AI assistant
ArcticZymes Technologies — Interim / Quarterly Report 2009
Feb 26, 2010
3538_rns_2010-02-26_9ccd6155-9c16-41e7-9412-611599a11cdd.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
BIOTEC PHARMACON
4th QUARTER REPORT 2009
- Disappointing results from phase III studies with SBG for diabetic ulcer in November 2009 and oral mucositis in February 2010
- Discovered that interaction with polyethylene in product containers may have rendered SBG inactive in the phase III studies, work underway to confirm the hypothesis
- Planning accelerated stability studies with SBG in a number of alternative product containers
- Pharmaceutical development costs in line with guiding for 2009
- Implemented extensive cost management programs – cutbacks in staff as well as other expenses
- Continued strong growth in Biotec Marine Biochemicals – exceeded full-year revenue target
- Divested Immunocorp Consumer Health for NOK 31.5 million at the end of the year
| (NOKm) | Q409 | Q408 | 2009 | 2008 | ||||
|---|---|---|---|---|---|---|---|---|
| Marine Biochemicals | 5.4 | 4.3 | 17.6 | 12.0 | ||||
| Pharmaceutical development | 1.6 | 2.5 | 6.5 | 8.8 | ||||
| Revenues | 7.0 | 6.7 | 24.1 | 20.8 | ||||
| Marine Biochemicals | 2.0 | 3.3 | 8.4 | 5.3 | ||||
| Pharmaceutical development | -19.9 | -36.7 | -71.1 | -68.9 | ||||
| Corporate and unallocated | -3.4 | -1.4 | -19.4 | -11.4 | ||||
| EBITDA | -21.3 | -34.8 | -82.1 | -75.1 | ||||
| Profit before tax | -21.6 | -32.7 | -81.2 | -69.2 | ||||
| Net profit, continued business | -52.4 | -32.7 | -111.9 | -65.1 | ||||
| Net profit consumer health, discontinued | 15.3 | -4.6 | 8.1 | -13.8 | ||||
| Net profit animal health, discontinued | - | -0.6 | - | 26.6 | ||||
| Net profit | -37.1 | -37.9 | -103.9 | -52.2 |
Note: Figures restated to reflect divestment of Animal Health in Q3 2008 and Immunocorp Consumer Health in Q4 2009
OUTLOOK
Pharmaceutical development:
- Direction of further SBG development depending on the outcome of the root cause hypothesis studies
- Continue discussions with interested partners and industrial investors on alternatives models for future collaboration on SBG
- The company expects to communicate a revised strategy during the second quarter
Marine biochemicals:
- Further profitable growth expected - targeting a doubling of revenue over next three years, mainly with existing products
- Long-term development of new enzymes through exclusive rights to output from ongoing marine bioprospecting screening program at the University of Tromsø (Sfi-MABCENT).
2
Financial position:
- Reduced costs after completion of phase III clinical trials and significant workforce reductions in parent company
- Sufficient funding for planned activities and exploring alternatives for further SBG development in 2010 – no need for further asset sales
Segment reporting
Biotec Pharmacon for accounting purposes treats the activities in Animal Health (divested in the third quarter 2008) and Consumer Health (divested in the fourth quarter 2009) as discontinued operations in two separate lines in the Income Statement. The historic figures have been restated accordingly. Going forward, Biotec Pharmacon reports on two business segments; Pharmaceutical Development and Marine Biochemicals, in addition to Corporate and Unallocated Costs.
Pharmaceutical development
Biotec Pharmacon’s pharmaceutical development activities focus on products for treatment of immune related diseases using the bioactive compound SBG (soluble beta- 1,3/1,6-glucan). The clinical development programs have focused on treatment of chronic ulcers and immunotherapy of cancer in combination with monoclonal antibodies.
