Kesselman
& Kesselman
Certified
Public Accountants
Trade
Tower, 25 Hamered Street
Tel
Aviv 68125 Israel
P.O
Box 452 Tel Aviv 61003
Telephone
+972-3-7954555
Facsimile
+972-3-7954556
|
Re:
|
Review
of unaudited interim consolidated financial
statements
|
for
the six months ended June 30,
2007
|
June
30,
|
December
31,
|
|||||||||
2007
|
2006
|
2006
|
||||||||
A
s s e t s
|
||||||||||
CURRENT
ASSETS:
|
||||||||||
Cash
and cash equivalents
|
2,451
|
32,172
|
4,400
|
|||||||
Short-term
bank deposits
|
10,185
|
--
|
20,845
|
|||||||
Trading
securities
|
--
|
--
|
102
|
|||||||
Property
and equipment (held for sale) -- net
|
35
|
43
|
18
|
|||||||
Deferred
tax asset
|
--
|
--
|
29
|
|||||||
Other
receivables and prepaid expenses
|
651
|
644
|
702
|
|||||||
T
o
t a l current assets
|
13,322
|
32,859
|
26,096
|
|||||||
EMPLOYEE
SEVERANCE PAY FUNDS
|
42
|
173
|
98
|
|||||||
RESTRICTED
LONG-TERM DEPOSITS
|
53
|
119
|
172
|
|||||||
PROPERTY
AND EQUIPMENT -- net
|
128
|
620
|
490
|
|||||||
INTANGIBLE
ASSETS -- net
|
18
|
32
|
25
|
|||||||
DEFERRED
TAX ASSET
|
--
|
--
|
19
|
|||||||
T
o
t a l assets
|
13,563
|
33,803
|
26,900
|
|||||||
Liabilities
and shareholders’ equity
|
||||||||||
CURRENT
LIABILITIES:
|
||||||||||
Accounts
payable and accrued expenses
|
3,130
|
2,705
|
3,003
|
|||||||
Deferred
gain
|
399
|
399
|
399
|
|||||||
Other
current liabilities
|
565
|
--
|
--
|
|||||||
T
o
t a l current liabilities
|
4,094
|
3,104
|
3,402
|
|||||||
LIABILITY
IN RESPECT OF EMPLOYEE
SEVERANCE
OBLIGATIONS
|
188
|
444
|
340
|
|||||||
DEFERRED
GAIN
|
198
|
598
|
398
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||||
Total
liabilities
|
4,480
|
4,146
|
4,140
|
|||||||
SHAREHOLDERS’
EQUITY:
|
||||||||||
Ordinary
shares of NIS 0.02 par value (authorized 300,000,000 as
of
June 30, 2007, June 30, 2006 and December 31, 2006, issued
and
outstanding 220,154,349, 220,069,801 and 220,124,349
as
of
June 30, 2007, June 30, 2006 and December 31, 2006,
respectively)
|
1,072
|
1,072
|
1,072
|
|||||||
Additional
paid in capital
|
137,583
|
135,667
|
136,611
|
|||||||
Deficit
accumulated during the development stage
|
(129,572
|
)
|
(107,082
|
)
|
(114,923
|
)
|
||||
T
o
t a l shareholders’ equity
|
9,083
|
29,657
|
22,760
|
|||||||
T
o
t a l liabilities and shareholders’ equity
|
13,563
|
33,803
|
26,900
|
/s/
Michael Weiss
|
/s/
Ron Bentsur
|
|
Michael
Weiss
|
Ron
Bentsur
|
|
Chairman
of the
|
Chief
Executive Officer
|
|
Board
of Directors
|
Period
from
|
||||||||||
Six
months ended
|
March
9, 1993*
|
|||||||||
June
30,
|
to
June 30,
|
|||||||||
2007
|
2006
|
2007
|
||||||||
REVENUES:
|
||||||||||
Reimbursed
out-of-pocket expenses
|
--
|
--
|
6,012
|
|||||||
License
|
227
|
227
|
1,320
|
|||||||
227
|
227
|
7,332
|
||||||||
COST
OF REVENUES:
|
||||||||||
Reimbursed
out-of-pocket expenses
|
--
|
--
|
6,012
|
|||||||
License
(with respect to royalties)
|
27
|
27
|
167
|
|||||||
27
|
27
|
6,179
|
||||||||
GROSS
MARGIN
|
200
|
200
|
1,153
|
|||||||
RESEARCH
AND DEVELOPMENT COSTS
|
||||||||||
(includes
non-cash stock option compensation of $66
and
$107, for the six months ended June 30, 2007 and
2006,
