SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-K

FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

(Mark One)

ý

ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended: December 31, 2005.

OR

¨

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from                         to                          

x                              ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended: December 31, 2004.

OR

o                                 TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from     to  

MEDICSIGHT, INC.

(Exact Name of Registrant as Specified in its Charter)

Delaware

0-26886

13-4148725

(State or Other Jurisdiction

(Commission

(I.R.S. Employer

of Incorporation or Organization)

(Commission

File Number)

(I.R.S. Employer

Identification No.)

46 Berkeley Square, London, W1J 5AT, United Kingdom

(Address of Principal Executive Offices) (Zip Code)

011-44-20-7598-4070

(Registrant’s Telephone Number, Including Area Code)

 

Securities registered under section 12(b) of the Exchange Act:  Not applicable

Securities registered under section 12(g) of the Exchange Act:  Common Stock,stock, par value $0.001 per share

Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  ¨        No  ý

Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act.            Yes  ¨        No  ý

Check whether the issuer: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file), and (2) has been subject to such filing requirements for the past 90 days.      Yes  xý        No  o¨

Indicate by check mark if disclosure of delinquent filers is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.       oý

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer.

Large Accelerated Filer ¨

Accelerated filer ¨

Non-accelerated Filer ý

Indicate by check mark whether the registrantRegistrant is an accelerated filera shell company (as defined in Exchange Act Rule 12b-2)12b-2 of the Act).          Yes       o¨      No      xý

The aggregate market value of the common equitystock of Medicsight, Inc. held by non-affiliates of the registrant was $17,238,922$14,036,705 based on the average bid and asked prices of such common equity as of June 30, 2004.2005.

APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PAST FIVE YEARS

Check whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court.   Yes    o      No    o

APPLICABLE ONLY TO CORPORATE REGISTRANTS

As of March 29, 20052006 the number of shares of Common Stock,common stock, par value $0.001 per share, of Medicsight, Inc. issued and outstanding was 33,571,127.

DOCUMENTS INCORPORATED BY REFERENCE

None.37,667,883.

 





 

NOTE REGARDING FORWARD LOOKING STATEMENTS

This Annual Report on Form 10-K, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7, contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they never materialize or prove incorrect, could cause the results of Medicsight, Inc and its consolidated subsidiaries (the “Company”) to differ materially from those expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be deemed forward-looking statements, including any projections of revenue, gross margin, expenses, earnings or losses from operations, synergies or other financial items; any statements of the plans, strategies and objectives of management for future operations, including the rate of market development and acceptance of medical imaging technology; the execution of restructuring plans; any statement concerning developments, performance or industry rankings relating to products or services; any statements regarding future economic conditions or performance; any statements of expectation or belief; and any statements of assumptions underlying any of the foregoing. The risks, uncertainties and assumptions referred to above include the performance of contracts by suppliers, customers and partners; employee management issues; the difficulty of aligning expense levels with revenue changes; and other risks that are described herein, including but not limited to the specific risks areas discussed in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of this report, and that are otherwise described from time to time in the Company’s Securities and Exchange Commission reports filed after this report. The Company assumes no obligation and does not intend to update these forward-looking statements.

The Company’s main operating currency is UK sterling (£).

NOTE REGARDING NUMBER OF SHARES AND SHARE PRICES

On January 27, 2004, the Company amended its Certificate of Incorporation, increasing the number of shares the Company is authorized to issue from 25,000,000 shares to 40,000,000.

On July 31, 2003, the Company amended its Certificate of Incorporation, reducing the number of shares the Company is authorized to issue from 100,000,000 shares to 25,000,000.

1





PART I

ITEM 1.BUSINESS.

General

Medicsight, Inc. (formerly HTTP Technology, Inc.) and its subsidiaries are collectively referred to in this report as the “Company”. Our business objective is to conceive, develop and commercialize innovative medical imaging applications derived from our core technology through our majority-owned subsidiary, Medicsight PLC (“MS-PLC”).

We werewas originally incorporated as a Utah corporation in 1977. On December 19, 2000, we entered into an Agreement1977 and Plan of Merger with our wholly owned subsidiary HTTP Technology, Inc., awas re-incorporated in Delaware corporation, and thereby effected a re-incorporation of the company from Utah to Delaware.in 2000. All references in this report to “the Company”, “we” or “us” refer to Medicsight, Inc., and subsidiaries. The Company has two primary business objectives:

                  To conceive, develop and commercialize innovative medical imaging applications derived from our core technology known as Medicsight CAD.

                  To establish a global online community for medical imaging professionals (to be known as MedicExchange) with a rich selection of specialist clinical content for registered users combined with a product marketplace where medical imaging vendors can sell their solutions online.

During 2005 the resultant Delaware corporationCompany initiated a plan of disposal of the Lifesyne scanning business which was subsequently sold in November 2005 and subsidiaries, whereits results are reflected as discontinued operations.

During the context concerns events which occurredyear ended December 31, 2005 the Company raised $12,035,000 (net of commission and expenses) by issuing 3,327,000 restricted shares of common stock.

The Company raised a further $3,600,000 (net of commission and expenses) on or afterJanuary 13, 2006 by issuing 1,000,000 restricted shares of common stock and is reflected as common stock subscribed but unissued at December 19, 2000, and to HTTP Technology, Inc.,31, 2005. The Company had received the Utah corporation and subsidiaries, where the context concerns events which occurredfunds prior to the December 19, 2000. 31, 2005 and is reflected as cash held for common stock subscribed but unissued at December 31, 2005.

These private placements were underwritten by Asia IT Capital Investments Limited (“Asia IT”), a related party. Asia IT received commissions of $1,630,000 on the above private placements.

On July 31, 2003,March 17, 2006 the Company reduced its authorized share capital from 100,000,000raised a further $990,000 (net of commission and expenses) by issuing 275,000 restricted shares to 25,000,000 shares. On January 27, 2004,of common stock. Asia IT earned commissions of $110,000 on the Company increased its authorized share capital from 25,000,000 shares to 40,000,000 shares.above private placement.

During the year ended December 31, 2004 the Company raised $23,310,000 (net of commission and expenses) by issuing 8,579,000 restricted shares of common stock. Between January 1, 2005 and March 10, 2005 the Company has issued a further 504,000 shares of stock at $4.00 per share raising a further $1,814,000 (net of commissions). These private placements were underwritten by Asia IT, Investments Limited (“Asia IT”), a related party. Asia IT received commissions of $2,410,000 on the above private placement.

During the year ended December 31, 2003 the Company issued 3,333,333 restricted

The Company’s authorized share capital is 40,000,000 shares of common stock, in a $10,000,000 private placement underwritten by Asia IT.par value $0.001. At March 27, 2006, 37,667,883 shares of common stock had been issued.

Our business is focused on the medical imaging applications derived from our core technology. We have concluded the process of incorporating all research, software development, and management and marketing activities related to our medical imaging initiatives into MS-PLC. In November 2001, assets were transferred from our other subsidiaries to MS-PLC, and the costs incurred on the development of the Medicsight™ system, our state-of-the-art digital disease detection software system comprising MedicColon™, MedicHeart™, MedicLung™, Colon CAR™ and Lung CAR™.

On October 28, 2002, the Company’s name was changed from HTTP Technology, Inc. to Medicsight, Inc.

We maintain our corporate offices at 46 Berkeley Square, London, W1J 5AT, United Kingdom, telephone +44
+44 (0) 207-598-4070, facsimile: +44 (0) 207-598-4071.

Business Strategy

We are developers of software technology for medical diagnostic applications such as Computer Aided Detection (“CAD”) and Computer Assisted Reader (“CAR”) software products in differing business models.

We have four principal operating subsidiaries: Medicsight PLC (“MS-PLC”), Lifesyne UK Limited (“Lifesyne”), Medicsight U.S.A., Inc (“MS-US”) (previously Lifesyne U.S.A.) and, Medicsight (International) Limited (“MIL”) and Medic Exchange, Inc (“MDX”) (previously known as Medicsight On-line, Inc (“MOL”).

2



Lifesyne UK Limited (“Lifesyne”) was sold to an independent third party in November 2005 and is reported as discontinued operations. In addition Medicsight Asset Management Limited (“MAM”) will ceaseceased operations induring the next few months.year.

MS-PLC. Our majority-owned subsidiary, MS-PLC, is currently engaged in efforts to commercialize a state-of-the-art digital expert recognition software system for digital data derived from medical imaging hardware.the groups CAD products (“Medicsight CAD”). At December 31, 2005 and December 31, 2004, the Company owned 70,677,300 ordinary shares in MS-PLC, constituting


81.8% of the outstanding shares. At December 31, 2003 the Company owned 68,677,300 shares in MS-PLC. The increase is due to MS-PLC issuing 2,000,000 shares to the Company on June 30, 2004 to settle debt of $3,240,000 due by MS-PLC to the Company. This transaction resulted in an increase to the minority interest in MS-PLC of $459,000.

Lifesyne UK.   Lifesyne is a wholly owned subsidiary of MS-PLC that was established in September 2002 for the purpose of providing a branded operating entity for the United Kingdom and Ireland markets. Lifesyne operates scanning centers in the United Kingdom. As the Company has decided to focus on the delivery of software, no further development of the Lifesyne strategy is envisaged beyond the Company’s current scanning requirements. We are now focusing Lifesyne on the rapid acquisition of patient scan data necessary to enable our expert software to refine its characterization capabilities.

MS-US. MS-US (previously Lifesyne US) is also a wholly owned subsidiary of MS-PLC, was established to
co-ordinate operations in the United States of America and is based in Nashville, Tennessee.

MIL.MIL, a wholly owned subsidiary of MS-PLC, was established to co-ordinate operations outside the United States of America and Europe and is based in Geneva, Switzerland. It has

MDX. MDX, a majority-owned subsidiary, incorporated in Delaware is currently engaged in developing the online business – “MedicExchange” and began operating in January 2006. The Company owns 90% of MDX and 10% is owned by Compile Nominees Limited, a company registered in Gibraltar, who is assisting MDX with the development of the portal.

Lifesyne. Lifesyne was a wholly owned non-core subsidiary of MS-PLC that was established a further office in China.September 2002 to provide scanning services and thereby acquire patient CT scan data necessary to test and validate the Medicsight CAD software. Lifesyne operated one scanning center in Westminster, London. On November 10, 2005, we sold Lifesyne to an independent third party for approximately $450,000. At that time the net assets of Lifesyne totaled approximately $844,000 leading to an impairment loss of approximately $394,000.

Revenues and operating losses for Lifesyne follow:

 

 

December 31, 2005

 

$(000)
December 31, 2004

 

December 31, 2003

 

Revenues

 

$

427

 

$

538

 

$

276

 

Operating losses

 

$

1,084

 

$

1,563

 

$

1,155

 

Loss from impairment

 

$

394

 

$

582

 

$

 

MAM. MAM is also a wholly owned subsidiary of MS-PLC that was established in September 2002 for the purpose of acquiring fixed assets on behalf of the operating entities in the group. As Lifesyne’s strategy changed MAM’s business was limited so all assets were transferred to MS-PLC or Lifesyne at market value or fully impaired on December 31, 2004. The impairment relating to the assets transferred to Lifesyne in Fiscal 2004 or areis included in the processdiscontinued items above. MAM has ceased trading now that all of being sold to interested third parties. MAM will cease operations in the next few months once allits assets arehave been disposed of.

Medicsight

MedicExchange

MedicExchange is being established to provide medical imaging professionals with a global online community containing a variety of relevant clinical papers, training materials and content. This combined with a multi-vendor online sales channel for diagnostic, treatment and surgery planning solutions will give these professionals access to information and products that they otherwise would have difficulty accessing. We believe that our low cost, on demand, digitally downloadable model is unique in this sector.

MedicExchange will offer medical imaging software company.vendors a single channel through which they can access a large community of medical imaging professionals globally in order to sell and market their product solutions. MedicExchange is scheduled to be available in mid-2006.

