                                                                         ------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                             $12,811
                                                                         ======

                   See notes to combined financial statements.

                                       2



                             KALI LABORATORIES, INC.
                        COMBINED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 2003
                                 (IN THOUSANDS)


Revenue:
  Research and development fees                                            $932
  Royalty income                                                            470
                                                                          -----
           Total revenue                                                  1,402


Operating expenses:
  Research and development                                                2,672
  General and administrative                                                447
                                                                          -----

           Total operating expenses                                       3,119
                                                                          -----

Operating loss                                                           (1,717)
                                                                          -----

Other income (expenses):
  Realized loss on sale of available-for-sale securities                   (393)
  Interest expense                                                         (205)
  Dividend and interest income                                               32
  Other income                                                               14
                                                                          -----

           Total other expenses                                            (552)
                                                                          -----

Loss before benefit for state income taxes                               (2,269)

Benefit for state income taxes                                                5
                                                                          -----

Net loss                                                                $(2,264)
                                                                          =====

                   See notes to combined financial statements.

                                       3





                                              KALI LABORATORIES, INC.
                                COMBINED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                                            YEAR ENDED DECEMBER 31, 2003
                                                   (IN THOUSANDS)

                                                                         RETAINED    ACCUMULATED
                                                           ADDITIONAL    EARNINGS       OTHER          TOTAL
                                       COMMON STOCK         PAID-IN    (ACCUMULATED COMPREHENSIVE   STOCKHOLDERS'
                                      SHARES      AMOUNT    CAPITAL      DEFICIT)   INCOME (LOSS)  EQUITY (DEFICIT)
                                      ------      ------    -------      --------   -------------  ----------------
                                                                                    
Balance--January 1, 2003                   10       $130       $96        $1,844        $(490)        $1,580

  Net loss                                  -          -         -        (2,264)           -         (2,264)

  Change in unrealized gains on
    available-for-sale securities           -          -         -             -          483            483


  Distributions of "S"
    corporation earnings                    -          -         -          (261)           -           (261)
                                        -----      -----     -----         -----        -----          -----

Balance--December 31, 2003                 10       $130       $96         $(681)         $(7)         $(462)
                                        =====      =====     =====         =====        =====          =====

                                    See notes to combined financial statements.



                                       4




                             KALI LABORATORIES, INC.
                        COMBINED STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 2003
                                 (IN THOUSANDS)

Cash flows from operating activities:
  Net loss                                                              $(2,264)
  Adjustments to reconcile net loss to net cash used in
    operating activities:
    Depreciation and amortization                                           371
    Amortization of deferred financing costs                                 87
    Deferred income taxes                                                   (19)
    Realized loss on available-for-sale securities                          393
    Changes in assets and liabilities:
      Accounts receivable                                                  (143)
      Inventories                                                          (422)
      Prepaids and other current assets                                    (230)
      Accounts payable and accrued liabilities                              117
      Taxes payable                                                           5
      Deferred income                                                     1,680
                                                                          -----

           Net cash used in operating activities                           (425)
                                                                          -----

Cash flows from investing activities
  Proceeds from sale of available-for-sale securities                       309
  Purchases of available-for-sale securities                             (6,561)
  Purchases of property, plant and equipment                               (290)
                                                                          -----

           Net cash used in investing activities                         (6,542)
                                                                          -----

Cash flows from financing activities:
  Borrowings from Perrigo                                                10,000
  Borrowings from stockholder                                               553
  Repayments to mortgage lender                                            (556)
  Repayments of reducing revolver                                        (2,727)
  Borrowings under line of credit                                           591
  Repayments under line of credit                                          (594)
  Payment of debt issue costs                                               (18)
  Distributions of S Corporation earnings                                  (261)
                                                                          -----

           Net cash provided by financing activities                      6,988
                                                                          -----

Net change in cash and cash equivalents                                      21

Cash and cash equivalents--Beginning of year                                220
                                                                          -----

Cash and cash equivalents--End of year                                     $241
                                                                          =====

Supplemental disclosure of cash flow information:
  Cash paid during the year for:
    Interest                                                               $166
                                                                          =====
    State income taxes                                                      $10
                                                                          =====

Supplemental disclosure of noncash
  investing and financing activities:
  Unrealized gain on available-for-sale securities                         $483
                                                                          =====

                   See notes to combined financial statements.