FINANCIAL REVIEW. PHARMACEUTICAL DEVELOPMENT
| NOKm | Q4 09 | Q4 08 | 2009 | 2008 |
|---|---|---|---|---|
| Revenue | 1.6 | 2.5 | 6.5 | 8.8 |
| Other operating expenses (net) | -21.5 | -39.2 | -77.6 | -77.8 |
| EBITDA | -19.9 | -36.7 | -71.1 | -68.9 |
| Depreciation | -0.7 | -0.9 | -2.7 | -3.0 |
| EBIT | -20.6 | -37.6 | -73.8 | -72.0 |
Following the divestment of Immunocorp Consumer Health, the Pharmaceutical Development segment recognizes some revenue related to production of NBG for supply of the consumer health activities. In connection with the divestment, the company entered into a five-year supply agreement with Sana Pharma AS, the buyer of Immunocorp Consumer Health.
Net operating expenses in the Pharmaceutical Development segment were roughly in line with guiding for 2009. Expenses related to the three parallel phase III studies increased due to milestone payments and closing costs. The same applies to costs related to external consultants supporting validation of the manufacturing process and preparation of documents for the planned registration application mid 2010. This was counterbalanced by higher other income, which primarily related to research grants and exchange rate deviations.
The company in November 2009 and February 2010 received results from clinical phase III studies with SBG, for diabetic foot ulcer and oral mucositis, respectively. As the company already has announced, SBG regrettably failed to show superiority over placebo in these studies.
The primary endpoint in the diabetic foot ulcer studies was defined as the proportion of patients with target ulcers healed within 8 weeks, which proved to be at the 30 percent level both for patients treated with SBG and for patients receiving a non-active substance (“placebo”). Selecting another primary endpoint would not have resulted in a different outcome, and response rates were similar between different clinical centres and countries. No harmful effects to patients were reported.
The primary endpoint in the oral mucositis study was incidence of severe oral mucositis (grade 3-4), which turned out to be at the 60 percent level. There was no statistically significant difference between the two treatment groups, although a marginal advantage was shown for SBG over the non-acting substance (“placebo”), in terms of incidence of oral mucositis.
Since late November, the company has worked intensively to identify the root cause behind the disappointing results in the diabetic ulcer studies. Findings to date do not indicate flaws in the SBG
manufacturing process or with the design and conduct of the clinical trials. However, the company has early evidence that there has been an unexpected interaction between polyethylene in the product container and SBG that has led to inactivation of SBG over time. This evidence was produced using new biological assays that were not available at the start of the clinical phase III studies.
Biotec Pharmacon is now working to confirm this hypothesis, and will conduct similar analyses of the SBG product used in the oral mucositis study. The company is also planning to initiate accelerated stability studies with a number of different containers, and expects the first results from these studies to be available mid-2010.
Failing in clinical phase III obviously changes and delayed the scope of activities planned for the SBG portfolio going forward. Biotec Pharmacon responded to the new operational and financial challenges with significant workforce reductions in December. The parent company staff has been reduced from 35 to 14 employees, affecting all parts of the organization, both in Tromsø and Oslo.
Biotec Pharmacon had originally planned to submit a Market Authorisation Application in the UK in July 2010 but this process has obviously been postponed given that the phase III data were not confirmatory. During 2009, Biotec Pharmacon actively pursued international partnering opportunities and has maintained the contact and continued discussions with a number of companies to explore future opportunities for the SBG portfolio.
Awaiting the results from the ongoing post-phase III activities, the company has put further development on hold for its clinical phase I/II study program for immunotherapy of cancer. This comprises three studies where SBG is combined with monoclonal antibodies. Patient inclusion was completed in all the studies earlier in 2009, and SBG has so far been shown to be very well tolerated and safe in combination with the respective monoclonal antibodies.
Biotec Pharmacon has scaled back its development activities considerably, which will lead to a lower cost level in 2010. However, the completion and follow-up of the phase III studies entail relatively high costs in the first quarter of 2010. The staff reductions will also take almost full effect in the second quarter. Going forward, the company will explore partnership opportunities to reduce risk and cost of further development of its SBG portfolio, both in stand-alone and combination therapies. The company expects to communicate more details regarding the revised strategy during the second quarter.