3



Product Benefits

MedicExchange will provide vendors the opportunity to sell a variety of applications directly to radiologists in an efficient and low-cost manner (web-based downloads). MedicExchange will offer traditional pricing plans in addition to flexible “per use” pricing. This decreases the financial purchasing risk and setup times for radiologists by giving them an attractive pricing model via an online channel.

MedicExchange will seek to add value for the radiologists by delivering a centralized meeting place for clinical information, information collaboration and training services.

MedicExchange intends to cover the following imaging specialty areas: Women’s Imaging, Cardiology, Gastroenterology, Thoracic, Orthopedic and Neurology.

Market Opportunity

Radiologists expect frequency of computed tomography (“CT”) procedures to grow by over 35% over the next five years (source: Frost & Sullivan research). Traditional original equipment manufacturers (“OEM”) typically control the access to these applications and charge high per unit price points (typically $50,000 to $200,000). These high price points create long sales cycles. The Company’s core technology is focused“per use” pricing model removes this obstacle to purchase. Online product purchasing and downloads create a flexible, on developing automatic detectiondemand usage model.

Radiologists state a preference for the concept of a “per use” pricing model and analyticalweb-based downloadable tools. Over 80% would consider a dedicated internet portal for their area of specialty a useful service (source: Frost & Sullivan research).

What differentiates the company?

By creating strong relationships with our 3rd party partner vendors MDX intends to develop the clinical information and contacts, provide products and product demonstrations, training and support that will result in MedicExchange achieving its aim to be the leading global portal for clinical vendors and professionals.

MedicExchange aims to provide essential information, training and collaborative tools to attract customers, enable them to use the demonstration applications, purchase the applications and retain them as repeat users.

The MedicExchange portal will be a global distribution portal (initially with websites in the U.S., Europe and Asia). We believe that the MedicExchange could materially change the way in which new medical products reach the market. Other websites in the area, in our view, have not been able to take full advantage of the expressed desire in the medical community for portals, such as the MedicExchange, because their product offerings are limited compared tothose of MedicExchange.

Medicsight CAD

Medicsight CAD products help clinicians to improve their ability to diagnoseidentify, measure, and treat diseases.analyze suspicious pathology, such as colorectal polyps and lung lesions. For the last four years, the Company has been working on developing advanced technical algorithms in this area throughemploying a team of over 30 scientists, image processing experts and software developers.

Medicsight

To date, MS-PLC has focused so far on 3 therapeutic areas—threetwo of the leading causes of premature death, lung cancer coronary heart disease and colorectal cancer. Between them, these diseases are responsible for over 8.5 million premature deaths globally. There’sThere is increasing evidence in all three areas that early detection leads to an improved life expectancyexpectancy. Developing technology that enables early detection of lung and this factcolorectal cancers has been a core focus of our product development. However, our

4



MS-PLC’s technology is applicablescalable to many other disease areas. We have plans to further extend our technologies to new areas of abdominal imaging such as liver during 2006.

The Company’s CAD products include ColonCAD Application Programming Interface (“API”), the first CAD technology available for CT colonography, and LungCAD API. Medicsight CAD software is provided to medical imaging partners as an integrated solution and will also be available online through MedicExchange directly to clinicians.

Product benefits

Medicsight CAD products enable radiologists to read CT scans using a “concurrent-read” approach. Unlike “second-read” software, in which software is used after radiologists complete their primary review, concurrent-read software enables radiologists to review the original, “unfiltered” images side-by-side simultaneously, with a software-enhanced image showing regions of interest.  MS-PLC believes that using CAD in a concurrent-read capacity increases colonic polyp and lung nodule detection efficiency by minimizing the impact on existing radiology workflows while providing valuable additional information to the radiologist.

In terms of clinical practice and therefore market segmentation, our products can be split between diagnostic treatment and screening;

“Diagnostic” products; incidental “disease detection” and “disease tracking”. These products have been designed to be used in symptomatic patients but to detect other diseases and we are already startingincidental to planthose for such potential expansionwhich the investigation was originally requested. Subsequently, these incidentally identified lesions may be tracked so that their progress may be monitored by measurement.

Screening” products; population screening of asymptomatic patients. CAD CT seeks to provide a cost effective solution to identify certain diseases sufficiently early to make population screening programs more cost effective in the applicationterms of our products.life years saved.

The Company

Market Opportunity

MS-PLC has to date primarily focused on multi slice computed tomography (“CT”)CT scan analysis. In the world today, there are over 120 million scans done a year. Over a third of these are conducted in the U.S and, of that number, around seven million scans are lung scans and approximately one million are heart scans.U.S. These are nearly all diagnostic scans—scans – that is, scans on patients with symptoms. When screening of asymptomatic patients begins (scans of patients without specific symptoms), we expect these figures are expected to increase dramatically. The Company’s technology is equally applicable to magnetic resonance imaging

For colorectal cancer (“MRI”CRC”) and Medicsight has begun research into brain diseases with a leading global institution.alone, the market opportunity can be summarized as follows:

Mission Statement

CRC Screening in Medicsight Core Geographics (USA, Europe, China, Japan)

Total population

2,070,000,000

At risk population (50 yrs+ M/F)

455,400,000

Assume 50% of population uptake to screen for CRC

227,000,000

Assume 10% of this population screened using computed tomographic colonography (“CTC”) (suggested figure as quoted at 5th international congress VC, Boston).

22,700,000

Potential market opportunity assuming a $50 charge per scan

$

1.1billion

The Company aims be a leading global supplier of medical imaging analysis software, through5



·       Focusing on developing our core technology

·       Creating a global network of leading medical partners


·       Developing industry best data collection programmes and validation studies

·       Staying ahead of the competition by continuously developing our databases, technology and products

Corporate Strategy Objectives

·       Developing the broadest range of detection and analysis products in CT and MRI technology

·       Working with third parties to develop the necessary distribution channels

·       Developing a strategic presence in Asia

·       Making selective acquisitions/partnerships that broaden

·        Product range/rate of product development

·        Geographic scope

·        The skills base

What differentiates the CompanyCompany.

MS-PLC delivers to the market innovative products that are clinically developed and supported by leading scientists and physicians. We are 100% focused in our field and in delivering our vision, which is to take CAD software beyond detection to diagnosis and patient management. This is a clearly differentiating position from the competition who are more focused on detection only. To make this claim, the Company needs to be able to combine:have:

·                                          World leading scienceCommercial agreements with key distribution partners that allow the efficient and cost effective delivery of our products to the market

·                                          World leading medical expertiseOnline distribution model through MedicExchange

·                                          The largest patientHigh performance CAD for Colon and scanLung

                                          CE and FDA approvals

                                          Support from a network that includes some of the leading scientists and physicians

                                          Access to large clinical databases

                                          Significant investment in the protection of our intellectual property

How does this evidence itself?

As far as science is concerned, we have had over 30 PhDs

                                          Contracts signed with TeraRecon, Inc, Viatronix, Inc and software engineers working on developing the core algorithms for the last four years. We believe we have developed more sophisticated tools than others currently available in the market place. The key to reliable detection and to accurate measurement is accurate boundary identificationVital Images, Inc.

                                          Letters of the suspect lesion. If your software does not distinguish the lesion from the wall tissue, it is self evident that you will not be able to reliably detect or accurately measure; this is where we have focused much of our scientific development.

In each of the therapeutic areas, heart, lung and colon, we are working in, we have attracted many of the world’s leading radiologists, including Drs Henschke and Yankelvitz from Cornell, the leading world opinions in lung cancer screening and also Drs Pickhardt and Nugent who conducted the ground breaking colon study published in New England Medical Journal in December 2003. Doctors of this caliber are integral to our product strategy and our data collection strategy.

The third area, after science and medical expertise, is data; data is crucial to the training and testing of our products; the more data you have the better your product performance and we have, we believe access to the world’s largest lung and colon scan databases; however, it’s not just quantity of data that counts, our databases include the proven outcomes (cancers) and patient management histories so analysing these will allow us to go beyond basic nodule or polyp detection. As the databases grow and our access to them increases, it will enable the Company to continue to stay ahead of the field in the area of data acquisition and thus improve the development of the Company’s software products—a clearly sustainable point of differentiation.


Product Portfolio

Our products currently target three therapeutic areas: colon, lung and heart.

Medicsight introducedintent (“LOI”) signed with a number of innovationsother partners including Barco

                                          National Cancer Centre (“NCC”), Tokyo agreed to the market in 2004:conduct all MS-PLC Japanese Clinical Studies

·                                          The first approved joint read detection productsBeijing Cancer Institute (“BCI”), Beijing agreed to conduct all MS-PLC Chinese Clinical Studies

·                                          The first colon detection productRadiological Society of North America (“RSNA”) 2005 – Medicsight multi-partner Integrated CAD launch

·                                          The first adjustable filter system to allow radiologists to adjust their settings to suite their requirementsRSNA 2005 – Seven peer reviewed papers accepted for presentation

Medicsight was the first company to use the term, Computer Assisted Reader™ or CAR™, a term gaining much industry usage now. CAR signifies “joint-read” software that assists radiologists in detecting and evaluating lesions or nodules found during CT scans of the lung or colon. Unlike current “second-read” software, in which software is employed after radiologists have completed their reviews, joint-read software enables the radiologist to review “unfiltered” images side-by-side and simultaneously with software-enhanced regions of interest. For a radiologist reviewing up to 600 images from a single CT scan, the joint-read capability saves time and aids in the evaluation of nodules.

There is increasing evidence in all three areas that early detection may lead to improved life expectancy and this has been a core focus of our product development. However, our technology is applicable to many other diseases and we are already starting to plan for this.

In terms of clinical practice and therefore market segmentation, the products can be split between diagnostic treatment and screening;

Diagnostic; incidental detection and” disease tracking” products.   These are products designed for symptomatic patients to detect disease incidentally (for example when a patient is being scanned for another symptom/disease), and then subsequently track disease progress and monitor treatment effectiveness. The primary applications in this area are Lung nodule tracking and Heart calcium scoring though the Company believes there will be a growing requirement for polyp tracking in the colon as CT colonography becomes more established

Screening” products; for population screening of asymptomatic patients.   There is much evidence to demonstrate that the early detection of colon, lung and heart disease leads to an improved life expectancy. CAD CT will provide a cost effective solution in identifying these diseases early enough to significantly alter the economics of population screening programs in these areas.                                          MedicExchange online distribution launches mid-2006

In October 2004, MS-PLC received clearance from the U.S. Food and Drug Administration (“FDA”) for its Colon CAR™ product, an image analysis software tool that is used with CT colonography (“virtual colonoscopy”) to assist radiologists in searching for and measuring potential colorectal polyps. Virtual colonoscopy uses a CT scanner to generate both two-dimensional and three-dimensional views of inside of the colon so is non-invasive, as opposed to the traditional colonoscopy, in which a viewing instrument is physically inserted into the bowel. Colon cancers most often start when malignant cells form within polyps attached to the inner surface of the large bowel. Detection and removal of these polyps can prevent them from becoming cancerous.

Medicsight Colon CAR™ works by using MS-PLC’s CAR technology to deploy a series of filters against image data derived from CT colonographies. These filters highlight spherical areas of the image as small as 5 mm or the size of a small pea, which could be potential polyps. The radiologist is also able to manually highlight any irregularities for closer inspection. Once suspect polyps are found, the software can precisely identify the boundaries and features and show them in 3D with a volume measurement, diameter, shape and location. This allows the radiologist to accurately review and track any growth in the polyps.


In July 2004, MS-PLC received clearance from the FDA and Conformité Europeène (“CE”) certification for its Lung CAR™ product; an image analysis software tool that assists radiologists in evaluating lesions or nodules found during CT scans of the lung. MS-PLC’s Lung CAR™ is the first “joint-read” software available for CT lung scans.

Lung CAR™ works by deploying a series of filters against the image data derived from CT scans. The software has a number of automatic and manual measurement tools to aid diagnosis, including 3D volume measurement and the ability to review follow up scans and doubling times.