                                       5




                             KALI LABORATORIES, INC.
                     NOTES TO COMBINED FINANCIAL STATEMENTS
                          YEAR ENDED DECEMBER 31, 2003
                                 (IN THOUSANDS)
- --------------------------------------------------------------------------------


1.  NATURE OF BUSINESS

     Kali   Laboratories,   Inc.  ("Kali"  or  the  "Company"),   a  New  Jersey
corporation,  is  engaged  in  custom  research,  development,  formulation  and
delivery systems of solid,  liquid and semisolid dosage forms of  pharmaceutical
products.  Kali partners with leading  generic and niche branded  pharmaceutical
manufacturers  in  developing  new generic  and  proprietary  formulations  from
initial  product  development  and selection  through the  Abbreviated  New Drug
Application  ("ANDA") or New Drug Application ("NDA") process.  Currently,  Kali
has also  entered  into  contracts  for  developing  and  manufacturing  certain
pharmaceutical products.

     On June 10, 2004, Kali was acquired by Par Pharmaceutical  Companies,  Inc.
("Par") (see Note 16).

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     PRINCIPLES OF COMBINATION-- The accompanying  combined financial statements
include the  accounts  of VGS  Holdings,  Inc.  ("VGS")  which are under  common
control.  All  significant  intercompany  transactions  have been  eliminated in
combination.

     BASIS  OF  PRESENTATION--The  combined  financial  statements  of Kali  are
prepared on the accrual  basis of  accounting,  in  conformity  with  accounting
principles generally accepted in the United States of America.

     USE  OF  ESTIMATES--The  combined  financial  statements  are  prepared  in
conformity with accounting principles generally accepted in the United States of
America which requires  management to make estimates and assumptions that affect
the  reported   amounts  of  assets  and   liabilities  and  the  disclosure  of
contingencies,  if any, at the date of the financial statements, and revenue and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

     REVENUE  RECOGNITION--The  Company recognizes  revenue provided  persuasive
evidence of an arrangement exists, pricing is fixed or determinable,  the amount
is due within one year and  collection  of the  resulting  receivable  is deemed
reasonably assured.

     (a)  Research and  development fee revenue is recognized when a product has
          achieved certain milestone hurdles.

     (b)  Royalty revenue is recognized  when products sales have occurred,  the
          fee  is  fixed  and  determinable  and  collectibility  is  reasonably
          assured.

     Amounts billed to clients for  "out-of-pocket"  expenses are not classified
as revenue as they pertain to purchases made by Kali in regards to the contract.
The costs are  billed by Kali and  recovered  from the  customer.  Out-of-pocket
expenses billed related to costs of contract  purchases were  approximately $491
for the year ended December 31, 2003.  Approximately  $260 of reimbursable costs
are included in prepaid  expenses and other current  assets in the  accompanying
combined  balance  sheet.  These  costs have all been  collected  subsequent  to
December 31, 2003.

     RESEARCH AND  DEVELOPMENT  COSTS--Research  and  development  costs include
materials,  equipment and facilities cost,  personnel costs,  contract services,
and  a  reasonable   allocation  of  indirect   costs   excluding   general  and
administrative   costs  that  are  not  related  to  research  and   development
activities. Costs incurred by the Company's internal product development program
to develop new products and obtain  pre-marketing  regulatory  approval for such
products are expensed as incurred  and charged to research  and  development  as
incurred.

     FAIR VALUE OF FINANCIAL  INSTRUMENTS--For  financial  instruments including
cash  and cash  equivalents,  accounts  receivable,  accounts  payable,  accrued
expenses and loans payable,  the carrying amount approximated fair value because
of their short maturity.

     CASH AND CASH  EQUIVALENTS--Kali  considers  all highly  liquid  short-term
investments  with an original  maturity  date of three months or less to be cash
equivalents.

                                       6


     Kali maintains its cash balances in several financial institutions,  which,
at times, may exceed the federally insured limit of $100. It has not experienced
any losses in such accounts and it is not exposed to any significant credit risk
on cash and cash equivalents.