Marine Biochemicals
Biotec Pharmacon's non-pharmaceutical activities are now limited to the enzyme-business in the wholly-owned subsidiary Biotec Marine Biochemicals AS. The marine biochemicals activities comprise a broad range of marine enzymes for DNA/RNA-analysis and diagnostics, including SAP (shrimp alkaline phosphatase), Cod-UNG and DNases. The marine enzymes activities were organized in a separate company in June 2009, and Mr. Jan Buch Andersen was hired as CEO of Biotec Marine Biochemicals AS.
FINANCIAL REVIEW, MARINE BIOCHEMICALS
| NOKm | Q4 09 | Q4 08 | 2009 | 2008 |
|---|---|---|---|---|
| Revenue | 5.4 | 4.2 | 17.6 | 12.0 |
| Other operating expenses (net) | -3.4 | -0.9 | -9.2 | -6.7 |
| EBITDA | 2.0 | 3.3 | 8.4 | 5.3 |
| Depreciation | 0 | 0 | 0 | 0 |
| EBIT | 1.9 | 3.3 | 8.3 | 5.3 |
Revenue in Marine Biochemicals amounted to NOK 5.4 million in the fourth quarter, an increase of 28 percent from the fourth quarter 2008 and 8 percent above the previous quarter. Revenue for the full year 2009 amounted to NOK 17.6, which was 47 percent higher than in 2008 and well above the earlier communicated revenue target of NOK 15 million.
The strong growth is explained to a large extent by higher deliveries of both shrimp alkaline phosphatase (SAP) enzymes and Cod-UNG compared to last year.
The growth is profitable and the EBITDA margin for Biotec Marine Biochemicals was 47 percent for the full year. The somewhat lower margin of 36 percent in the fourth quarter is explained by estimated group internal costs for the first half of 2009 being allocated in the fourth quarter.
The company has increased its staff from 5 to 8 employees during the fourth quarter 2009 and the first quarter 2010. Going forward, Biotec Marine Biochemicals remains committed to a target of doubling revenue over the coming three years. Moreover, the company aims to expand its portfolio of new enzymes, based on exclusive rights to the output from an ongoing marine bioprospecting screening program at the University of Tromsø (Sfi-MABCENT).
Discontinued operations
Immunocorp Consumer Health
Biotec Pharmacon on 30 December, 2009 reached an agreement for the sale of Immunocorp Consumer Health AS and its subsidiary Immunocorp Inc. in the US to Sana Pharma AS for NOK 31.5 million. The cash effect of the divestment was NOK 20.8 million in the fourth quarter 2009.
Biotec Pharmacon believes this represents a growth opportunity for Immunocorp and its NBG® 24/7™ product portfolio, while providing additional funding for Biotec Pharmacon to further develop its core businesses in pharmaceuticals and marine biochemicals.
The gain on divestment was NOK 16.5 million. Combined with the results for the relevant periods this generated a net profit of NOK 15.3 million for the fourth quarter 2009 and a net profit of NOK 8.1 million for the full year 2009.
Immunocorp Animal Health
Immunocorp Animal Health AS and related patents and trademarks were divested in the third quarter 2008, and did not influence the Income Statement in 2009. For the fourth quarter 2008, the company recognized a loss of NOK 0.6 million, whereas the net profit for the full year 2008 was NOK 26.6 million including a gain on the divestment of NOK 32.6 million.
Corporate and unallocated costs
Following the new segment reporting structure, not all corporate costs are distributed to the operational segments. Combined with unallocated operational costs, these corporate costs amounted to NOK 3.4 million in the fourth quarter 2009 and to NOK 19.4 million for the full year 2009. On a restated basis, this compares to costs of NOK 1.4 million in the fourth quarter 2008 and NOK 11.4 million for the full year 2008.
A large part of the costs in 2008 and 2009 reflects costs related to a patent dispute in the US, which was fully and finally settled through an out-of-court settlement in the third quarter 2009.