The Company’s heart product, MedicHeart received FDA approval in November 2003. MedicHeart is a software application for annotating MSCT scans of the heart used by radiologists to identify coronary artery calcium (“CAC”). The reason we consider that this software product is superior to other products in its category is due to its extensive segmentation capabilities, which enable the radiologist to accurately extract the CAC boundary and therefore accurately measure it. This means that the radiologist can accurately track CAC growth or regression.

Business Development

In November 2004 MS-PLC announced that it hadhas signed lettersnon–exclusive agreements with TeraRecon, Inc (for the distribution of intent with Agfa-Gevaert N.V.both LungCAD and ColonCAD), Viatronix, Inc (for the distribution of both LungCAD and a commercial agreement withColonCAD) and Vital Images, for globalInc (for the distribution of MS-PLC’s medical imaging software products.Colon CAD). These agreements are the firstpart of their kind for Medicsight and represent a major step forward inthe the Company’s plans to commercialize its advanced imaging technology on a worldwide basis. The intentMS-PLC CAD software is to incorporate MS-PLC’s softwareintegrated into the threepartner companies’ existing product offerings.

TeraRecon has successfully integrated MS-PLC’s ColonCAD and LungCAD software was demonstrated at the exhibitor booths into TeraRecon’s flagship Aquarius family of Agfa, Vital Images, and Viatronix duringmedical imaging. The combined TeraRecon / Medicsight imaging system made its debut in November 2005 at the annual meeting of the Radiological Society of North America (RSNA) that was held at the end of November 2004(“RSNA”) in Chicago, Illinois.

Viatronix has successfully integrated MS-PLC’s ColonCAD and LungCAD software into its V3D TM Colon and V3DTM Explorer software applications. This was shown at the RSNA conference in Chicago in November 2005.

Vital Images will be integratinghas successfully integrated MS-PLC’s Colon CAR™CAD software into its CT colon product InnerviewGI™. The letterColonography application which is part of intentthe VitreaTM software package. This was also shown at the November 2005 RSNA conference in Chicago.

6



In addition to these signed by Viatronix andpartnerships, MS-PLC includes MS-PLC’s Lung CAR™ and Colon CAR™ software. The letter of intent with Agfa is for all three products.

On the marketing side the Company achieved success in 2004,discussion with a significant number of articlesother major imaging companies in North America and Europe and is looking to have further announcements in the medical press concerning the Companynear future.

In Japan, we expect to finalize agreements for distribution of MS-PLC LungCAD and its products culminating in being voted “Best Industry Newcomer” by AuntMinnie (www.auntminnie.com) at the Radiological Society of North America 2004 conference. These articles can be viewed on our website: www.medicsight.com.

Expanding distribution

Medicsight aims to build on the progress made in 2004 by announcing new distribution partnerships in 2005; these will both expand the geographic scope and depth of our market penetration. The Company’s aim is for an additional three to five partners to be signed up during 2005, not justColonCAD are expected in the US but also in the key Asia markets. coming months.

The companyCompany sees Japan and China in particular, as strategically important; significantimportant in terms of future growth and believes that the extensive business development has already taken place thatand commitment of opening offices in these countries should lead to further opportunities and announcements in these areas in 2006.

Regulatory Process

In order to release new products into a specific market, MS-PLC must gain regulatory approvals for its Medicsight CAD products. In the first halfU.S., the Food and Drug Administration (“FDA”) is the regulatory authority. In Europe, regulatory approval is gained through Conformité Europeène (“CE”) marking. The procedure used and timescales involved differ depending on the region but fundamentally each region requires evidence of the year in those areas.

Expanding product range and range of technologies

Whilst there isproducts being developed under a significant ongoing investment in internal new product development programmes, the company is always seeking to build on its leading position. The market for advanced software applications is still embryonic, its ultimate structure still to be defined; we aim to be one of the leaders and drivers of change and ultimately one of the consolidators in the sector.

Medicsight has stated as part of its corporate objectives that it will expand its operations via acquisition to fill in gaps in technology or product. Duringstrict quality management system. In October 2005 we aim to put this into practice; a number


of interesting targets have been identified already that will enhance our abilities to offer innovative, integrated clinical solutions to our partners. We believe we are in an excellent position to leverage our strong financial base and develop differences betweengained ISO 13485:2003 certification confirming the competition and ourselves in this way. MS-PLC is also reviewing other potential distribution channels including a web-based browser.

International Advisory Board

As the Company’s strategy has evolved, in particular, following the decision to concentrate our efforts on software development andMS-PLC’s compliance with international product distribution, we have acted to align our medical advisory mechanisms to the new circumstances. The Company has therefore set up three International Advisory Boards (“IAB”). The IABs have recruited and will continue to recruit individuals with the relevant expertise to become members and encourage the involvement of the radiologists undertaking beta testingquality standards. All of our products providing dataare designed, built, distributed and supported to this level of quality control.

MS-PLC can follow one of two routes to obtain FDA approval for software developmentits products: a pre-market notification (“510(k)”) or a pre-market assessment (“PMA”). A 510(k) application is submitted when the product is substantially equivalent to an existing legally marketed device. A PMA is required for higher risk products and participatingis the more stringent route which requires scientific evidence to demonstrate that the product is safe and effective for its intended use.

For European CE approvals, a company is required to be regularly audited by an external notified body to demonstrate an effective quality system. If successful, the company may then label its products with CE mark.

Markets such as China and Japan have their own regulatory bodies but these often require companies outside of these markets to show evidence of an existing CE or FDA approval for a product before gaining approval in the local market.

MS-PLC has a significant amount of experience in preparing, submitting and gaining regulatory approvals for its products. In the US, MS-PLC has existing FDA 510(k) approvals for its LungCAR and ColonCAR products and has approvals pending for the recent ColonCAD and LungCAD releases. In Europe, MS-PLC has CE approval for all released products and is regularly audited by an external notified body. MS-PLC is seeking approvals for its ColonCAD and LungCAD products in Japan and China. As each new product is prepared for release, MS-PLC’s internal regulatory team prepares the regulatory documentation for each market in order to allow that product to be marketed and sold.

Because MS-PLC manages the approval process, its business partners can rapidly integrate and release their own products containing Medicsight CAD technology more quickly than if they had to gain all the approvals independently.

We regard our extensive experience in successfully obtaining European and FDA approvals as a valuable asset of the Company. We believe this experience will be useful in our scientific program.

Some members of the original Medical Board have accepted appointmentsefforts to theobtain approval for our products in new IABs. New members will include persons with relevant expertise from the United States, Germany, France, Italy,markets such as China and Japan. The IABs are co-chaired by Dr. John Costello (MS-PLC’s medical director), who reports back to the MS-PLC Board; however, much of the scientific advice and leadership will be provided through a co-chairman, chosen from the IAB members.

Terms of Reference of the International Advisory Board

The IABs will meet twice a year and fulfill the following roles:7



·       Advise on the development and application of Medicsight CT image analysis software in the territories represented.

·       Provide links to users of CT image analysis systems in their respective territories.

·       Assist in investor relations on an international basis.

·       Advise on, and participate in, clinical development programs for the Company’s software.

·       Act as advisors in relation to regulatory submissions for the Company’s products.

·       Advise on sources of library data (CT scans) to support training and development of the Company’s software.

Objectives of the International Advisory Board

The objectives of the IAB meetings may be varied from time-to-time, as agreed with MS-PLC, but will include the following:

·       Ensure that members have a full understanding of the Medicsight technology and are motivated to participate in its development and application, both locally and internationally.

·       Ensure that the clinical development program is compatible with local clinical practice.

·       Ensure that the clinical development program is compatible with local regulatory guidelines.

·       Obtain insight into local issues with respect to marketing of the Company’s products.

Risk Factors

We cannot assure you that the Company will be successful in commercializing the Medicsight™ system,Medicsight CAD products or the MedicExchange portal, or if such a system isthe products or the portal are commercialized, that its usethey will be profitable to the Company. We face


obstacles in commercializing our core technologythe Medicsight CAD products and the MedicExchange portal and in generating operating revenues such as but not limited to, successful development, testing of and gaining regulatory approval for the technology.detailed below.

The Company does not believe that there is currently any comparable system that is competitive with the Medicsight™ system.Medicsight CAD products. There are computer-aided diagnostic systems that operate in the field, but, in our view, such other systems are overlymore dependent than ours on human resources to carry out the analysis, as noneanalysis. We are not aware of other systems in the field that have the automated capability of the Medicsight™ system.our products.

The Company has had only a limited operating history and no revenues from its continuing operations upon which an evaluation of its prospects can be made. The Company’s prospects must be considered keeping in mind the risks, expenses and difficulties frequently encountered in the establishment of a new business in an ever-changingconstantly changing industry. There can be no assurance that the Company will be able to achieve profitable operations.operations in the foreseeable future or at all.

The Company has identified a number of other specific risk areas that may affect the Company’s operations and results in the future:

Technical Risks. The Medicsight™Medicsight CAD system may not deliver the levels of accuracy and reliability needed, or the development of such accuracy and reliability may be delayed.

Market Risks. The market for the Medicsight™ systemMedicsight CAD products and MedicExchange may be slower to develop or smaller than estimated or it may be more difficult to build the market than anticipated. The medical community may resist the Medicsight™ systemMedicsight CAD and MedicExchange products or be slower to accept itthem than we expect. Revenues from the Lifesyne™ scanning centersMedicsight CAD and the licensing of the Medicsight™ systemMedicExchange may be delayed or costs may be higher than expected which may result in the Company requiring additional funding.

Regulatory Risks. The Medicsight™Medicsight CAD system is subject to regulatory requirements in both the United States Europe, Japan, China and Europe. Approvalsour other targeted markets. Necessary regulatory approvals may not be obtained or may be delayed ordelayed. We may incur substantial additional cost to the Medicsight™ system.in obtaining regulatory approvals for our products in our targeted markets.

Competitive Risks. There are a number of groups and organizations, such as software companies in the medical imaging field, scanner manufacturers, screening companies and other healthcare providers that may develop a competitive offering to the Medicsight™ system.Medicsight CAD and MedicExchange. In addition these competitors may have significantly greater resources than the Company. We cannot make any assurance that they will not attempt to develop such offerings, that they will not be successful in developing such offerings or that any offerings they do develop will not have a competitive edge over Medicsight CAD and MedicExchange.

Financial Risk. The Company has incurred significant operating losses since inception and has generated no revenues from continuing operations. As a result, the Medicsight™ system.Company has generated negative cash flows from operations and has an accumulated deficit at December 31, 2005. The Company is operating in a developing industry based on new technology and its primary source of funds to date has been through the issuance of securities and borrowed funds. The Company is currently seeking additional funding and is actively developing the technology in order to bring it to market. While the Company is optimistic and believes appropriate actions are being taken, there can be no assurance that management’s efforts will be successful or that the products the Company develops and markets will be accepted by consumers.

Corporate Structure. The Company’s corporate structure may make it more difficult or costly to take certain actions. The Company conducts substantially all its business through MS-PLC, a U.K. public company which is 81.8% owned by the Company, and through MS-PLC’s subsidiaries in the United Kingdom and the United States and through MDX, which is 90% owned by the Company. Although the Company and MS-PLC share directors and management, they are required to comply with corporate governance and other laws and

8



rules applicable to public companies in the United Kingdom and the United States.  Should the Company propose to take any action, such as a transfer or allocation of assets or liabilities between the Company and MS-PLC, the Company would have to take into consideration the potentially conflicting interests of the Company’s stockholders and the minority stockholders of MS-PLC.  This may deter the Company from taking such actions that might otherwise be in the best interest of the Company or cause the Company to incur additional costs in taking such actions. MS-PLC would not be able to pay dividends or make other distributions of profits or assets to the Company without making pro rata payments or distributions to the minority stockholders of MS-PLC.  Although neither MS-PLC nor the Company has plans to pay dividends or make distributions to its shareholders, the Company’s corporate structure may deter MS-PLC and the Company from doing so in the future. This risk will also apply to MDX as it begins its operations this year as the Company owns 90% of MDX’s equity.