     AVAILABLE-FOR-SALE   SECURITIES--The  Company  determines  the  appropriate
classification    of   all    marketable    securities   as    held-to-maturity,
available-for-sale  or trading at the time of purchase,  and  re-evaluates  such
classification  as of each balance  sheet date in accordance  with  Statement of
Financial   Accounting  Standards  ("SFAS")  No.  115,  ACCOUNTING  FOR  CERTAIN
INVESTMENTS IN DEBT AND EQUITY SECURITIES. Investments in equity securities that
have  readily  determinable  fair values are  classified  and  accounted  for as
available-for-sale.     The    Company    assesses    whether    temporary    or
other-than-temporary  gains or losses on its available-for-sale  securities have
occurred due to increases or declines in fair value or other market  conditions.
Because the Company has  determined  that all of its  marketable  securities are
available-for-sale,  unrealized  gains and losses are reported as a component of
accumulated other  comprehensive loss in the accompanying  combined statement of
stockholders' equity (deficit).

     INVENTORIES--Inventories  are  started  at the  lower  of  cost  (first-in,
first-out  basis)  or market  value.  The  Company  examines  inventory  levels,
including  expiration  dates by product,  on a regular basis.  The Company makes
provisions  for  obsolete and slow moving  inventories  as necessary to properly
reflect inventory value.

     DEPRECIATION   AND   AMORTIZATION--Property,   plant  and   equipment   are
depreciated  on a  straight-line  basis over their  estimated  useful lives that
range from 4 to 40 years.  Leasehold improvements are amortized over the shorter
of the estimated useful life or the term of the lease.

     DEFERRED  FINANCING  COSTS--Costs  incurred in  connection  with  obtaining
financing  are  capitalized  and  included in other  assets in the  accompanying
combined balance sheet. Such costs are amortized over the life of the respective
debt  obligation  on  the   straight-line   basis.   Amortization   expense  was
approximately $87 for the year ended December 31, 2003.

     IMPAIRMENT OF LONG-LIVED  ASSETS--The Company evaluates  long-lived assets,
with finite lives,  for impairment  whenever events or changes in  circumstances
indicate that the carrying  value of an asset may no longer be  recoverable.  If
the estimated future cash flows (undiscounted and without interest charges) from
the use of an asset were less than the carrying  value,  a  write-down  would be
recorded to reduce the related asset to its estimated fair value.

     OTHER  COMPREHENSIVE  LOSS--Kali's  other  comprehensive  loss  consists of
unrealized gains and losses on available-for-sale securities classified for SFAS
No. 115 purposes as held available-for-sale.

     INCOME TAXES-- The stockholders of Kali have elected "S" corporation status
under  applicable  provisions  of the  Internal  Revenue Code and the New Jersey
State tax law. It is treated for federal and state  income tax purposes as if it
were a partnership  while a valid election is in effect,  and the  stockholders'
respective share of net income or loss is reported on their individual  returns.
Accordingly,  the  financial  statements  reflect no provision or liability  for
federal income taxes.  Kali remains liable for "S" corporation tax  in the State
of New Jersey.

     UNDISTRIBUTED   "S"  CORPORATION   EARNINGS--It  is  Kali's   intention  to
distribute to its stockholders' undistributed earnings as dividends in an amount
sufficient  for the  stockholders  to meet their  current  tax  obligations  and
additional amounts at its discretion.

     CONCENTRATION OF CREDIT RISK--The Company grants credit to all customers on
an unsecured basis.  During 2003, three customers accounted for 39%, 28% and 14%
of total  revenues.  Three  customers  represented  65%, 18% and 16% of accounts
receivable at December 31, 2003.

     RECENT ACCOUNTING  PRONOUNCEMENTS-- In April 2003, the Financial Accounting
Standards  Board  ("FASB")  issued SFAS No. 149,  AMENDMENT OF STATEMENT  133 ON
DERIVATIVE  INSTRUMENTS AND HEDGING ACTIVITIES.  This statement amends Statement
133 for  decisions  made  (1) as part of the  Derivatives  Implementation  Group
process that effectively required amendments to Statement 133, (2) in connection
with  other  FASB  projects  dealing  with  financial  instruments  and  (3)  in
connection with  implementation  issues raised in relation to the application of
the  definition of a derivative,  in  particular,  the meaning of an initial net
investment  that is smaller  than would be required for other types of contracts
that would be expected to have a similar  response to changes in market factors,

                                       7



the meaning of underlying, and the characteristics of a derivative that contains
financing components.  This statement is effective for contracts entered into or
modified  after  June  30,  2003,   except  as  stated  below  and  for  hedging
relationships  designated  after June 30, 2003.  In  addition,  except as stated
below,  all provisions of this statement  should be applied  prospectively.  The
provisions of this statement that related to Statement 133 Implementation Issues
that have been effective for fiscal  quarters that began prior to June 15, 2003,
should  continue to be applied in  accordance  with their  respective  effective
dates. In addition,  certain  provisions,  which relate to forward  purchases or
sales of  when-issued  securities  or other  securities  that do not exist  yet,
should be applied to both  existing  contracts  and new  contracts  entered into
after June 30, 2003. The Company  determined that the adoption of this statement
did  not  have  a  material  impact  on  the  Company's  combined  statement  of
operations.

