Sucampo Pharmaceuticals, Inc.
|
(Exact Name of Registrant as Specified in Charter)
|
Delaware
|
001-33609
|
30-0520478
|
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
4520 East-West Highway, Suite 300
Bethesda, Maryland
|
20814
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
(Former Name or Former Address, if Changed Since Last Report)
|
99.1
|
Consolidated balance sheets of SAG and SAG-J as of December 31, 2009 and September 30, 2010 (unaudited) and the related consolidated income statement and statements of comprehensive income, changes in stockholders’ equity, and cash flows for the year ended December 31, 2009 and for the nine months ended September 30, 2010 (unaudited) and the related consolidated income statement and statements of comprehensive income and changes in cash flows for the nine months ended September 30, 2009 (unaudited).
|
SUCAMPO PHARMACEUTICALS, INC.
|
||||
Date:
|
March 11, 2011
|
By:
|
/s/ ANDREW P. SMITH
|
|
Name:
|
Andrew P. Smith
|
|||
Title:
|
March 11, 2011
|
Exhibit No.
|
Description | |
99.1
|
Consolidated balance sheets of SAG and SAG-J as of December 31, 2009 and September 30, 2010 (unaudited) and the related consolidated income statement and statements of comprehensive income, changes in stockholders’ equity, and cash flows for the year ended December 31, 2009 and for the nine months ended September 30, 2010 (unaudited) and the related consolidated income statement and statements of comprehensive income and changes in cash flows for the nine months ended September 30, 2009 (unaudited).
|
Independent Auditor’s Report
|
2
|
Consolidated Balance Sheets as of September 30, 2010 (unaudited) and December 31, 2009
|
3
|
Consolidated Income Statements and Statements of Comprehensive Income for the Nine Months Ended September 30, 2010
and 2009 (unaudited) and Year Ended December 31, 2009
|
4
|
Consolidated Statements of Changes in Stockholders’ Equity for the Nine Months Ended September 30, 2010 (unaudited)
and Year Ended December 31, 2009
|
5
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2010 and 2009 (unaudited) and Year
Ended December 31, 2009
|
6
|
Notes to Consolidated Financial Statements
|
7
|
September 30, 2010
|
December 31, 2009
|
|||||||
(unaudited)
|
||||||||
ASSETS:
|
||||||||
Current assets:
|
||||||||
Cash
|
$ | 22,532,030 | $ | 34,705,804 | ||||
Accounts receivable, related parties
|
3,072,725 | 47,955 | ||||||
Notes receivable, related parties – current
|
669,673 | - | ||||||
Other current assets
|
266,790 | 37,592 | ||||||
Total current assets
|
26,541,218 | 34,791,351 | ||||||
Intangible asset, net
|
220,392 | 221,112 | ||||||
Property and equipment, net
|
26,051 | 31,922 | ||||||
Notes receivable, related parties - non-current
|
95,244 | - | ||||||
Other assets
|
63,357 | 37,711 | ||||||
Total assets
|
$ | 26,946,262 | $ | 35,082,096 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 1,111,707 | $ | 14,768 | ||||
Accrued expenses and others
|
147,878 | 198,292 | ||||||
Income taxes payable
|
288,694 | 1,603,179 | ||||||
Total current liabilities
|
1,548,279 | 1,816,239 | ||||||
Other liabilities
|
608,749 | 528,230 | ||||||
Deferred tax liabilities, net
|
1,038,399 | 977,967 | ||||||
Total liabilities
|
3,195,427 | 3,322,436 | ||||||
Stockholders' equity:
|
||||||||
Common stock, 10 CHF par value; 6,000 shares authorized, issued and
outstanding at September 30, 2010 (unaudited) and December 31, 2009
|
43,473 | 43,473 | ||||||
Common stock, 100 CHF par value; 3,000 shares authorized, issued and
outstanding at September 30, 2010 (unaudited) and December 31, 2009
|
217,364 | 217,364 | ||||||
Accumulated other comprehensive income
|
14,646,516 | 12,360,211 | ||||||
Retained earnings
|
8,843,482 | 19,138,612 | ||||||
Total stockholders' equity
|
23,750,835 | 31,759,660 | ||||||
Total liabilities and stockholders' equity
|
$ | 26,946,262 | $ | 35,082,096 |
Nine Months Ended September 30,
|
Year Ended | |||||||||||
2010
|
2009
|
December 31, 2009
|
||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||
Revenues:
|
||||||||||||
Product royalties, related parties
|
$ | 5,268,981 | $ | 4,838,186 | $ | 6,692,681 | ||||||
Milestone royalties, related parties
|
1,250,000 | 875,000 | 875,000 | |||||||||
Total revenues
|
6,518,981 | 5,713,186 | 7,567,681 | |||||||||
Operating expenses
|
529,528 | 376,121 | 511,739 | |||||||||
Income from operations
|
5,989,453 | 5,337,065 | 7,055,942 | |||||||||