Foreign Exchange Risks. As the Company’s operating currency is UK sterling (£) and its financial statements are reported in US Dollars, the Company’s assets and liabilities and its results of operations are affected by movements in the $: £ exchange rate.

Other Risks. The Company’s ability to deliver its software could be hindered by risks such as the loss of key personnel or the patents and trademarks being successfully challenged or credit facilities being reduced or terminated by lenders.

Employees

As of March 21, 2005,27, 2006, the Company and its subsidiaries had 6659 employees, all of whom are full-time employees. Our employees are not part of a union. We believe that we have an excellent relationship with our employees.

Patents and Trademarks

Protection of our proprietary technology and our rights over that technology, from copy or unchallenged and improper use, is essential to our future success. Any challenges to, or disputes concerning, our core technology may result in great expense to us, delays in bringing products to market


and disruption of our focus on our core activities. They may also result in loss of rights over our technology or the right to operate in particular markets due to adverse legal decisions against us.

The Company has filed patent applications in the United Kingdom, the United States, the European Patent Office and under the International Patent Cooperation Treaty (which currently has approximately 70128 member countries) covering the application of our core technology. However, wetechnologies and their applications. We have not as yet been granted any patents. In addition, we are in the process of preparing to filerecently filed new patent applications covering our MedicColon™, MedicHeart™,technology of both Medicsight CAD and MedicLung™ products. WeMedicExchange and intend to continue filing new applications in the future.  Although prior art searches have been carried out, we cannot provide assurance that any or all of these patents will be granted or that they will not be challenged, or that rights granted to us would actually provide us with advantage over our competitors. Prior art searches have taken place, and theThe Company believes that we will not infringe any currentactively reviews third party patents.patents but is not currently aware of any that our products will infringe.

We have filed applications to register “Medicsight”TM, “Lifesyne”TM  MedicColon”™, “MedicHeart”™“Medicsight Colon Screen”TM, “MedicLung”™“Medicsight Heart Screen”TM,  “Medicsight Lung Screen”TM, “Colon CAR”™, “Lung CAR”™ and, “Computer Assisted Reader” TM and “Medicsight ImageView” TM as trademarks in the United Kingdom, the European Community and the United States. These trademarks are essentialimportant to the corporate identity that we are seeking to create in connection with the Medicsight™ system.Medicsight CAD.

Failure to register appropriate patents, copyrights or trademarks in any jurisdiction may impede our ability to create brand awareness in our products, result in expenses in pursuing or our rights with respect to our intellectual property, or result in lost revenues through delays incurred due to intellectual property disputes. Where we may be required to purchase licenses from sellers with prior rights in any country, we cannot assure you that we will be able to do so at a commercially acceptable cost.

9



Research and Development

Under United States generally accepted accounting principles, untilcosts incurred in connection with the technology is determineddevelopment of software products that are intended for sale are accounted for in accordance with Statement of Financial Accounting Standards No. 86, “Accounting for the Costs of Computer Software to be feasible,Sold, Leased, or Otherwise Marketed”. Costs incurred prior to technological feasibility being established for the product are expensed as incurred. Technological feasibility is established upon completion of a detailed program design or, in its absence, completion of a working model. Thereafter, all related researchsoftware production costs can be capitalized and development expenditures must be expensed rather than capitalized. Oncesubsequently reported at the softwarelower of unamortized cost or net realizable value. Capitalized costs are amortized based on current and future revenue for each product with an annual minimum equal to the straight-line amortization over the remaining estimated economic life of the product. Amortization commences when the product is determined as feasible (commercially viable), expenditure may be capitalized. available for general release to customers.

The Company has concluded that capitalizing such expenditureexpenditures on completion of a working model was inappropriate because of the difficulty in allocating costs accurately among the products and versions being developed as technical and development staff are moved from product to product and version to version on a regular basis. Therefore the Company did not incur any material software production costs and therefore has decided to expense all research and development costs. The Company’s research and development costs are comprised of staff and consultancy costs expensed on the Medicsight™Medicsight CAD system.

The Company’s expenditures on research

During 2005, 2004 and development comprise of staff2003 the Company expended $2,363,000, $2,972,000 and consultants employed in the development of the Medicsight™ system. During the twelve months ended December 31, 2004, December 31, 2003 and December 31, 2002, we expended $2,972,000, $2,498,000 and $1,239,000 respectively for research and development expenses for the Medicsight™ system.its products. We cannot predict the amount of additional expenditures that will be necessary prior to achieving commercialization of our products.

Major Customers

In Fiscal 2004 and Fiscal 2003,2005 the Company’s gross revenues from operations were derived solely from the Company’s Lifesyne™discontinued scanning operations. The Company derived its 2002 revenues from software maintenance.

Governmental Regulation

The Medicsight™ system

Medicsight CAD has been designed to analyze digital data from medical scanners, such as CT, MRI and CAT scans, and provides improved analysis to enable the clinician to identify areas of possible abnormality. The Medicsight™ systemMedicsight CAD will be subject to governmental regulation in the United Kingdom, Europe and the United States. We are not currently certain of the level of regulation that will be applied to the Medicsight™ systemMedicsight CAD in any specific jurisdiction. The level of governmental regulation in the


jurisdictions in which we engage, or expect to engage, in business may vary. Any such regulation could delay the commercial introduction of the Medicsight™ systemMedicsight CAD and could significantly increase our costs of operations.

General

Our corporate address is 46 Berkeley Square, London W1J 5AT, United Kingdom. Our telephone number is 011-44-20-7598-4070.
+44-20-7598-4070. Our Internetweb address is http://www.medicsight.com.www.medicsight.com. Information on our website is not deemed to be a part of this Annual Report.

ITEM 2.PROPERTIES.

We maintain our corporate offices at 46 Berkeley Square, London W1J 5AT, United Kingdom. The office is comprised of 9,642 square feet. We do not have a formal, written lease for these offices. Until June 30, 2003, rent was paid quarterly in advance to a property management company, Berkeley Square Ventures Limited, which in turn collects the rent for InternationalYang Cellulose Company Limited (“ICCL”YCCL”) (previously International Cellulose Company Limited), the entity that holds the lease on the property. Subsequent to June 30, 2003, rent has been paid directly to ICCL.YCCL. In November 2001, ICCLYCCL was acquired by Macniven and Cameron Equity Holdings Limited (“M&C”) (previously STG Holdings PLC (“STG”)PLC), a major shareholder of the Company. We have additional satellite offices in Nashville, Tennessee, Japan and China.

We operate one Lifesyne™ scanning center at our flagship center in Westminster, London. The Ravenscourt test center in West London, which is surplus to requirements, has been closed and its assets have been transferred to other companies in our group or are currently for sale to third parties.

10



ITEM 3.LEGAL PROCEEDINGS.

The Company is involved with various legal actions and claims arising in the ordinary course of business. Management believes that the outcome of any such litigation and claims will not have a material effect on the Company’s financial position or results of operations.

ITEM 4.SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

None.

10




PART II

ITEM 5.MARKET FOR REGISTRANT’S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

Market Information

The shares of our Commoncommon stock have been quoted on the American Stock areExchange (www.amex.com) since December 19, 2005. The common stock is trading under the symbol “MGT”.

Prior to December 19, 2005 the Company’s common stock was quoted on the OTC-Bulletin Board, maintained by the National Association of Securities Dealers, Inc. The Common Stock is tradingInc under the symbol “MSHT”.

The following table sets forth the range of high and low bid information for Medicsight, Inc Common Stockcommon stock for each quarter within the last two fiscal years, after giving effect to the 2002 stock split.years:

 

 

Bid Quotations ($)

 

Period

 

 

 

High

 

Low

 

2005

 

 

 

 

 

January 1 to March 29

 

5.15

 

4.85

 

2004

 

 

 

 

 

First Quarter

 

4.60

 

3.20

 

Second Quarter

 

4.75

 

4.48

 

Third Quarter

 

4.85

 

4.40

 

Fourth Quarter

 

5.50

 

4.35

 

2003

 

 

 

 

 

First Quarter

 

5.55

 

2.55

 

Second Quarter

 

3.50

 

1.75

 

Third Quarter

 

3.95

 

2.70

 

Fourth Quarter

 

3.84

 

3.10

 

 

 

Bid Quotations ($)

 

Period

 

High

 

Low

 

 

 

 

 

 

 

As quoted on the American Stock Exchange

 

 

 

 

 

2006

 

 

 

 

 

January 1 to March 27

 

5.00

 

4.70

 

2005

 

 

 

 

 

December 19 to December 31

 

5.00

 

5.00

 

 

 

 

 

 

 

As quoted on the OTC-Bulletin Board

 

 

 

 

 

2005

 

 

 

 

 

October 1 to December 18

 

5.00

 

4.95

 

Third Quarter

 

5.05

 

4.85

 

Second Quarter

 

5.50

 

4.90

 

First Quarter

 

5.15

 

4.85

 

 

 

 

 

 

 

2004

 

 

 

 

 

Fourth Quarter

 

5.50

 

4.35

 

Third Quarter

 

4.85

 

4.40

 

Second Quarter

 

4.75

 

4.48

 

First Quarter

 

4.60

 

3.20

 

11



 

These over-the-counter market quotations reflect inter-dealer prices, without retail mark-up, markdown or commission and may not necessarily represent actual transactions.

As of March 29, 2005,27, 2006, there were 899907 holders of record of the Company’s Common Stock.common stock.

Dividends

The Company has never declared or paid cash dividends on the Common Stock.common stock. The Company currently intends to retain earnings, if any, to support its growth strategy and does not anticipate paying cash dividends in the foreseeable future. Payment of future dividends, if any, will be at the discretion of the Company’s Board of Directors after taking into account various factors, including the Company’s financial condition, operating results, current and anticipated cash needs and plans for expansion.

Securities Authorized for Issuance Under Equity Compensation Plans

All the Company’s Equity Compensation Plans are issued by our majority-owned subsidiary, MS-PLC and not the Company to employees of MS-PLC. All securities that are issuable under these plans are MS-PLC shares. MS-PLC’s shares are not currently quoted on any recognized stock exchange. All MS-PLC’s equity plans allow employees the option to purchase MS-PLC’s shares at £1.00 ($1.65).

On March 20, 2003, the Company’s majority-owned subsidiary,Board of Directors of MS-PLC approved the Medicsight PLC Share Option Plan. The Plan providesa stock option plan “A” for the issuance of up toits employees and reserved 4,000,000 shares of MS-PLC common stock.its stock for issuance upon exercise of options granted under this plan. On April 30, 2003, MS-PLC granted options over 2,828,600 shares of MS-PLC to its employees. At December 31, 2005 there were 1,872,500 options outstanding and 100% of the options issued were exercisable under this plan.

On September 30, 2004, MS-PLC granted options over 3,400,500 shares of MS-PLC to its employees under a stock option plan “B”. At December 31, 2005, there were 2,043,700 options outstanding and 70% of the options issued were exercisable under this plan.

On June 30, 2005, MS-PLC granted options over 230,000 shares of MS-PLC to its employees under a stock option plan “C”, which was subsequently adopted by the Board of Directors of MS-PLC on August 15, 2005. At December 31, 2005, there were 230,000 options outstanding and none of the options issued were exercisable under this plan. Options issued under this plan vest equally after the Plan.grantee has been employed for 12, 24 and 36 months.

The termCompany has elected to adopt the disclosure only provisions of Statement of Financial Accounting Standards No. 123, “Accounting for Stock-Based Compensation” as amended by SFAS No. 148, “Accounting for Stock-Based Compensation - Transition and Disclosure - an amendment of FASB Statement No. 123”, and measures the MS-PLCcost for MS-PLC’s employee stock options granted expire 10 years aftercompensation plan by using the grant date. Theaccounting methods prescribed by APB Opinion No. 25, “Accounting for Stock Issued to Employees”, which allows that no compensation cost be recognized unless the exercise price of the options andgranted is lower than the fair market value of the Company’s stock at date of grant. Accordingly, no stock-based employee compensation cost is reflected in net loss, as all options granted had an exercise price equal to the market pricevalue of MS-PLC’sthe underlying common stock aton the date of grant was £1.00 ($1.65). Under provisions of APB 25, no compensation expense has been recorded.grant.