     In January 2003, the FASB issued  Financial  Interpretation  Number ("FIN")
No.  46,   CONSOLIDATION  OF  VARIABLE   INTEREST   ENTITIES  ("FIN  46").  This
interpretation  defines when a business  must  consolidate  a variable  interest
entity.  This  interpretation  applies immediately to variable interest entities
created after January 31, 2003 and became  effective for all other  transactions
as of July 1, 2003.  However,  in October 2003 the FASB  permitted  companies to
defer the July 1, 2003  effective  date to December 31, 2003. In December  2003,
the FASB replaced FIN 46 with FIN 46R,  which  permitted  companies to defer the
December 31, 2003  effective  date of FIN 46, in certain  circumstances,  to the
first  annual  period  beginning  after  December  15,  2004.  The  Company  has
determined  that it is not  reasonably  probable  that it  will be  required  to
consolidate or disclose information about a variable interest entity.

     In November  2002, the FASB issued FIN No. 45,  GUARANTOR'S  ACCOUNTING AND
DISCLOSURE  REQUIREMENTS  FOR  GUARANTEES,   INCLUDING  INDIRECT  GUARANTEES  OF
INDEBTEDNESS TO OTHERS ("FIN 45"), an  interpretation  of FASB Statements No. 5,
57 and 107 and  rescission of FASB  Interpretation  No. 34. FIN 45 elaborates on
the disclosures to be made by the guarantor in its interim and annual  financial
statements  about its obligations  under certain  guarantees that it has issued.
The initial recognition and measurement provisions of FIN 45 are applicable on a
prospective  basis to guarantees issued or modified after December 31, 2002. The
adoption of this  interpretation did not have a material impact on the Company's
combined statement of operations.

3.  AVAILABLE-FOR-SALE SECURITIES

     The  following  is a summary  of Kali's  available-for-sale  securities  at
December 31, 2003:



                                                      UNREALIZED            FAIR
                                           COST     GAIN       LOSS        VALUE
                                           ----     ----       ----        -----

U.S. Government obligations              $5,008       -        $(7)       $5,001
Municipal bonds                           1,007       -          -         1,007
Certificates of deposit                     546       -          -           546
                                         ------  ------     ------        ------
                                         $6,561      $-        $(7)       $6,554
                                         ======  ======     ======        ======

     Short-term  investments  are considered  available-for-sale  and carried at
fair  value  with  unrealized  gains or losses  included  in  accumulated  other
comprehensive loss in the combined  statement of stockholders'  equity (deficit)
as of December 31, 2003.

     On January 1, 2003, Kali had a portfolio of  available-for-sale  securities
reported  at fair  market  value of $212  with  net  unrealized  losses  of $490
reported in other  comprehensive  loss. In September 2003, the entire  portfolio
was disposed of and  approximately  $393 of net losses were realized.  Gains and
losses  on sale of  available-for-sale  securities  were  determined  using  the
specific identification method.

     The   following   table   summarizes   the   contractual    maturities   of
available-for-sale securities at December 31, 2003:


                                                                      FAIR
                                                          COST        VALUE
                                                          ----        -----

     Less than one year                                  $2,061      $2,054
     Due in 1-2 years                                         -           -
     Due in 2-5 years                                         -           -
     Due after 5 years                                    4,500       4,500
                                                          -----       -----
                                                         $6,561      $6,554
                                                          =====       =====

The available-for-sale securities due after 5 years were sold  in the first half
of 2004.

                                        8



4.  INVENTORIES

     Inventories include the following major categories at December 31, 2003:

Finished goods                                                         $357
Raw materials and supplies                                               65
                                                                       ----
                                                                       $422
                                                                       ====

The inventory has been  capitalized  in  anticipation  of  commercialization  of
related products.