BIOTEC PHARMACON – GROUP FIGURES
Overall EBITDA was NOK -21.3 million in the fourth quarter 2009 and NOK -82.1 million for the full year 2009. This compares to NOK -34.8 million in the fourth quarter 2008 and NOK -75.1 million for the full year 2008.
EBIT was NOK -22.1 million in the fourth quarter and NOK 85.1 million in for the full year 2009. Net financial items were a positive NOK 0.5 million in the fourth quarter and NOK 3.9 million for the full year, which was a decline from NOK 3.0 million and NOK 8.9 million in the corresponding periods in 2008.
As a result, profit before tax for continuing operations declined to NOK -21.6 million in the fourth quarter 2009 and NOK -81.2 million for the full year 2009, compared to NOK -32.7 million and NOK -69.2 million in the fourth quarter 2008 and the full year 2008, respectively.
As a result of the divestment of Immunocorp Consumer Health, the failed phase III studies, and precautionary considerations, the company decided to reduce the deferred tax assets by NOK 30.7
4
million to zero in the fourth quarter and full year 2009. The company's tax position will remain unchanged.
The net result for continued operations was consequently NOK -52.4 million in the fourth quarter and NOK -111.9 million for 2009. This compares to NOK -32.7 million in the fourth quarter 2008 and NOK -65.1 million for the full year 2008.
Including net results from discontinued operations, the net result after tax amounted to NOK -37.1 million for the fourth quarter (-37.9) and NOK -103.9 million for 2009 (-52.2).
Balance Sheet, Cash Flow and Shareholder Matters
Total equity was NOK 60.2 million at 31 December, 2009 which was a decline of NOK 99.1 million from the end of 2008. The decline reflects the net losses in the period as a result of the considerable R&D activity in Pharmaceuticals Development. The equity ratio thus decline from 85 percent to 65 percent during the year.
The total number of outstanding shares was 23,637,910 at 31 December, 2009, which was unchanged from 31 December, 2008. The total number of options granted was 1,305,500 including 410,500 options granted in the second quarter and cancellation of 230,000 options in the fourth quarter of 2009. Biotec Pharmacon holds no own shares.
Net cash flow from operating activities was a negative NOK 28.5 million in the fourth quarter 2009 and negative NOK 84.7 million in 2009. Net cash flow from investing activities was NOK 10.1 million in the fourth quarter and NOK 13.3 million for the full year. Including currency conversion differences, cash and cash equivalents declined to NOK 47.1 million at 31 December, 2009, from NOK 121.1 million at the end of 2008. The company also retains an unused credit facility of NOK 5 million.
The company believes the cash position provides sufficient funding for the company to explore the alternatives available for further development of the SBG portfolio.
BIOTEC PHARMACON
Biotec Pharmacon ASA Group - Fourth quarter accounts 2009
INCOME STATEMENT
Amounts in NOK 1,000
| 4Q 2009 | 4Q 2008 | Year 2009 | Year 2008 | |
|---|---|---|---|---|
| Sales revenues | 7,038 | 6,703* | 24,075 | 20,810 |
| Cost of goods sold | -1,050 | 17 | -1,701 | -1,631 |
| Personell expenses | -9,549 | -9,833 | -33,847 | -29,336 |
| Depreciation and amortisation expenses | -815 | -871 | -2,984 | -3,046 |
| Other income | 2,469 | -1,116 | 10,459 | 3,508 |
| Other expenses | -20,193 | -30,572 | -81,127 | -68,405 |
| Operating profit | -22,100 | -35,673 | -85,125 | -78,101 |
| Financial income, net | 457 | 2,983 | 3,909 | 8,864 |
| Profit before tax | -21,643 | -32,691 | -81,216 | -69,237 |
| Tax | -30,708 | 0 | -30,708 | 4,187 |
| Profit after tax, continued operations | -52,351 | -32,691 | -111,923 | -65,050 |
