Attached files

file filename
8-K - FORM 8-K - BioCardia, Inc.g26786e8vk.htm
EX-2.1 - EX-2.1 - BioCardia, Inc.g26786exv2w1.htm
Exhibit 99.1
Pro Forma Unaudited Consolidated Financial Information
     The following unaudited pro forma consolidated financial statements have been prepared from the historical financial statements of Cardo Medical, Inc., as adjusted, to give effect to the sale of substantially all of the assets of the Spine Division, which we refer to as the Spine Asset Sale below. The Spine Asset Sale was consummated on April 4, 2011 pursuant to the Asset Purchase Agreement, dated as of April 4, 2011, entered into by Cardo Medical, Inc., Cardo Medical, LLC (Cardo Medical, Inc. and Cardo Medical, LLC are collectively referred to as the “Sellers”) and Altus Partners, LLC (the “Buyer”) pursuant to which the Sellers agreed to sell substantially all of the assets of the Sellers’ spine division to the Buyer in exchange for cash consideration of $3,000,000. The unaudited pro forma consolidated balance sheet as of December 31, 2010 reflects adjustments as if the Spine Asset Sale had occurred on December 31, 2010. The unaudited pro forma consolidated statement of operations for the year ended December 31, 2010 reflect adjustments as if the Spine Asset Sale had occurred on January 1, 2010.
     The unaudited pro forma consolidated financial statements do not purport to present the financial position or results of operations of Cardo Medical, Inc. had the Spine Asset Sale occurred on the dates specified, nor are they necessarily indicative of the results of operations that may be achieved in the future.
     These unaudited pro forma consolidated financial statements should be read in conjunction with Cardo Medical, Inc.’s historical consolidated financial statements and accompanying notes included in its Form 10-K filed on March 31, 2011.

 


 

                         
            Pro Forma        
            Adjustment        
            Effect of        
    December 31,     Spine     Pro Forma  
    2010     Asset Sale     Combined  
            (unaudited)     (unaudited)  
            [A]          
(in ‘000s)
                       
Assets
                       
Current assets
                       
Cash
  $ 127     $ 3,000     $ 3,127  
Accounts receivable, net
    413               413  
Prepaid expenses and other current assets
    99               99  
 
                 
Total current assets
    639       3,000       3,639  
 
                       
Assets held for sale
    4,765       (713 )     4,052  
Deposits
    31               31  
 
                 
Total assets
  $ 5,435     $ 2,287     $ 7,722  
 
                       
Liabilities and Stockholders’ Equity
                       
Current liabilities
                       
Accounts payable and accrued expenses
  $ 1,656     $       $ 1,656  
Note payable — Arthrex
                   
Note payable — related party
    300               300  
Note payable
    200               200  
 
                 
Total liabilities
    2,156             2,156  
 
                       
Stockholders’ equity
                       
Common stock
    230               230  
Additional paid-in capital
    25,773               25,773  
Note receivable from stockholder
    (50 )             (50 )
Accumulated deficit
    (22,674 )     2,287       (20,387 )
 
                 
Total stockholders’ equity
    3,279       2,287       5,566  
 
                 
Total liabilities and stockholders’ equity
  $ 5,435     $ 2,287     $ 7,722  
 
                 
 
[A]   The adjustment reflects the sale of substantially all of the inventory and property and equipment of the Spine Division. Per the Asset Purchase Agreement with Altus Partners, LLC, the total cash consideration amounts to $3,000,000.

 


 

                         
            Pro Forma Adjustment        
    Year Ended     Gain on        
    December 31,     Spine     Pro Forma  
    2010     Asset Sale     Combined  
            (unaudited)     (unaudited)  
            [A]          
(in ‘000s)
                       
Net sales
  $     $     $  
Cost of sales
                 
 
                 
Gross profit
                 
Research and development expenses
                 
Selling, general and administrative expenses
    583             583  
 
                 
Loss from operations
    (583 )           (583 )
Interest income (expense), net
    27             27  
Loss from continuing operations before income tax provision
    (556 )           (556 )
Provision for income taxes
                 
 
                 
Loss from continuing operations
    (556 )           (556 )
Discontinued operations
                       
Loss from discontinued operations
    (10,953 )           (10,953 )
Gain on disposal
          2,287       2,287  
 
                 
Net (loss) income
  $ (11,509 )   $ 2,287     $ (9,222 )
 
                 
 
                       
Basic and diluted (loss) income per share before discontinued operations
    (0.00 )           (0.00 )
Discontinued operations
    (0.05 )     0.01       (0.04 )
Basic and diluted loss per share
  $ (0.06 )   $ 0.01     $ (0.04 )
 
                 
 
                       
Weighted average shares outstanding:
                       
Basic and diluted
    230,293,141       230,293,141       230,293,141  
 
                 
 
[A]   The gain on the spine asset sale represents the difference between the sales price of $3,000,000, less the carrying value of the assets being sold ($713,000).