5.   PROPERTY, PLANT AND EQUPMENT

     Property, plant and equipment include the following at December 31, 2003:

Land and buildings                                                   $2,934
Production and laboratory equipment                                   2,508
Leasehold improvements                                                  202
Furniture and fixtures                                                  163
Automobile                                                               50
                                                                      -----
                                                                      5,857
Less accumulated depreciation and amortization                       (1,041)
                                                                      -----

Property, plant and equipment--net                                   $4,816
                                                                      =====

     Depreciation  and  amortization  expense  related  to  property,  plant and
equipment  was  approximately  $371 for the year ended  December 31,  2003.  All
property,  plant and  equipment  have been  pledged as  collateral  for the loan
payable to Perrigo Generics Company ("Perrigo") (see Note 7).

6.   LOANS PAYABLE--MERRILL LYNCH

     REDUCING  REVOLVER--On December 18, 2002, Kali received a reducing revolver
loan of $3,000 for a term of 60 months.  Repayment of the reducing revolver loan
is  based on a term of 240  months,  with a  balloon  payment  due at  maturity.
Interest  is  calculated  at a floating  rate equal to the sum of 1.75% plus one
month LIBOR,  based upon actual days elapsed over a 360-day  year. On August 20,
2003,  the  reducing  revolver  was  cancelled  and the  outstanding  balance of
approximately  $2,727 was paid in full.  The amount was paid off by the  $10,000
received  from  Perrigo  (see Note 7).  Interest  expense on the  revolver  loan
amounted to $51 for the year ended December 31, 2003.

     LINE OF CREDIT--On October 31, 2002, Kali received a line of credit of $600
for an initial period of one year, expiring on November 30, 2003, and subject to
renewal  annually  thereafter with a payment of a fee.  Interest is payable at a
floating  rate equal to the sum of 2% plus one month  LIBOR,  based upon  actual
days elapsed  over a 360-day  year.  On August 20, 2003,  the line of credit was
cancelled and Kali paid off the then outstanding  balance of approximately $594.
Interest  expense  on the  line of  credit  amounted  to $5 for the  year  ended
December 31, 2003.

7.   LOAN PAYABLE--PERRIGO

     On  August  15,  2003,  Kali  received  a $10,000  term loan from  Perrigo.
Principal  amount  outstanding  under this loan is repayable in seven  quarterly
installments  commencing on December 31, 2006 and  continuing on the last day of
each of the six succeeding  calendar  quarters with the entire principal balance
due and payable on September 30, 2008. The seven  quarterly  principal  payments
will be in the amount of the lesser of $450 or 50% of the total aggregate amount
payable to Kali during such quarter pursuant to a product development agreement.
Interest  is  calculated  at the  annual  rate  of the  LIBOR  plus  1.5% on the
principal amount outstanding during each calendar quarter. At December 31, 2003,
the principal amount  outstanding  under this term loan was $10,000 and interest
expense for the year  amounted to  approximately  $107. As of December 31, 2003,
the  interest  due on the  loan  was  paid.  Kali  and VGS  have  pledged  their
insurance,  plant and  equipment,  and real property as collateral for the above
loan.  The above loan is further  guaranteed by VGS. The costs  associated  with
obtaining  the loan are  included in other assets in the  accompanying  combined
balance sheet.  These costs are being  amortized over the life of the respective
debt obligation on the straight-line basis.  Amortization  relating to the costs
associated  with Perrigo  amounted to $11 for the year ended  December 31, 2003.
The principal  amount  outstanding  plus interest was fully repaid to Perrigo in
March 2004. Kali repaid the loan principal of $10,000 with funding received from
Par (see Note 16). At December 31, 2003 the amount due to Perrigo is included in
non-current liabilities in the accompanying combined balance sheet.

                                       9


8.   DEFERRED INCOME

     Deferred  income  in the  aggregate  amount  of  $2,300,  as  stated in the
accompanying combined balance sheet, resulted from the following two contracts:



     (a)  On August 15, 2003, Kali signed a product development and distribution
          agreement  with  Perrigo for a period of 10 years to obtain  rights to
          manufacture certain pharmaceutical  products, get necessary regulatory
          approvals from the United States Food and Drug Administration ("FDA"),
          and later to manufacture those products.  In  consideration,  Kali has
          received a non-refundable up-front payment of $1,800 (to help fund the
          development  expenses) and will share the net profits at various rates
          as  specified  in the  agreement.  The  entire  balance  of  $1,800 is
          included  in  non-current  liabilities  in the  accompanying  combined
          balance sheet.