| Profit after tax, discontinued operation of the animal health business | 0 | -573 | 0 | 26,624 |
| Profit after tax, discontinued operation of the consumer health business | 15,295 | -4,639 | 8,057 | -13,753 |
| Profit after tax for the period | -37,056 | -37,902 | -103,866 | -52,179 |
| Basic EPS (profit for the period) | -1.57 | -1.60 | -4.39 | -2.21 |
| Diluted EPS (profit for the period) | -1.57 | -1.60 | -4.39 | -2.21 |
EXTENDED INCOME STATEMENT
Amounts in NOK 1,000
| 4Q 2009 | 4Q 2008 | Year 2009 | Year 2008 | |
|---|---|---|---|---|
| Profit after tax for the period | -37,056 | -37,902 | -103,866 | -52,179 |
| Extended profit: | ||||
| Adjustment financial assets available for sale | 0 | -329 | 0 | -822 |
| Translation differences | 4,047 | 2,984 | 2,119 | 3,736 |
| Extended profit after tax for the period | 4,047 | 2,655 | 2,119 | 2,914 |
| Net profit for the period | -33,009 | -35,247 | -101,747 | -49,265 |
BALANCE SHEET
Amounts in NOK 1,000
| 31/12/2009 | 31/12/2008 | |
|---|---|---|
| Non-current assets | ||
| Machinery and equipment | 7,696 | 9,966 |
| Intangible assets | 1,373 | 36,956 |
| Financial assets available for sale | 329 | 329 |
| Other financial assets | 2,051 | 567 |
| Total non-current assets | 11,448 | 47,818 |
| Current assets | ||
| Inventories | 3,613 | 6,504 |
| Trade receivables and other receivables | 27,657 | 8,845 |
| Cash and cash equivalents | 49,647 | 124,589 |
| Total current assets | 80,917 | 139,938 |
| Total assets | 92,365 | 187,757 |
| Equity | ||
| Share capital | 23,638 | 23,638 |
| Other equity | 36,560 | 135,626 |
| Total equity | 60,198 | 159,264 |
| Current liabilities | ||
| Trade-, short term-, and other payables | 32,167 | 28,493 |
| Total current liabilities | 32,167 | 28,493 |
CHANGES IN EQUITY
| Amounts in NOK 1,000 | 4Q 2009 | 4Q 2008 | Year 2009 | Year 2008 |
|---|---|---|---|---|
| As of beginning of period | 92,611 | 193,821 | 159,264 | 204,041 |
| Net profit for the period | -37,056 | -37,902 | -103,866 | -52,179 |
| Adjustment financial assets available for sale | 0 | -329 | 0 | -822 |
| Purchase own shares | -263 | -207 | -263 | -207 |
| Sale own shares | 210 | 162 | 210 | 162 |
| Employee share options | 650 | 735 | 2,735 | 2,748 |
| Translation differences | 4,047 | 2,984 | 2,119 | 5,521 |
| As of end of period | 60,198 | 159,264 | 60,198 | 159,264 |
CASH FLOW ANALYSIS
| Amounts in NOK 1,000 | 4Q 2009 | 4Q 2008 | Year 2009 | Year 2008 |
|---|---|---|---|---|
| Cash flow from operating activities | ||||
| Profit after tax | -37,056 | -37,902 | -103,866 | -52,179 |
| Adjustment: | ||||
| Tax | 30,708 | 0 | 30,708 | 4 |
| Depreciation | 815 | 923 | 2,984 | 3,389 |
| Profit by sale of fixed assets | -57 | -3 | -57 | -3 |
| Profit/loss by sale of subsidiaries | -15,295 | 0 | -8,057 | -32,638 |
| Changes in working capital | ||||
| Inventory | 687 | -1,050 | 593 | -218 |
| Account receivables and other receivables | -19,307 | 3,254 | -19,851 | 2,992 |
| Payables and other current liabilities | 11,042 | 6,521 | 12,842 | 12,996 |
| Net cash flow from operating activities | -28,462 | -28,256 | -84,704 | -65,657 |
| Cash flow from investing activities | ||||
| Purchase of fixed assets | -53 | 0 | -1,254 | -2,355 |
| Sale of fixed assets | 260 | 54 | 260 | 414 |
| Sale of subsidiary | 5,960 | 0 | 13,848 | 34,638 |
| Translation differences | 4,047 | 2,119 | 3,736 | |
| Purchase of investments in shares and other investments | 0 | 0 | -1,667 | 0 |
| Change in long term receivables | -137 | 156 | -14 | 59 |
| Net cash flow from investing activities | 10,077 | 210 | 13,292 | 36,491 |
| Cash flow from financing activities | ||||
| Purchase of own shares | -263 | 0 | -263 | -207 |
| Sale of own shares | 210 | 0 | 210 | 162 |