12



The following table summarizes the MS-PLC Stock Option and activity:

 

 

Stock Options Outstanding

 

 

 

Shares

 

Exercise
Price
Per Share

 

Weighted
Average
Exercise
Price

 

Balance January 1, 2003

 

 

 

 

 

 

 

 

Granted

 

2,828,600

 

 

$

1.65

 

 

 

$

1.65

 

 

Forfeited

 

(452,900

)

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

Outstanding December 31, 2003

 

2,375,700

 

 

$

1.65

 

 

 

$

1.65

 

 

Granted

 

 

 

 

 

 

 

 

Forfeited

 

(400,450

)

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

Outstanding December 31, 2004

 

1,975,250

 

 

$

1.65

 

 

 

$

1.65

 

 

Options exercisable at:

 

 

 

 

 

 

 

 

 

 

 

December 31, 2004

 

1,094,250

 

 

$

1.65

 

 

 

$

1.65

 

 

 

 

Stock Options Outstanding

 

 

 

Shares

 

Exercise
Price Per
Share

 

Weighted
Average
Exercise
Price

 

 

 

 

 

 

 

 

 

Balance January 1, 2004

 

 

 

 

Granted

 

2,375,700

 

$

1.65

 

$

1.65

 

Forfeited

 

(400,450

)

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding December 31, 2004

 

1,975,250

 

$

1.65

 

$

1.65

 

 

 

 

 

 

 

 

 

Granted

 

3,630,500

 

$

1.65

 

$

1.65

 

Forfeited

 

(1,459,550

)

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding December 31, 2005

 

4,146,200

 

$

1.65

 

$

1.65

 

 

 

 

 

 

 

 

 

Options exercisable at: December 31, 2005

 

3,362,850

 

$

1.65

 

$

1.65

 

 

Following is a summary of the status of stock options outstanding at December 31, 2005:

 

 

 

 

Outstanding Options

 

Exercisable Options

 

 

 

Exercise
Price

 

Number

 

Weighted
Average
Remaining
Contractual
Life

 

Weighted
Average
Exercise
Price

 

Number

 

Weighted
Average
Exercise
Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“A” Options

 

$

1.65

 

1,872,500

 

1 year 

 

$

1.65

 

1,872,500

 

$

1.65

 

“B” Options

 

$

1.65

 

2,043,700

 

1 year 

 

$

1.65

 

1,490,350

 

$

1.65

 

“C” Options

 

$

1.65

 

230,000

 

2 years 

 

$

1.65

 

0

 

$

1.65

 

 

 

 

 

4,146,200

 

 

 

 

 

3,362,850

 

 

 

As of January 1, 2006 the Company has adopted Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (“SFAS 123R”). SFAS 123R requires the recognition of the fair value of stock-based compensation in net income. Stock-based compensation primarily consists of stock options and performance awards. Stock options are granted to employees at exercise prices equal to the fair market value of our stock at the dates of grant.

13



Recent Sales of Unregistered Securities

Regulation S Placements.

Between January 1, 20042005 and September 30, 2004December 31, 2005 the Company issued 8,204,0003,327,000 shares of common stock at $3.00$4.00 per share to a number of institutional investors and private individuals as part of a private placement raising approximately $22,185,000$12,035,000 net of commissions payable to Asia IT, a related party.party, and expenses. The shares of common stock were issued without registration in reliance upon the exemption provided by Section 4(2) of the Securities Act of 1933. The funds raised were used to fund ongoing operations and the acquisition of property and equipment at its subsidiary,by MS-PLC and group.its subsidiaries.

On July 12, 2004January 13, 2006 the Company issued 250,0001,000,000 shares of common stock at $3.00$4.00 per share to a number of institutional investors and private individuals as part of a private placement raising approximately $3,600,000 net of commissions payable to Asia IT, as part settlement of outstanding commissions due to Asia IT.a related party, and expenses The shares of common stock were issued without registration in reliance upon the exemption provided by Section 4(2) of the Securities Act of 1933. The funds raised were used to fund ongoing operations and the acquisition of property and equipment by MS-PLC and its subsidiaries.

On July 21, 2004March 17, 2006 the Company issued 125,000275,000 shares of common stock at $3.00$4.00 per share to a number of institutional investors and private individuals as part of a private placement raising approximately $990,000 net of commissions payable to Asia IT, as part settlement of the line of credit with Asia IT.a related party, and expenses. The shares of common stock were issued without registration in reliance upon the exemption provided by Section 4(2) of the Securities Act of 1933. The funds raised were used to fund ongoing operations and the acquisition of property and equipment by MS-PLC and its subsidiaries.

12

14





ITEM 6.SELECTED FINANCIAL DATA.

The selected financial data set forth below have been derived from the consolidated financial statements of the Company and the related notes thereto. The statement of operations data for the five years ended December 31, 20042005 and the balance sheet data as of December 31, 2005, 2004, 2003, 2002 2001 and 20002001 are derived from the consolidated financial statements of the Company as at December 31, 2005, 2004, 2003, 2002 and 2001 which have been audited by Amper, Politziner & Mattia, P.C., independent registered public accountants (consolidated financial statements as at December 31, 2004, 2003 and 2002 and 2001) and Arthur Andersen, independent auditors (consolidated financial statements as at December 31, 2000).accountants. The following selected financial data should be read in conjunction with the Company’s consolidated financial statements and the related notes thereto and “Management’s Discussion and Analysis and Results of Operations”, which are included elsewhere herein.

 

 

2004

 

2003

 

2002

 

2001

 

2000

 

 

 

(all figures in $ thousands except per share data)

 

Operating revenues

 

$

538

 

$

276

 

$

82

 

$

225

 

$

514

 

Net loss

 

(15,030

)

(10,096

)

(98,834

)

(44,563

)

(7,551

)

Net loss per common share ($)

 

(0.49

)

(0.45

)

(5.12

)

(2.40

)

(0.62

)

Total Assets

 

21,041

 

17,649

 

15,430

 

87,920

 

30,497

 

Long term obligations

 

223

 

306

 

42

 

19

 

6,030

 

Dividends declared per common share ($)

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 

13




(all figures in $ thousands except per share data)

 

2005

 

2004

 

2003

 

2002

 

2001

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues – continuing operations

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

(10,738

)

(12,885

)

(8,941

)

(98,844

)

(45,845

)

Loss from discontinued operations

 

(1,478

)

(2,145

)

(1,155

)

(69

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(12,216

)

(15,030

)

(10,096

)

(98,913

)

(45,845

)

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share from continuing operations

 

$

(0.31

)

$

(0.42

)

$

(0.40

)

$

(5.12

)

$

(2.47

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

24,486

 

$

21,041

 

$

17,649

 

$

15,430

 

$

87,920

 

 

 

 

 

 

 

 

 

 

 

 

 

Long term obligations

 

$

6

 

$

223

 

$

306

 

$

42

 

$

19

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share ($)

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 

ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

Except for historical information, the material contained in this Management’s Discussion and Analysis and Results of Operations is forward-looking. The Company’s actual results could differ materially from the results discussed in the forward-looking statements, which include certain risks and uncertainties. These risks and uncertainties include the rate of market development and acceptance of medical imaging technology, the unpredictability of the Company’s sales cycle, the limited revenues and significant operating losses generated to date, and the possibility of significant ongoing capital requirements.

The Company’s main operating currency is UK sterling (£).

The Company has identified a number of specific risk areas that may affect the Company’s operations and results in the future. We cannot assure you that the Company will be successful in commercializing the Medicsight CAD products or the MedicExchange portal, or if the products or the portal are commercialized, that they will be profitable to the Company. We face obstacles in commercializing the Medicsight CAD products and the MedicExchange portal and in generating operating revenues as detailed below.

The Company does not believe that there is currently any comparable system that is competitive with the Medicsight CAD products. There are computer-aided diagnostic systems that operate in the field, but, in

15



our view, such other systems are more dependent than ours on human resources to carry out the analysis. We are not aware of other systems in the field that have the automated capability of our products.

The Company has had only a limited operating history and no revenues from its continuing operations upon which an evaluation of its prospects can be made. The Company’s prospects must be considered keeping in mind the risks, expenses and difficulties frequently encountered in the establishment of a new business in constantly changing industry. There can be no assurance that the Company will be able to achieve profitable operations in the foreseeable future or at all.

The Company has identified a number of specific risk areas that may affect the Company’s operations and results in the future:

Technical Risks. The Medicsight™ systemMedicsight CAD may not deliver the levels of accuracy and reliability needed, or the development of such accuracy and reliability may be delayed.

Market Risks. The market for the Medicsight™ systemMedicsight CAD and MedicExchange may be slower to develop or smaller than estimated or it may be more difficult to build the market than anticipated. The medical community may resist the Medicsight™ systemMedicsight CAD and MedicExchange products or be slower to accept it than we expect. Revenues from the Lifesyne™ scanning centersMedicsight CAD and the licensing of the Medicsight™ systemMedicExchange may be delayed or costs may be higher than expected which may result in the Company requiring additional funding.

Regulatory Risks. The Medicsight™Medicsight CAD system is subject to regulatory requirements in both the United States Europe, Japan, China and Europe. Approvalsour other targeted markets. Necessary regulatory approvals may not be obtained or may be delayed ordelayed. We may incur substantial additional cost to the Medicsight™ system.in obtaining regulatory approvals for our products in our targeted markets.

Competitive Risks. There are a number of groups and organizations, such as software companies in the medical imaging field, scanner manufacturers, screening companies and other healthcare providers whichthat may develop a competitive offering to the Medicsight™ system.Medicsight CAD and MedicExchange. In addition these competitors may have significantly greater resources than the Company. We cannot make any assurance that they will not attempt to develop such offerings, that they will not be successful in developing such offerings or that any offerings they do develop will not have a competitive edge over Medicsight CAD and MedicExchange.

Financial Risk. The Company has incurred significant operating losses since inception and has generated no revenues from continuing operations. As a result, the Medicsight™ system.Company has generated negative cash flows from operations and has an accumulated deficit at December 31, 2005. The Company is operating in a developing industry based on new technology and its primary source of funds to date has been through the issuance of securities and borrowed funds. The Company is currently seeking additional funding and is actively developing the technology in order to bring it to market. While the Company is optimistic and believes appropriate actions are being taken, there can be no assurance that management’s efforts will be successful or that the products the Company develops and markets will be accepted by consumers.

Corporate Structure. The Company’s corporate structure may make it more difficult or costly to take certain actions. The Company conducts substantially all its business through MS-PLC, a U.K. public company which is 81.8% owned by the Company, and through MS-PLC’s subsidiaries in the United Kingdom and the United States and through MDX, which is 90% owned by the Company. Although the Company and MS-PLC share directors and management, they are required to comply with corporate governance and other laws and rules applicable to public companies in the United Kingdom and the United States.  Should the Company propose to take any action, such as a transfer or allocation of assets or liabilities between the Company and MS-PLC, the Company would have to take into consideration the potentially conflicting interests of the Company’s stockholders and the minority stockholders of MS-PLC.  This may deter the Company from taking such actions that might otherwise be in the best interest of the Company or cause the Company to incur additional costs in taking such actions. MS-PLC would not be able to pay dividends or make other distributions of profits or assets to the Company without making pro rata payments or distributions to the minority stockholders of MS-PLC.  Although neither MS-PLC nor the Company has plans to pay dividends or make distributions to its shareholders, the Company’s corporate

16



structure may deter MS-PLC and the Company from doing so in the future. This risk will also apply to MDX as it begins its operations this year as the Company owns 90% of MDX’s equity.

Foreign Exchange Risks. As the Company’s operating currency is UK sterling (£) and its financial statements are reported in US Dollars, the Company’s assets and liabilities and its results of operations are affected by movements in the $: £ exchange rate.