Non-operating (expenses) income:
|
||||||||||||
Foreign currency losses, net
|
(2,203,197 | ) | (803,036 | ) | (733,110 | ) | ||||||
Other income, net
|
4,339 | 9,068 | 8,666 | |||||||||
Total non-operating expenses, net
|
(2,198,858 | ) | (793,968 | ) | (724,444 | ) | ||||||
Income before income tax provision
|
3,790,595 | 4,543,097 | 6,331,498 | |||||||||
Income tax provision
|
(357,447 | ) | (696,138 | ) | (792,063 | ) | ||||||
Net income
|
$ | 3,433,148 | $ | 3,846,959 | $ | 5,539,435 | ||||||
Comprehensive income:
|
||||||||||||
Net income
|
$ | 3,433,148 | $ | 3,846,959 | $ | 5,539,435 | ||||||
Other comprehensive income:
|
||||||||||||
Foreign currency translation
|
2,286,305 | 769,937 | 633,613 | |||||||||
Comprehensive income
|
$ | 5,719,453 | $ | 4,616,896 | $ | 6,173,048 |
Common Stock
(par of 10 CHF)
|
Common Stock
(par of 100 CHF)
|
Accumulated
Other
|
Total | |||||||||||||||||||||||||
Comprehensive | Retained | Stockholders' | ||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Income | Earnings | Equity | ||||||||||||||||||||||
Balance at December 31, 2008
|
6,000 | $ | 43,473 | 3,000 | $ | 217,364 | $ | 11,726,598 | $ | 16,464,116 | $ | 28,451,551 | ||||||||||||||||
Dividend payments
|
- | - | - | - | - | (2,864,939 | ) | (2,864,939 | ) | |||||||||||||||||||
Foreign currency translation
|
- | - | - | - | 633,613 | - | 633,613 | |||||||||||||||||||||
Net income
|
- | - | - | - | - | 5,539,435 | 5,539,435 | |||||||||||||||||||||
Balance at December 31, 2009
|
6,000 | 43,473 | 3,000 | 217,364 | 12,360,211 | 19,138,612 | 31,759,660 | |||||||||||||||||||||
Dividend payments (unaudited)
|
- | - | - | - | - | (13,728,278 | ) | (13,728,278 | ) | |||||||||||||||||||
Foreign currency translation (unaudited)
|
- | - | - | - | 2,286,305 | - | 2,286,305 | |||||||||||||||||||||
Net income (unaudited)
|
- | - | - | - | - | 3,433,148 | 3,433,148 | |||||||||||||||||||||
Balance at September 30, 2010 (unaudited)
|
6,000 | $ | 43,473 | 3,000 | $ | 217,364 | $ | 14,646,516 | $ | 8,843,482 | $ | 23,750,835 |
Nine Months Ended September 30,
|
Year Ended | |||||||||||
2010
|
2009
|
December 31, 2009
|
||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||
Cash flows from operating activities:
|
||||||||||||
Net income
|
$ | 3,433,148 | $ | 3,846,959 | $ | 5,539,435 | ||||||
Adjustment to reconcile net income to net cash
provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
22,968 | 23,764 | 31,358 | |||||||||
Deferred tax benefit
|
(1,308 | ) | (1,240 | ) | (702,172 | ) | ||||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable, related parties
|
(2,819,583 | ) | (1,610,624 | ) | (47,534 | ) | ||||||
Other current assets
|
(214,692 | ) | 2,706 | 4,795 | ||||||||
Other assets
|
(21,524 | ) | 105,974 | 103,847 | ||||||||
Accounts payable
|
1,063,154 | 56,303 | (6,051 | ) | ||||||||
Accrued expenses
|
(54,756 | ) | 415,562 | (10,084 | ) | |||||||
Income taxes payable
|
(1,364,989 | ) | (216,203 | ) | 1,103,230 | |||||||
Other liabilities
|
24,434 | 167,415 | 172,987 | |||||||||
Net cash provided by operating activities
|
66,852 | 2,790,616 | 6,189,811 | |||||||||
Cash flows used in investing activities:
|
||||||||||||
Repayments of shareholders’ advances
|
(25,295 | ) | (297,280 | ) | (390,332 | ) | ||||||
Issuance of notes receivable
|
(764,991 | ) | - | - | ||||||||
Net cash flows used in investing activities
|
(790,286 | ) | (297,280 | ) | (390,332 | ) | ||||||
Cash flows used in financing activities:
|
||||||||||||
Dividend payments
|
(13,728,278 | ) | (2,864,939 | ) | (2,864,939 | ) | ||||||
Net cash flows used in financing activities
|
(13,728,278 | ) | (2,864,939 | ) | (2,864,939 | ) | ||||||
Effect of exchange rate changes
|
2,277,938 | 798,718 | 629,699 | |||||||||
Net (decrease) increase in cash
|
(12,173,774 | ) | 427,115 | 3,564,239 | ||||||||
Cash, beginning of period
|
34,705,804 | 31,141,565 | 31,141,565 | |||||||||
Cash, end of period
|
$ | 22,532,030 | $ | 31,568,680 | $ | 34,705,804 |
●
|
During the period from the first commercial sale until all of the pre-IPO patents that could be infringed by the sale of the products have expired, a royalty of 2.2% of net sales of AMITIZA in North, Central and South America, including the Caribbean; and 4.5% of net sales of AMITIZA in other territories or sales of other compounds. These royalties are payable until the last pre-IPO patent covering each relevant compound in the relevant country has expired.