     (b)  On March 28,  2003,  Kali and Par  signed a  manufacturing  and supply
          agreement to obtain the required  governmental  approvals to allow the
          manufacturing  and supply of certain  pharmaceutical  products by Kali
          and for marketing of those  products by Par. Kali has agreed to supply
          these products at a specified cost, stated in the agreement, for which
          it has  received  an  initial  consideration  of $500.  The  amount is
          refundable to Par if the first commercial sale of the product does not
          occur on or before  September 13, 2004. As of December 31, 2003,  this
          project  is  still in the  development  stage  and  thus  Kali has not
          recognized any amount of the product development fee, which represents
          the cost of manufacturing  these products over its agreed-upon  price.
          The entire $500 is treated as a current  liability in the accompanying
          combined  balance sheet. In addition to the initial  payment,  Kali is
          also  entitled  to a share of  profit  on sales of these  products  as
          specified  in  the  agreement.  As of  December  31,  2003,  Kali  has
          manufactured the product according to the specifications  given by Par
          and is awaiting FDA approval before shipments can begin.

9.   DEFERRED INCOME TAXES

     Deferred  income  taxes  reflect  the tax effect of  temporary  differences
between the carrying amount of assets and  liabilities  for financial  reporting
purposes and the amounts used for income tax purposes.  A valuation allowance is
established,  when necessary, to reduce deferred income tax assets to the amount
that is more likely than not to be realized.  The significant  components of the
Company's  deferred  tax assets and  liabilities  as of December 31, 2003 are as
follows:

Deferred tax assets:
  Timing difference on income recognition
    from product development                                            $30
  NJ net operating losses                                                 5
                                                                        ---
                                                                         35

Deferred tax liabilities:
  Accumulated depreciation                                              (16)
  Other                                                                  (1)
                                                                        ---
                                                                        (17)

Net deferred tax asset                                                  $18
Valuation allowance                                                     (18)
                                                                        ---
Net deferred taxes                                                      $ -
                                                                        ===

10.  ROYALTY INCOME

     On  November  21,  2000,  Kali  entered  into a  research  and  development
agreement with Par to perform  formulation  and research  development  work with
respect to certain products as defined in the agreement. In consideration of the

                                       10



research  and  development,  Kali will  receive a royalty  of 12.5% of the gross
profit on sales made by Par. At December 31,  2003,  royalty  income  related to
this agreement  amounted to approximately $395 and is included in revenue in the
accompanying combined statement of operations.

11.  RELATED PARTY TRANSACTIONS

     LOAN RECEIVABLE--In  December 2002, Kali advanced $2,135 to VGS to purchase
the building located in Somerset, New Jersey, in which Kali operates. The amount
advanced to VGS was  borrowed by Kali under their  reducing  revolver  loan with
Merrill  Lynch (see Note 6). The loan of $2,135 plus interest at the annual rate
of 2.3% is due on June 9, 2006. The  outstanding  balance of the loan of $2,135,
along with interest due thereon of  approximately  $63 at December 31, 2003, was
eliminated in the accompanying combined balance sheet.

     LOAN PAYABLE TO  STOCKHOLDER-  In March 1998,  VGS obtained a mortgage note
with Fleet Bank in the amount of $625 in order to purchase a building located in
Piscataway, New Jersey. A part of the building is utilized by Kali for warehouse
space of which Kali makes rental  payments to VGS.  The mortgage  note was fully
repaid by a stockholder of Kali in 2003 in the amount of approximately $553. The
loan  payable  did not bear  interest  and the  amount was repaid in full to the
stockholder in April 2004.

     LEASING OF OPERATING  FACILITIES--Kali  leases the two operating facilities
from VGS on a month-to-month basis. Kali was charged rent of $200 by VGS for the
year ended December 31, 2003 and, as of December 31, 2003,  $149 of such expense
was due to be paid to VGS.  Both amounts  were  eliminated  in the  accompanying
combined balance sheet.

12.  OFFICER'S LIFE INSURANCE

     Kali is the owner and  beneficiary of a $10,000 term life insurance  policy
on the life of its President.