Other Risks. The Company’s ability to deliver its software could be hindered by risks such as the loss of key personnel or the patents and trademarks being successfully challenged or credit facilities being reduced or terminated by lenders.

RESULTS OF OPERATIONS

Fiscal Year Ended December 31, 2005 vs. Fiscal Year Ended December 31, 2004

Research and Development. The Company’s research and development expenses for Fiscal 2005 were $2,363,000 as compared to $2,972,000 for Fiscal 2004. The decrease of $609,000 was due to reduction in the numbers of staff required for the development of the products. The Company’s research and development costs were comprised of staff and consultancy costs expensed on the development of MS-PLC’s software products.

Selling, General and Administrative Expenses. The Company’s selling, general and administrative expenses from continuing operations for Fiscal 2005 were $9,300,000 as compared to $10,578,000 for Fiscal 2004. The decrease of approximately $1,300,000 was due to a number of factors:

                  Salaries and directors’ and sub-contractors’ compensation declined from $5,009,000 in Fiscal 2004 to $4,595,000 in Fiscal 2005 due to reduction in staff numbers and the reduction of sub-contractors costs (re-structuring of the medical boards).

                  Rent, rates and service charges declined from $1,623,000 in Fiscal 2004 to $1,418,000 due to the Company requiring less space in 46 Berkeley Square in 2005.

                  Other savings include travel (due to Company’s review of its requirements in 2005 - $154,000), the cessation of the clinical trial in 2004 and subsequent reduction in medical images costs ($440,000) and a reduction in depreciation following 2004’s impairment review ($348,000).

For Fiscal 2005, the Company did not record an impairment charge from continuing operations. For Fiscal 2004, the Company recorded an impairment to MAM’s property and equipment of $386,000 which relates to the closure of the Ravenscourt centre. This was as a result of the decision to transfer MAM’s assets to MS-PLC and Lifesyne or sell to independent third parties at open market value or fully impair, as its business opportunities were limited due to the change in strategy by Lifesyne.

Impairment Loss on Investments. For Fiscal 2005 there was no impairment charge on investments as compared to Fiscal 2004 where the Company incurred an impairment loss on investments of $70,000 relating to the impairment in the carrying value of Eurindia PLC (“Eurindia”). The Company based this impairment on information provided by Eurindia’s management.

Income Tax Benefit Realized. In Fiscal 2005, MS-PLC received $858,000 relating to a tax credit paid by the United Kingdom taxation authorities under its R&D tax relief scheme for small and medium. The basis for the R&D relief is to encourage the development of new technologies and is only applicable to the research and development of a new technology and not a product.

17



The tax credit relates to expenditures incurred between November 2001 and December 2003. The Company did not accrue for any potential tax credit for Fiscal 2004 as it has determined that the completion date of the new technology occurred at the end of Fiscal 2003.

Discontinued operations. The revenues from the Company’s discontinued Lifesyne’s scanning operations for Fiscal 2005 was $427,000 as compared to $538,000 for Fiscal 2004. The reduction was due mainly to the 10 month trading period in Fiscal 2005.

The selling, general and administrative expenses from the Company’s discontinued Lifesyne’s scanning operations for Fiscal 2005 was $1,527,000 as compared to $2,101,000 for Fiscal 2004. The reduction was mainly due to a reduction in staff and the 10 month trading period in Fiscal 2005.

For Fiscal 2005, the Company recorded impairment of $394,000 against property and equipment related to the discontinued Lifesyne operations. For Fiscal 2004, the Company recorded impairment of $582,000 against property and equipment related to the discontinued Lifesyne operations.

Net Loss and Net Loss per Share. Net loss was $12,216,000 for Fiscal 2005 compared to a net loss of $15,030,000 for Fiscal 2004. Net loss per share for Fiscal 2005 was $0.36, based on weighted average shares outstanding of 34,224,023, compared to $0.49 for Fiscal 2004, based on weighted average shares outstanding of 30,853,734. The decrease in net loss for Fiscal 2005 is principally due to reduction in selling, general and administrative costs and the realized income tax benefit.

The loss from continuing operations was $10,738,000 for Fiscal 2005 compared to a loss from continuing operations of $12,885,000 for Fiscal 2004. Loss per share from continuing operations for Fiscal 2005 was $0.31, based on weighted average shares outstanding of 34,224,023, compared to $0.42 for Fiscal 2004, based on weighted average shares outstanding of 30,853,734.

Note As the Company’s operating currency is UK sterling (£) its results of operations are affected by changes in the $: £ rates used to translate the revenues and costs. For Fiscal 2005 the average rate was $1.80: £1.00 and for Fiscal 2004 the rate was $1.83: £1.00, a decrease of 1.7%.

Contractual Obligations and Commitments. As of December 31, 2005, the Company was party to a capital lease obligation in the amount of $25,000 for motor vehicles. The obligation for the vehicle lease requires monthly payments of $1,700, including interest, through April 2007. The underlying vehicles secure the lease.

On May 25, 2005, the Company’s discontinued Lifesyne operations settled the outstanding capital lease obligation for its scanner which was subsequently sold. The outstanding capital lease obligation was $286,000 as of December 31, 2004.

The Company’s corporate offices are at 46 Berkeley Square, London W1J 5AT, United Kingdom. There is no formal, written lease for these offices (see ITEM 2 on page 10). Rental costs for 46 Berkeley Square are expected to be approximately $600,000 per annum. The Company has service offices in U.S.A., Japan and China with notice periods of between one and three months to cancel.

Fiscal Year Ended December 31, 2004 vs. Fiscal Year Ended December 31, 2003

Revenues.   For Fiscal 2004 the Company’s gross revenues from operations were $538,000. For Fiscal 2003, the Company’s gross revenues from operations were $276,000. The Company’s revenue in Fiscal 2004 and Fiscal 2003 was derived from the Company’s Lifesyne™ scanning operations. The increase was due to growth in the number of scans undertaken.

Research and Development. The Company’s research and development expenses for Fiscal 2004 were $2,972,000 as compared to $2,498,000 for Fiscal 2003. The Company’s research and development costs


were comprised of staff and consultancy costs expensed on the development of the Medicsight™ system and the lung, colon and heartMedicsight CAD products. The Company expenses all research and development costs. The Company has concluded that capitalizing such expenditureincrease was inappropriate because of the difficulty in assigning costs accuratelydue to the various software products and versions being developed in that technical and development staff are moved from product to product and version to version on a regular basis.Company outsourcing additional resources where required.

Selling, General and Administrative Expenses. The Company’s selling, general and administrative expenses from continuing operations for Fiscal 2004 were $13,261,000$10,578,000 as compared to $10,279,000$8,848,000 for Fiscal 2003. Professional fees, including consulting services, were $879,000 in Fiscal 2004 as compared to $1,116,000 in Fiscal 2003.

18



The amount of salaries and directors’ and sub-contractors’ compensation was $7,931,000increased to $5,009,000 in Fiscal 2004 and $6,111,000from $3,579,000 in Fiscal 2003. The amount of the increase is due to increases in staff numbers and sub-contractors (including medical board members and radiologists) as the Company has expanded. Other charges include service charges and rates for property leasing of $522,000 in Fiscal 2004 and $443,000 in Fiscal 2003, and rent of $1,101,000 in Fiscal 2004 and $909,000 in Fiscal 2003. The rent increase was due to a full year of rent due on the Westminster site. In Fiscal 2004 the Company incurred costs of $1,484,000$1,458,000 related to marketing and public relations and $487,000 relating to the clinical trials as compared to $1,299,000 and $492,000, respectively, in Fiscal 2003.

For Fiscal 2004, the Company recorded an impairment to MAM’s property and equipment of $968,000.$386,000 which relates to the closure of the Ravenscourt center. This was as a result of the decision to transfer MAM’s assets to MS-PLC and Lifesyne or sell to independent third parties at open market value or fully impair, as itsMAM’s business opportunities were limited due to the change in strategy by Lifesyne. No impairment charge was recorded in Fiscal 2003.

Depreciation and Amortization Expense.   Depreciation charge in Fiscal 2004 was $779,000 as compared to $631,000 in Fiscal 2003. The increase is principally due to the depreciation of the assets acquired for the Lifesyne™ centers as they became operational.

Impairment Loss on Investments.For Fiscal 2004, the Company incurred an impairment loss on investments of $70,000 relating to the impairment in the carrying value of Eurindia PLC (“Eurindia”).The. The Company based this impairment on information provided by Eurindia’s management.

For Fiscal 2003, the Company incurred an impairment loss on investments of $95,000 relating to the impairments in the carrying value of Eurindia PLC (“Eurindia”) and Strategic Intelligence PLC (“SI-PLC”). Eurindia was impaired by $59,000 based on Eurindia’s management’s assessment of the value of its portfolio at $0.72 per share. The Company fully impaired its investment in SI-PLC of $36,000, as the Company was unable to obtain any information or representations from SI-PLC as to the fair value.

Discontinued operations. Revenues from the Company’s discontinued Lifesyne scanning operations for Fiscal 2004 were $538,000 as compared to $276,000 for Fiscal 2003. The increase was due to growth in the number of scans undertaken.

The Company’s selling, general and administrative expenses from the discontinued Lifesyne’s scanning operations for Fiscal 2004 was $1,527,000 as compared to $1,155,000 for Fiscal 2003.

For Fiscal 2004, the Company recorded impairment of $582,000 against property and equipment related to the discontinued Lifesyne operations. For Fiscal 2003 there was no impairment loss.

Net Loss and Net Loss per Share. Net loss was $15,030,000 for Fiscal 2004 compared to a net loss of $10,096,000 for Fiscal 2003. Net loss per share for Fiscal 2004 was $0.49, based on weighted average shares outstanding of 30,853,734, compared to a net loss per share of $0.45 for Fiscal 2003, and based on weighted average shares outstanding of 22,203,126. The increase in net loss for Fiscal 2004 is principally due increase in staff costs, the effects of an appreciation of 11.6% in the $: £ exchange rate (see note below) and the limited share of the losses attributable to the minority interest.

The loss from continuing operations was $12,885,000 for Fiscal 2004 compared to a loss from continuing operations of $8,941,000 for Fiscal 2003. Loss per share from continuing operations for Fiscal 2004 was $0.42, based on weighted average shares outstanding of 30,853,734, compared to $0.40 for Fiscal 2003, based on weighted average shares outstanding of 22,203,126.

Note As the Company’s operating currency is UK sterling (£) the Resultsits results of Operationsoperations are affected by significant changes in the $: £ rates used to translate the revenues and costs. For Fiscal 2004 the average rate was $1.83: £1.00 and for Fiscal 2003 the rate was $1.64: £1.00, an increase of 11.6%.

Contractual Obligations and Commitments.   As of December 31, 2004, the Company was party to capital lease obligations in the amount of $286,000 for a scanner and $44,000 for motor vehicles. The obligations for the scanner lease require quarterly payments of $24,000, including interest, through March 2008. The obligations for the vehicle lease require monthly payments of $1,700, including interest, through April 2007. The underlying equipment secures both leases.

19



The Company’s corporate offices are at 46 Berkeley Square, London W1J 5AT, United Kingdom. There is no formal, written lease for these offices (see ITEM 2 above). Rental costs for 46 Berkeley Square are approximately $570,000 per annum.

The Company has a property lease for the Lifesyne center at Westminster. The Company has a draft lease covering Ravenscourt, which is currently unsigned.

Future minimum obligations under these arrangements are as follows:

For the year ending December 31,

 

 

 

Property
Leases

 

Total

 

 

 

($’000)

 

($’000)

 

2005

 

 

507

 

 

 

507

 

 

2006

 

 

507

 

 

 

507

 

 

2007

 

 

507

 

 

 

507

 

 

2008

 

 

144

 

 

 

144

 

 

2009 and thereafter

 

 

89

 

 

 

89

 

 

 

Fiscal Year Ended December 31, 2003 vs. Fiscal Year Ended December 31, 2002

Revenues.   For Fiscal 2003 the Company’s gross revenues from operations were $276,000. For Fiscal 2002, the Company’s gross revenues from operations were $82,000. The Company’s revenue in Fiscal 2003 was derived from the Company’s Lifesyne™ scanning operations. The Company’s revenues in Fiscal 2002 were delivered principally from software maintenance. Revenues from software maintenance ceased in Fiscal 2002, as the company that provided these services was sold to an independent third party on October 28, 2002.