| Net cash flow from financing activities | -53 | 0 | -53 | -45 |
| Changes in cash and cash equivalents | -18,439 | -28,046 | -71,466 | -29,211 |
| Cash and cash equivalents as of beginning of period | 68,086 | 152,135 | 121,113 | 149,641 |
| Effect of changes in exchange rates for cash and cash equivalents | 683 | |||
| Restricted assets | -2,544 | -2,976 | -2,544 | 0 |
| Cash and cash equivalents of 31th december | 47,103 | 121,113 | 47,103 | 121,113 |
- Discontinued operation for consumer health, included in 2008-figures
Notes to the interim accounts for Q4 2009
Note 1 - Basis of preparation of financial statements
These financial statements are the unaudited interim consolidated financial statements (hereafter "the Interim Financial Statements") of Biotec Pharmacon ASA and its subsidiaries (hereafter "the Group") for the period ended 31 December 2009. The Interim Financial Statements are prepared in accordance with the International Accounting Standard 34 (IAS 34). These Interim Financial Statements should be read in conjunction with the Consolidated Financial Statements for the year ended 31 December 2008 (hereafter "the Annual Financial Statements"), as they provide an update of previously reported information. Annual Report for 2009 will be distributed together with the notice for the General Assembly 4. May 2010.
The accounting policies used in the Interim Financial Statements are consistent with those used in the Annual Financial Statements. The presentation of the Interim Financial Statements is consistent with the Annual Financial Statements. Where necessary, the comparatives have been reclassified or extended from the previously reported Interim Financial Statements to take into account any presentational changes made in the Annual Financial Statements or in these Interim Financial Statements.
The Group does not experience significant seasonal or cyclical variations in total sales during the financial year. Income tax expense or benefit is recognized based upon the best estimate of the weighted average income tax rate expected for the full financial year.
Note 2 - Discontinued operation animal health
The subsidiary company Immunocorp Animal Health AS was sold as of 01.09.2008 together with patents and trade marks associated to the animal health business. The accounts for previous periodies are regrouped according to IFRS 5, now presenting operating profit and loss including profit related to the sale of animal health business as "Profit after tax, discontinued operation".
The sale of the animal health business gave a net profit after transaction cost of NOK 32.6 mill, of which NOK 16.6 mill is related to IP, and NOK 16.0 mill is profit from sale of the shares.
Profit after tax, discontinued operation animal health:
| 4Q 2009 | 4Q 2008 | Year 2009 | Year 2008 | |
|---|---|---|---|---|
| Profit from operations before tax | 0 | -573 | 0 | -1,823 |
| Profit from sale of business as of 01.09.08 | 0 | 0 | 0 | 32,638 |
| Tax | 0 | 0 | 0 | -4,191 |
| Profit after tax for discontinued operation animal health | 0 | -573 | 0 | 26,625 |
| Cashflow discontinued operation animal health: | ||||
| Cashflow operations | 0 | 0 | 0 | -1,169 |
| Cashflow investing activities | 0 | 0 | 0 | 16,575 |
| Cashflow financing activities | 0 | 0 | 0 | 16,063 |
| Cashflow | 0 | 0 | 0 | 31,469 |
Note 3 - Discontinued operation consumer health
The subsidiary company Immunocorp Consumer Health AS was sold as of 30.12.2009 together with patents and trade marks associated to the consumer health business. The accounts for previous periodies are regrouped according to IFRS 5, now presenting operating profit and loss including profit related to the sale of consumer health business as "Profit after tax, discontinued operation".