respectively)
|
12,118
|
5,008
|
105,237
|
|||||||
L
E S S -
PARTICIPATIONS
|
56
|
--
|
11,006
|
|||||||
12,062
|
5,008
|
94,231
|
||||||||
IN-PROCESS
RESEARCH AND
DEVELOPMENT
COSTS
|
--
|
--
|
1,783
|
|||||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
||||||||||
(includes
non-cash stock option compensation of $892
and
$1,105, for the six months ended June 30, 2007 and
2006,
respectively)
|
2,523
|
2,532
|
37,111
|
|||||||
BUSINESS
DEVELOPMENT COSTS
(includes
non-cash stock option compensation of $11
and
$1, for the six months ended June 30, 2007 and
2006,
respectively, and also includes stock appreciation
rights
compensation of $565 for the six months ended
June
30, 2007)
|
828
|
168
|
5,982
|
|||||||
OPERATING
LOSS
|
15,213
|
7,508
|
137,954
|
|||||||
FINANCIAL
AND OTHER INCOME, net
|
351
|
323
|
8,635
|
|||||||
LOSS
BEFORE INCOME TAXES
|
14,862
|
7,185
|
129,319
|
|||||||
INCOME
TAXES
|
(213
|
)
|
106
|
253
|
||||||
LOSS
FOR THE PERIOD
|
14,649
|
7,291
|
129,572
|
BASIC
AND DILUTED LOSS PER ORDINARY SHARE
|
$
|
0.07
|
$
|
0.04
|
||||||
WEIGHTED
AVERAGE NUMBER OF SHARES USED IN
COMPUTING
BASIC AND DILUTED LOSS PER ORDINARY
SHARE
|
220,145,233
|
183,085,938
|
Ordinary
shares
|
Additional
|
|||||||||
Number
of
|
paid
in
|
|||||||||
shares
|
Amount
|
capital
|
||||||||
BALANCE
AT DECEMBER 31, 2006
|
220,124,349
|
1,072
|
136,611
|
|||||||
CHANGES
DURING THE SIX MONTHS
ENDED
JUNE 30, 2007:
|
||||||||||
Comprehensive
loss - loss for the period
|
--
|
--
|
--
|
|||||||
Non-employee
stock option compensation expenses
|
--
|
--
|
5
|
|||||||
Employee
stock option compensation expenses
|
--
|
--
|
964
|
|||||||
Exercise
of stock options
|
30,000
|
**
|
3
|
|||||||
BALANCE
AT JUNE 30, 2007
|
220,154,349
|
1,072
|
137,583
|
Deficit
|
|||||||
accumulated
|
|||||||
during
the
|
|||||||
development
|
|||||||
stage
|
Total
|
||||||
BALANCE
AT DECEMBER 31, 2006
|
(114,923
|
)
|
22,760
|
||||
CHANGES
DURING THE SIX MONTHS
ENDED
JUNE 30, 2007:
|
|||||||
Comprehensive
loss - loss for the period
|
(14,649
|
)
|
(14,649
|
)
|
|||
Non-employee
stock option compensation expenses
|
--
|
5
|
|||||
Employee
stock option compensation expenses
|
--
|
964
|
|||||
Exercise
of stock options
|
--
|
3
|
|||||
BALANCE
AT JUNE 30, 2007
|
(129,572
|
)
|
9,083
|
||||
Period
from
|
||||||||||
Six
months
|
March
9, 1993*
|
|||||||||
ended
June 30,
|
to
June 30,
|
|||||||||
2007
|
2006
|
2007
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Loss
for the period
|
(14,649
|
)
|
(7,291
|
)
|
(129,572
|
)
|
||||
Adjustments
to reconcile loss to net cash used
in
operating activities:
|
||||||||||
Depreciation
and amortization
|
69
|
114
|
3,141
|
|||||||
Linkage
difference on restricted long-term deposits
|
(2
|
)
|
(4
|
)
|
(9
|
)
|
||||
Acquisition
of in process research and development
|
--
|
--
|
1,783
|
|||||||
Gain
on disposal of property and equipment
|
(53
|
)
|
(25
|
)
|
(92
|
)
|
||||
Increase
(decrease) in liability in respect of employee
severance
obligations
|
(49
|
)
|
35
|
1,187
|
||||||
Impairment
charges
|
95
|
--
|
475
|
|||||||
Gain
from sales of investment securities
|
--
|
--
|
(410
|
)