During Fiscal 2002 the Company had two customers that represented 98.8% of its revenues. The customers were Commonwealth Secretariat, which accounted for 67.1% of sales, and Texaco Ltd., which accounted for 31.7% of sales.

Research and Development.   The Company’s research and development expenses for Fiscal 2003 were $2,498,000 as compared to $1,239,000 for Fiscal 2002. The Company’s research and development costs were comprised of staff and consultancy costs expensed on the development of the Medicsight™ system. The Company expenses all research and development costs. The Company has concluded that capitalizing such expenditure was inappropriate because of the difficulty in assigning costs accurately to the various software products and versions being developed in that technical and development staff are moved from product to product and version to version on a regular basis.

Selling, General and Administrative Expenses.   The Company’s selling, general and administrative expenses for Fiscal 2003 were $10,279,000 as compared to $10,619,000 for Fiscal 2002. Professional fees, including consulting services, were $1,116,000 in Fiscal 2003 as compared to $1,565,000 in Fiscal 2002. The amount of salaries and directors’ and sub-contractors’ compensation was $6,111,000 in Fiscal 2003 and $3,988,000 in Fiscal 2002. The increase is due to increases in staff numbers and sub-contractors (including medical board members and radiologists) as the Company expands. Other charges include service charges and rates for property leasing of $443,000 in Fiscal 2003 and $422,000 in Fiscal 2002, and rent of $909,000 in Fiscal 2003 and $455,000 in Fiscal 2002. The rent increase was due to the opening of the Westminster site. In Fiscal 2003 the Company incurred costs of $1,299,000 related to marketing and public relations and $492,000 relating to the clinical trials, whereas no such costs were incurred in Fiscal 2002. Amortization of intangibles in Fiscal 2003 was $nil as compared to $4,494,000 in Fiscal 2002.

Depreciation and Amortization Expense.   Effective January 1, 2002, with the adoption of SFAS No. 142, goodwill will no longer be amortized. Prior to January 1, 2002, goodwill was amortized on a straight-line basis over 5 years.


During Fiscal 2000, the Company acquired an intangible asset from Nightingale Technologies Limited consisting of technology valued at $22,470,000. Under SFAS No.142, this is considered an intangible asset with a definite life of 5 years. Therefore, the value of the asset is amortized on a straight-line basis over this period. The amortization charge for Fiscal 2003 was $nil as compared to $4,494,000 for Fiscal 2002. During Fiscal 2003 the Company reviewed the value attributable to the technology and concluded that, as there had been no further development of the technology except for the Medicsight™ applications in Fiscal 2002 or Fiscal 2003, the technology should be impaired in full as at December 31, 2002. Therefore, the Company recorded an impairment charge of $13,482,000 in Fiscal 2002.

Depreciation charge in Fiscal 2003 was $631,000 as compared to $165,000 in Fiscal 2002. The increase is principally due to the depreciation of the assets acquired for the Lifesyne™ centers as they became operational.

Impairment of excess of purchase price over net assets acquired.   For Fiscal 2003 and Fiscal 2002, the Company had excess of purchase price over net assets acquired of $11,200,000 and $11,200,000, respectively. The excess of purchase price over net assets acquired in Fiscal 2002 of $11,200,000 was due to the Company acquiring an additional 7,000,000 shares in MS-PLC. As stated above, the Company adopted SFAS No. 142 on January 1, 2002. Under this standard, goodwill will no longer be amortized over its estimated useful life, but instead will be tested for impairment on an annual basis or whenever indicators of impairment arise. The impairment in Fiscal 2002 relates to the goodwill attributable to the acquisition of Insights of $68,178,000 (after the fair value adjustment described in the “Note Regarding Amendment and Restatement” above) in Fiscal 2000. As the business of Insights had been transferred to other group companies in 2001 (MS-PLC) and 2002 (Medicsight Finance Ltd) and Insights sold to an independent third party on December 6, 2002, the Company has concluded that the goodwill attributable to the acquisition of Insights should be impaired in full as at December 31, 2002.

Impairment Loss on Investments.   For Fiscal 2003, the Company incurred an impairment loss on investments of $95,000 relating to the impairments in the carrying value of Eurindia PLC (“Eurindia”) and Strategic Intelligence PLC (“SI-PLC”). Eurindia was impaired by $59,000 based on Eurindia’s management’s assessment of the value of its portfolio at $0.72 per share. The Company fully impaired its investment in SI-PLC ($36,000), as the Company was unable to obtain any information or representations from SI-PLC as to the fair value.

For Fiscal 2002, the Company incurred an impairment loss on investments of $175,000 relating to the impairments in the carrying value of Eurindia and Top Tier, Inc (“Top Tier”). The management of Eurindia recently valued its investment portfolio at $0.83 per share. As a result the Company incurred an impairment of $145,000 on the carrying value of its investment. Based on the financial status of Top Tier, the investment was permanently impaired, and the Company recorded impairment for the entire carrying value, $30,000, of this investment.

Impairment of Vendor Guarantee.   Impairment of a vendor guarantee in the amount of $nil and $6,311,000 for Fiscal 2003 and Fiscal 2002, respectively, relates to an impairment of the guarantee provided by Dr. Alexander Nill as to the fair value of certain assets acquired in the Company’s acquisition of Core Ventures Limited (“Core”) in September 2000. The vendor guarantee represents the fair value of 1,195,000 shares of the Company’s stock belonging to Dr Alexander Nill (the vendor of Core and then a director of the Company), the proceeds of the sale of which were to be remitted to the Company. Subsequently, in Fiscal 2003 the Company received proceeds (net of commission) under the guarantee of $3,689,000 from the sale of those 1,195,000 shares. In Fiscal 2002, the fair value of the guarantee was restated to reflect the funds received under the guarantee (see “Note Regarding Amendment and Restatement” above). The fair value was originally stated at $3,227,000, based on the weighted average price of the stock.


Net Loss and Net Loss per Share.   Net loss was $10,096,000 for Fiscal 2003 compared to a net loss of $98,913,000 (as restated) for Fiscal 2002. Net loss per share for Fiscal 2003 was $0.45, based on weighted average shares outstanding of 22,203,126, compared to a net loss per share of $5.13 (as restated) for Fiscal 2002, and based on weighted average shares outstanding of 19,294,654. The reduction in net loss for Fiscal 2003 is principally due to the impairments recorded in Fiscal 2002 on Goodwill, Intangible Assets and Vendor Guarantee of $87,971,000.

Note   As the operating currency is UK sterling (£) the Results of Operations are affected by significant changes in the $: £ rates used to translate the revenues and costs. For Fiscal 2003 the average rate was $1.64: £1.00 and for Fiscal 2002 the rate was $1.51: £1.00, an increase of 8.6%.

LIQUIDITY AND CAPITAL RESOURCES

Working Capital Information as at December 31:

 

 

2004

 

2003

 

2002

 

 

 

($000’s)

 

Cash and Cash Equivalents

 

5,276

 

845

 

1,778

 

Current Assets

 

6,515

 

2,144

 

2,284

 

Current Liabilities

 

(2,353

)

(6,540

)

(8,977

)

Working Capital Surplus/(Deficit)

 

4,162

 

(4,396

)

(6,693

)

Ratio of Current Assets to Current Liabilities

 

2.77

 

0.33

 

0.26

 

 

 

2005

 

2004

 

2003

 

 

 

($’000’s)

Cash and Cash Equivalents

 

$

7,249

 

$

5,276

 

$

845

 

 

 

 

 

 

 

 

 

Current Assets

 

11,867

 

6,515

 

2,144

 

 

 

 

 

 

 

 

 

Current Liabilities

 

(2,746

)

(2,353

)

(6,540

)

 

 

 

 

 

 

 

 

Working Capital Surplus/(Deficit)

 

$

9,121

 

$

4,162

 

$

(4,396

)

 

 

 

 

 

 

 

 

Ratio of Current Assets to Current Liabilities

 

4.32

 

2.77

 

0.33

 

 

Net Change in Cash and Cash Equivalents. During Fiscal 2005 the year ended December 31,Company’s cash and cash equivalents increased by $1,973,000. This is primarily the result of proceeds received from shares issued by the Company in excess of net cash used in operating and investing activities and repayments of debt. The Company used net cash of $8,998,000 in continuing operations and used net cash of $1,078,000 in discontinued operations. The Company received net cash of $15,346,000 in financing activities and used $3,388,000 in investing activities.

During Fiscal 2004, the Company’s cash and cash equivalents increased by $4,431,000. This increase was primarily the result of cash flowsproceeds received from shares issued by the Company in excess of the net cash used in operating and investing activities and repayments of debt. The Company used net cash of $15,115,000$13,629,000 in continuing operations and used net cash of $1,486,000 in discontinued operations. The Company received net cash of $20,162,000$20,175,000 in financing activities and used $434,000 in investing activities.

During the year ended December 31, 2003, the Company’s cash and cash equivalents decreased by $933,000 to $845,000. This decrease was primarily the result of cash flows received from shares issued by the Company, MS-PLC and under the vendor guarantee offset by a decrease in short term debt, the net cash used for operations and the purchase of fixed assets. The Company used net cash of $13,149,000 in operations. The Company received net cash of $13,798,000 in financing activities and used $1,293,000 in investing activities.

Net Cash Used in Operations. In Fiscal 2005, the Company’s continuing operations used net cash of $8,998,000. The decrease of $4,631,000 from the amount of net cash used in continuing operations in Fiscal 2004 is mainly due to the reduction of research and development, reductions in SG&A costs, increases in VAT received and realized income tax benefit of $858,000.

In Fiscal 2004 the Company used net cash in continuing operations of $15,115,000.$13,629,000. The increase of $1,966,000 is$1,547,000 from the amount of net cash used in continuing operations in Fiscal 2003 was mainly due to increases in staff and sub-contractors (including medical board members and radiologists).

In Fiscal 2003 the Company had net cash used in operations of $13,149,000. This was a significant increase and is based upon increases in staff, sub-contractors (including medical board members and radiologists) of $2,100,000, increase in rent for the scanning centers of $500,000 as well as costs not previously incurred such as marketing and public relations costs of $1,300,000 and costs incurred that relate to the clinical trials of $500,000. In addition research and development costs have increased from $1,200,000 in Fiscal 2002 to $2,500,000 in Fiscal 2003.

Net Cash Used in Investing Activities. In Fiscal 2005, the Company used $3,388,000 in investing activities. On November 10, 2005 the Company’s majority-owned subsidiary MS-PLC completed the sale of its subsidiary Lifesyne to an independent third party for $443,000. Additionally on May 25, 2005 Medicsight’s indirect subsidiary MAM completed the sale of the CT Lightspeed 16 slice scanner located at the redundant test center at Ravenscourt Hospital in West London for $300,000, net of applicable sales tax, to GE Medical Systems. The Company used funds to purchase $131,000 of additional fixed assets. The Company held $4,000,000 for funds received in December 2005 for common stock subscribed but unissued until January 2006.

In Fiscal 2004, the Company had a net cash outflow from investing activities of $434,000. The Company used the funds to purchase additional fixed assets, the majority of which was required for the clinical trials and presentation or testing our software.

In Fiscal 2003, the Company had a net cash outflow from investing activities of $1,293,000. The Company used the funds to purchase additional fixed assets, the majority of which related to the Lifesyne™ center at Westminster.

20



Net Cash Provided by Financing Activities. In Fiscal 2005, the Company had a net cash inflow from financing activities of $15,346,000. The funds received in Fiscal 2005 consisted of $12,035,000 (net of commission and expenses) raised by the sale of the Company’s common stock and $3,600,000 received for common stock subscribed but unissued by the Company less $333,000 used to settle the outstanding capital lease obligation on CT Lightspeed 16 slice scanner by MAM.