Profit after tax, discontinued operation consumer health:
| 4Q 2009 | 4Q 2008 | Year 2009 | Year 2008 | |
|---|---|---|---|---|
| Profit from operations before tax | -1,223 | -4,639 | -8,460 | -13,753 |
| Profit from sale of business as of 30.12.09 | 16,517 | 0 | 16,517 | 0 |
| Tax | 0 | 0 | 0 | 0 |
| Profit after tax for discontinued operation consumer health | 15,295 | -4,639 | 8,057 | -13,753 |
| Cashflow discontinued operation consumer health: | ||||
| Cashflow operations | -1,223 | -4,639 | -8,460 | -13,753 |
| Cashflow investing activities | 20,752 | 0 | 20,752 | 0 |
| Cashflow financing activities | 0 | 0 | 0 | 0 |
| Cashflow | 19,529 | -4,639 | 12,292 | -13,753 |
Note 4 - Analysis of operating revenue and -expenses, segment information
| Amounts in NOK 1,000 | 4Q 2009 | 4Q 2008 | Year 2009 | Year 2008 |
|---|---|---|---|---|
| Sales revenue: | ||||
| Pharmaceuticals development | 1,647 | 2,500 | 6,506 | 8,839 |
| Marine biochemicals | 5,391 | 4,204 | 17,569 | 11,972 |
| Group operating revenue | 7,038 | 6,704 | 24,075 | 20,811 |
| Operating expenses: | ||||
| Pharmaceuticals development | -23,907 | -37,685 | -88,319 | -80,077 |
| Marine biochemicals | -3,449 | -1,277 | -8,899 | -7,883 |
| Corporate & non-allocated costs | -3,436 | -1,428 | -19,457 | -11,414 |
| Group operating expenses before depreciation | -30,792 | -40,389 | -116,675 | -99,374 |
| Other income: | ||||
| Pharmaceuticals development | 2,403 | -1,515 | 10,709 | 2,310 |
| Marine biochemicals | 9 | 398 | -307 | 1,198 |
| Corporate & non-allocated costs | 57 | 0 | 57 | 0 |
| Group other income | 2,469 | -1,116 | 10,459 | 3,508 |
| Operating profit (EBITDA): | ||||
| Pharmaceuticals development | -19,857 | -36,700 | -71,104 | -68,928 |
| Marine biochemicals | 1,951 | 3,326 | 8,363 | 5,287 |
| Corporate & non-allocated costs | -3,379 | -1,428 | -19,400 | -11,414 |
| Group operating profit before depreciation | -21,285 | -34,802 | -82,140 | -75,055 |
| Depreciation: | ||||
| Pharmaceuticals development | -739 | -871 | -2,692 | -3,046 |
| Marine biochemicals | -42 | 0 | -72 | 0 |
| Corporate & non-allocated costs | -33 | 0 | -221 | 0 |
| Group depreciation | -815 | -871 | -2,984 | -3,046 |
| Operating profit (EBIT): | ||||
| Pharmaceuticals development | -20,596 | -37,571 | -73,795 | -71,974 |
| Marine biochemicals | 1,909 | 3,326 | 8,292 | 5,287 |
| Corporate & non-allocated costs | -3,413 | -1,428 | -19,621 | -11,414 |
| Group operating profit | -22,100 | -35,673 | -85,125 | -78,101 |
Oslo 26 February, 2010
The Board of Directors of Biotec Pharmacon ASA
Svein Mathisen
Styreleder
Jan Gunnar Hartvig
Kari Stenersen
Ingrid Alfheim
Arne Handeland
Ingrid Wiik
Morten Elde
Gunnar Rørstad