|
●
|
Thereafter until such time as all remaining licensed patents that would be infringed by the sale of such licensed product have expired in the country of sale, a royalty of 1.1% of net sales of AMITIZA in North, Central and South America, including the Caribbean; and 2.25% of net sales of AMITIZA in other territories or sales of other compounds.
|
●
|
For the licenses granted under the agreement, a royalty of 1% of net sales of AMITIZA in North, Central and South America, including the Caribbean; and 2% of net sales in the case of sales of AMITIZA in other territories or sales of other compounds; and
|
●
|
Upon expiration of the 15th anniversary of the first commercial sale of the licensed products, the licenses shall be royalty free.
|
●
|
a payment of $500,000 upon the initiation of the first phase 2 clinical trial for each compound in each of three operating company territories covered by the license: North, Central and South America (including the Caribbean); Asia and the rest of the world; and
|
●
|
a payment of $1.0 million for the first new drug application (“NDA”) filing or comparable foreign regulatory filing for each compound in each of the same operating company territories.
|
Nine Months Ended September 30, 2010
|
Year ended December 31, 2009
|
|||||||
(unaudited)
|
||||||||
Beginning balance:
|
||||||||
Intangible asset
|
$ | 313,173 | $ | 307,806 | ||||
Accumulated amortization
|
(92,061 | ) | (72,425 | ) | ||||
Carrying balance
|
221,112 | 235,381 | ||||||
Amortization expense
|
(14,255 | ) | (18,264 | ) | ||||
Foreign currency effect
|
13,535 | 3,995 | ||||||
Total activity for period
|
(720 | ) | (14,269 | ) | ||||
Ending balance:
|
||||||||
Intangible asset
|
333,045 | 313,173 | ||||||
Accumulated amortization
|
(112,653 | ) | (92,061 | ) | ||||
Carrying balance
|
$ | 220,392 | $ | 221,112 |
Nine Months Ended September 30,
|
Year Ended | |||||||||||
2010
|
2009
|
December 31, 2009
|
||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||
Current – Non-US
|
$ | 358,755 | $ | 697,378 | $ | 1,494,236 | ||||||
Deferred – Non-US
|
(1,308 | ) | (1,240 | ) | (702,172 | ) | ||||||
Total
|
$ | 357,447 | $ | 696,138 | $ | 792,063 |
September 30, 2010
|
December 31, 2009
|
|||||||
(unaudited)
|
||||||||
Deferred tax assets:
|
||||||||
Foreign net operating loss carryforwards
|
$ | 45,612 | $ | 44,235 | ||||
Other
|
38,122 | 25,057 | ||||||
Gross deferred tax assets
|
83,734 | 69,292 | ||||||
Deferred tax liabilities:
|
||||||||
Reserves
|
973,759 | 915,659 | ||||||
Intangible asset
|
60,745 | 58,433 | ||||||
Other
|
3,895 | 3,875 | ||||||
Gross deferred tax liabilities
|
1,038,399 | 977,967 | ||||||
Valuation allowance
|
(83,734 | ) | (69,292 | ) | ||||
Net deferred tax liabilities
|
$ | 1,038,399 | $ | 977,967 |
Federal tax provision at 34% statutory rate
|
34%
|
||
Foreign rate differential
|
(17.3)%
|
||
Permanent differences
|
(9)%
|
||
Other
|
4.8%
|
||
12.5%
|
Balance at January 1, 2009
|
$ | 395,737 | ||
Changes for tax positions taken during 2009
|
74,613 | |||
Balance at December 31, 2009
|
$ | 470,350 |