13.  BENEFIT PLAN

     Kali has a 401(k)  benefit  plan,  which  covers  substantially  all of its
employees.  The  employees may  contribute up to 15% of their salary  subject to
statutory  limitations.  Kali may make discretionary  contributions to the plan.
Kali's  contribution  is limited  to 50% of an  employee's  contribution  and is
further  limited to a maximum of 3% of annual salary.  Contributions  under this
plan, including Kali's contributions, were approximately $25 in 2003.

14.  COMMITMENTS AND CONTINGENCIES

     On November 25, 2002, Ortho-McNeil  Pharmaceutical,  Inc.  ("Ortho-McNeil")
filed a  lawsuit  against  Kali in the  United  States  District  Court  for the
District of New Jersey. Ortho-McNeil alleged that Kali infringed U.S. Patent No.
5,336,691 (the "`691 patent") by submitting a Paragraph IV  certification to the
FDA for approval of tablets containing tramadol hydrochloride and acetaminophen.
Par is Kali's  exclusive  marketing  partner for these tablets.  Kali has denied
Ortho-McNeil's allegation,  asserting that the `691 patent was not infringed and
is  invalid  and/or  unenforceable,  and that the  lawsuit  is barred by unclean
hands.   Kali   also   has   counterclaimed   for   declaratory   judgments   of
non-infringement,  invalidity and  unenforceability of the `691 patent.  Summary
judgment papers were served on opposing  counsel on May 28, 2004;  however under
New Jersey practice the summary judgment papers will not be filed with the Court
until the briefing is complete.

15.  COMMON STOCK

     In  March  1998,  VGS and its  stockholders  adopted  a plan to  which  the
following  classes of common stock were  authorized:  (i) 2,500 shares of voting
common stock, no par value. In March 2002, Kali and its stockholders  adopted an
amendment to which the following  classes of common stock were  authorized:  (i)
100  shares of voting  common  stock,  no par value;  and (ii)  9,900  shares of
nonvoting  common stock, no par value.  Two stockholders of Kali also own all of
the shares of common stock issued by VGS.

                                       11



     Common  stock of both  companies  at  December  31, 2003 is  summarized  as
follows (in thousands except share data):



                                                     SHARES
                                                     ------
                                                          ISSUED AND  AMOUNT
                                              AUTHORIZED  OUTSTANDING  2003
                                              ----------  -----------  ----
VGS Holdings, Inc:
  Voting                                         2,500         200     $100

Kali Laboratories, Inc:
  Voting                                           100         100      $10
  Nonvoting                                      9,900       9,900       20
                                                             -----      ---
                                                            10,200     $130
                                                            ======      ===

16.  SUBSEQUENT EVENTS

     On June 2, 2004, the Company entered into a product transfer agreement with
Barr  Laboratories  ("Barr")  for  $450.  The  contract  is for Barr to  perform
formulation  and research  development  work with  respect to three  products as
defined  in the  agreement.  Upon  filing the ANDA for each  product,  Kali will
obtain  all rights to the  product.  Upon FDA  approval,  the  products  will be
manufactured on behalf of Perrigo.  Further an amount of $225 was recovered from
Perrigo.

     On June 10, 2004, Kali was  acquired by Par for $140,430 in cash and $2,530
in warrants.  The purchase  price included  adjustments  for debt repayment of a
$10,000  loan made to the Company by Par in March  2004.  Under the terms of the
agreement,  Par purchased all of the capital stock of Kali. Kali may be entitled
to up to an additional $10,000 if certain product related  performance  criteria
are met over the next four years.

     On July 7, 2004, Xcel  Pharmaceuticals,  Inc. ("Xcel") filed a complaint in
the U.S.  District  Court for the District of New Jersey  against Kali  alleging
that Kali's proposed generic version of Diastat(R)  (diazepam)  infringes one or
more claims of U.S. Patent No.  5,462,740 (the "740 patent").  Xcel alleges that
Kali  infringed  the `740  patent by filing  an ANDA with the FDA  containing  a
Paragraph IV certification and by seeking approval to manufacture and market its
proposed generic version of Diastat(R) before the expiration of the `740 patent.
In the Complaint, Xcel seeks an order of the court enjoining Kali from marketing
its proposed generic version of Diastat(R) until the expiration date of the `740
patent, together with its attorneys' fees. This action is in its earliest stage.
Kali has not yet responded to the  complaint  but intends to  vigorously  defend
this action.

                                       12