|
||||||
Other
income related to exchange of shares
|
--
|
--
|
(100
|
)
|
||||||
Loss
from trading securities
|
48
|
--
|
46
|
|||||||
Stock
option based compensation expenses
|
969
|
1,213
|
6,427
|
|||||||
Stock
appreciation rights compensation expenses
|
565
|
--
|
565
|
|||||||
Gain
on amounts funded in respect of employee
severance
pay funds
|
--
|
--
|
(92
|
)
|
||||||
Deferred
tax asset
|
48
|
--
|
--
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Decrease
(increase) in other receivables
and
prepaid expenses
|
5
|
38
|
(604
|
)
|
||||||
Increase
in accounts payable and accrued expenses
|
132
|
449
|
3,049
|
|||||||
Increase
(decrease) in deferred gain
|
(200
|
)
|
(200
|
)
|
597
|
|||||
Net
cash used in operating activities
|
(13,022
|
)
|
(5,671
|
)
|
(113,609
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Decrease
(increase) in short-term deposits
|
10,660
|
--
|
(10,185
|
)
|
||||||
Decrease
(increase) in restricted deposits
|
121
|
(5
|
)
|
(44
|
)
|
|||||
Investment
in investment securities
|
--
|
--
|
(3,363
|
)
|
||||||
Proceeds
from sales of investment securities
|
--
|
--
|
3,773
|
|||||||
Proceeds
from sales of trading securities
|
54
|
--
|
54
|
|||||||
Employee
severance pay funds
|
(6
|
)
|
(12
|
)
|
(915
|
)
|
||||
Purchase
of property and equipment
|
(47
|
)
|
(16
|
)
|
(4,089
|
)
|
||||
Proceeds
from disposals of property and equipment
|
288
|
33
|
540
|
|||||||
Acquisition
in respect of license and purchase of assets
|
--
|
--
|
(548
|
)
|
||||||
Net
cash provided by (used in) investing activities
|
11,070
|
--
|
(14,777
|
)
|
Period
from
|
||||||||||
Six
months
|
March
9, 1993*
|
|||||||||
ended
June 30,
|
to
June 30,
|
|||||||||
2007
|
2006
|
2007
|
||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Issuance
of share capital - net of share issuance expenses
|
--
|
24,391
|
128,734
|
|||||||
Exercise
of share warrants and stock options
|
3
|
92
|
2,103
|
|||||||
Proceeds
from long-term debt
|
--
|
--
|
399
|
|||||||
Proceeds
from short-term debt
|
--
|
--
|
50
|
|||||||
Repayment
of long-term debt
|
--
|
--
|
(399
|
)
|
||||||
Repayment
of short-term debt
|
--
|
--
|
(50
|
)
|
||||||
Net
cash provided by financing activities
|
3
|
24,483
|
130,837
|
|||||||
NET
INCREASE (DECREASE) IN CASH AND
CASH
EQUIVALENTS
|
(1,949
|
)
|
18,812
|
2,451
|
||||||
BALANCE
OF CASH AND CASH EQUIVALENTS AT
BEGINNING
OF PERIOD
|
4,400
|
13,360
|
--
|
|||||||
BALANCE
OF CASH AND CASH EQUIVALENTS AT
END
OF PERIOD
|
2,451
|
32,172
|
2,451
|
|||||||
|
|
|
||||||||
Supplementary
information on investing and financing
|
|
|
|
|||||||
activities
not involving cash flows -
|
|
|
|
|||||||
Issuance
of ordinary shares in respect of license, and
purchase
of assets
|
--
|
--
|
1,391
|
|||||||
Conversion
of convertible subordinated debenture into shares
|
--
|
--
|
1,700
|
|||||||
|
|
|
||||||||
Supplemental
disclosures of cash flow information:
|
|
|
|
|||||||
Income
taxes paid
|
166
|
63
|
623
|
|||||||
Interest
paid
|
--
|
--
|
350
|
XTL BIOPHARMACEUTICALS LTD. | ||
|
|
|
Date: August 23, 2007 | By: | /s/ Ron Bentsur |
Ron Bentsur |
||
Chief
Executive Officer
|