In Fiscal 2004, the Company had a net cash inflow from financing activities of $20,162,000.$20,175,000. The funds received in the year ended December 31,Fiscal 2004, comprisedconsisted of $23,310,000 (net of commission and expenses) raised by acommon stock issueissued by the Company. The Company also repaid in full the Asia IT facility ($2,880,000) and the Company’s overdraft facility ($196,000).

In Fiscal 2003, the Company had a net cash inflow from financing activities of $13,798,000. The funds received in the year ended December 31, 2003, comprised $9,063,000 (net of commissions) raised by a stock issue by the Company plus $4,222,000 (net of commissions) received from the private offering of MS-PLC stock. In addition the Company received $3,689,000 from the sale of 1,195,000 shares of stock under the Vendor Guarantee. The Company also repaid in full of the Nightingale loan of $3,250,000 and drew down $356,000 on the Company’s Asia IT line of credit.

Stockholders’ Equity. The Company’s stockholders’ equity at December 31, 2005 was $21,734,000, including an accumulated deficit of $(190,714,000) as compared to $18,465,000 at December 31, 2004, including an accumulated deficit of $(178,498,000). Additional paid-in capital was $208,684,000 and $196,652,000, at December 31, 2005 and December 31, 2004 respectively. The increase in stockholders’ equity was a result of an increase in accumulated deficit of $12,216,000 offset by an increase in additional paid-in capital of $12,032,000 and common stock subscribed but unissued of $3,600,000. The increase in additional paid-in capital resulted from issues of common stock at a premium by the Company in Fiscal 2005.

The Company’s stockholders’ equity at December 31, 2004 was $18,465,000, including an accumulated deficit of $(178,498,000), as compared to $10,489,000 at December 31, 2003, including an accumulated deficit of $(163,468,000). Additional paid-in capital was $196,652,000 and $173,810,000, at December 31, 2004 and December 31, 2003, respectively. The increase in stockholders’ equity was a result of an increase in accumulated deficit of $15,030,000 offset by an increase in additional paid-in capital of $22,842,000. The increase in additional paid-in capital resulted from issues of common stock at a premium by the Company in Fiscal 2004.

The Company’s stockholders’ equity at December 31, 2003 was $10,489,000, including an accumulated deficit of $(163,468,000), as compared to $5,406,000 at December 31, 2002, including an accumulated deficit of $(153,372,000). Additional paid-in capital was $173,810,000 and $162,156,000, at December 31, 2003 and December 31, 2002 respectively. The increase in stockholders’ equity was a result of an increase in accumulated deficit of $10,096,000 offset by a decrease in the vendor guarantee of $3,689,000 and an increase in additional paid-in capital of $11,654,000. The increase in additional paid-in capital resulted from issues of stock at a premium by both the Company and MS-PLC in Fiscal 2003.

Additional Capital. The Company may require additional capital during its fiscal years ending December 31, 20052006 and 20062007 to implement its business strategies, including cash for payment of increased operating expenses such as salaries for additional employees. Such additional capital may be raised through additional public or private equity offerings, as well as borrowings and other resources. Currently, the Company has two available lines of credit.

On December 15, 2000, the Company entered into an unsecured credit facility with Asia IT that provides a $20,000,000 line of credit. Such line of credit originally expired on December 31, 2001, but has been extended until December 31, 2006.June 30, 2007. Interest on advances under the credit facility accrues at 2% above US LIBOR. The Company can draw down on this credit facility for its financing requirements, upon approval by the Company’s Board of Directors and subject to approval by Asia IT (such approval not to be unreasonably withheld). The Company is restricted from borrowing funds, directly or indirectly, other than through the credit facility with Asia IT, without the consent of Asia IT. The availability of the credit facility reduces upon the Company’s sale of any of its investment assets. The amounts drawn and interest charged under this facility are repayable on demand or at the maturity of the facility.

On November 20, 2001, Asia IT entered into a £10,000,000 ($18,000,000) credit facility with MS-PLC. Such facility matures on December 31, 2006June 30, 2007 and is secured by a lien on all assets of Medicsight.MS-PLC. Interest on outstanding amounts accrues at 2% above GBPSterling LIBOR. Pursuant to such credit facility, MS-PLC had covenanted to undertake a public offering of its common shares in an amount not less than £25,000,000 ($45,000,000) not later than March 2002. MS-PLC did not complete such an offering but the facility nevertheless remains in place. The loan is convertible into ordinary shares in MS-PLC on announcement of an Offer to Subscribe, Placing or other public offering of its ordinary shares, at the same price per share as the offering price.


At December 31, 2004,2005, the Company had not drawn down any funds under the $20,000,000 facility with Asia IT, and MS-PLC had not drawn down any funds under its £10,000,000 ($18,000,000) facility with Asia IT. Under these facilities Asia IT, a related party, has deposited $2,500,000 for the benefit of the Company which the Company has not utilized.

During Fiscal, 20042005, the Company raised $23,310,000, net$12,035,000 (net of commissionscommission and expensesexpenses) by issuing 3,327,000 shares of $2,424,000,its common stock in a private placement of restricted stock at $3.00 per share. Since January 1, 2005 theplacement. The Company has issuedraised a further 504,000$3,600,000 (net

21



of commission and expenses) on January 13, 2006 by issuing 1,000,000 shares of its common stock in a private placement. The Company received the consideration for the future issue in advance prior to the December 31, 2005. The Company recorded these funds as cash held for common stock subscribed but unissued at $4.00 per share raising a further $1,814,000 (net of commissions). December 31, 2005, and correspondingly recorded the obligation to issue shares as common stock subscribed but unissued at December 31, 2005.

These private placements were underwritten by Asia IT.IT, a related party. Asia IT received commissions of $1,630,000 on the above private placements.

On March 17, 2006 the Company raised a further $990,000 (net of commission and expenses) by issuing 275,000 restricted shares of common stock. Asia IT earned commissions of $110,000 on the above private placement.

During Fiscal 2003 the Company issued a $10,000,000 private placement of 3,333,333 shares underwritten by Asia IT, which generated funds of $9,063,000 after deducting Asia IT’s commission of $937,000 (partly paid by issuing 211,000 shares of Company stock valued at $3.00 per share). In addition Asia IT underwrote a £2,725,000 ($4,670,000) private placement of MS-PLC shares, which generated funds of £2,453,000 ($4,222,000) after deducting Asia IT’s commission of £272,000 ($448,000).

Atyear ended December 31, 2004 the Company owned 70,677,300raised $23,310,000 (net of commission and expenses) by issuing 8,579,000 restricted shares of common stock. These private placements were underwritten by Asia IT, a related party. Asia IT received commissions of $2,410,000 on the above private placement.

The Company’s authorized share capital is 40,000,000 shares in MS-PLC, constituting 81.51% of the outstanding shares.common stock, par value $0.001. At December 31, 2003 the Company owned 68,677,300March 27, 2006, 37,667,883 shares in MS-PLC. The increase is due to MS-PLC issuing 2,000,000 shares to the Company on June 30, 2004 to settle debt of $3,240,000 due from MS-PLC to the Company.common stock had been issued.

To the extent that additional capital is raised through the sale of equity or equity-related securities of the Company or its subsidiaries, the issuance of such securities could result in dilution to the Company’s stockholders. No assurance can be given, however, that the Company will have access to the capital markets in the future, or that financing will be available on acceptable terms to satisfy the Company’s cash requirements to implement its business strategies. If we are unable to access the capital markets or obtain acceptable financing, our results of operations and financial conditions could be materially and adversely affected. We may be required to raise substantial additional funds through other means. The products derived from our proprietary software, including the Medicsight™ system,Medicsight CAD, and our online portal, MedicExchange, are expected to account for substantially all of our revenues from operations in the foreseeable future. Our technology has not yet been fully commercialized, and we have not begun to receive any revenues from our commercial operations associated with the software products. We cannot assure our stockholders that our technology and products will be commercialized successfully, or that if so commercialized, that revenues will be sufficient to fund our operations. Management believes it has sufficient cash and available facilities to fund operations for the coming year. If adequate funds are not available to us, we may be required to curtail operations significantly or to obtain funds through entering into arrangements with collaborative partners or others that may require us to relinquish rights to certain of our technologies or products that we would not otherwise relinquish.

Contractual Obligations

As of December 31, 2004,2005, the Company has the following contractual obligations:

 

 

Payments Due By Period

 

Contractual Obligations ($000’s)

 

 

 

Total

 

Less than
1 year

 

 1-3 years 

 

3-5 years

 

More than
5 years

 

Operating Lease Obligations

 

$

1,754

 

 

$

507

 

 

 

$

1,014

 

 

 

$

166

 

 

 

$

67

 

 

Capital Lease Obligations

 

330

 

 

107

 

 

 

183

 

 

 

40

 

 

 

 

 

Total

 

$

2,084

 

 

$

614

 

 

 

$

1,197

 

 

 

$

206

 

 

 

$

67

 

 

 

 

Payments Due By Period

 

Contractual Obligations ($000’s)

 

Total

 

Less than
1 year

 

1-3 years

 

3-5 years

 

More than
5 years

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Lease Obligations

 

$

25

 

$

19

 

$

6

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

25

 

$

19

 

$

6

 

$

 

$

 

22



 

Critical Accounting Policies.

In December 2001 and January 2002, the Securities and Exchange Commission requested that all registrants list their three to five most “critical accounting policies” in the Management’s Discussion and Analyses of Financial Condition and Results of Operations. The Securities and Exchange Commission


indicated a “critical accounting policy” is one which is both important to the portrayal of the company’s financial condition and results and requires management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. We believe that the following accounting policies fit the definition of critical accounting policies.

Revenue Recognition. We expect to earn our revenue primarily from software licenses and related services. Our revenue iswill be recognized in accordance with Statement of Position 97-2 (SOP 97-2), as amended by Statement of Position 98-9. Currently theThe Company’s revenues derivewere derived from its discontinued scanning services operated by Lifesyne™.Lifesyne. Scan revenue is recognized when the service is delivered.

The recognition of revenues from software licenses and related services will require more difficult and complex judgments. The terms of the license contract, such as whether the contract is long-term (over 12 months), or short-term, cancelable or non-cancelable or per scan,and the basis on which the licensee is charged , for example, will affect the recognition of revenues from services, such as up-front fees on installation, activation and up-front license fees, on-going license fees, termination fees and maintenance fees. Where fees are received prior to any service being delivered, the recognition of the fees areis deferred until the related service has been delivered successfully and the revenue can then be recognized. If there aresuccessfully. Recognition of fees that relate to any “milestone”, these are is deferred until the “milestone” has passed, and then the revenue can then be recognized.been achieved.

The Company believes that the accounting estimates related to the recognition of revenue and establishment of reserves for uncollectable amounts in the results of operations is a “critical accounting estimate” because: (1) it requires management to make assumptions about future collections, and (2) the impact of changes in actual performance versus these estimates on the accounts receivable balance reported on our consolidated balance sheets and the results reported in our consolidated statements of operations could be material. Further the Company has no history of uncollectable amounts and therefore must initially look to the estimates for the industry or particular companies that the management feels operate in a similar environment in addition to any current market indicators about general economic conditions that might impact the collectibility of accounts.

Research and Development.Costs incurred in connection with the development of software products that are intended for sale are accounted for in accordance with Statement of Financial Accounting Standards No. 86, “Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed”. Costs incurred prior to technological feasibility being established for the product are expensed as incurred. Technological feasibility is established upon completion of a detail program design or, in its absence, completion of a working model. Thereafter, all software production costs are capitalized and subsequently reported at the lower of unamortized cost or net realizable value. Capitalized costs are amortized based on current and future revenue for each product with an annual minimum equal to the straight-line amortization over the remaining estimated economic life of the product. Amortization commences when the product is available for general release to customers.

The Company decidedconcluded that capitalizing such expenditureexpenditures on completion of a working model was inappropriate because of the difficulty in assigning costs accurately to the various software products and versions being developed as technical and development staff are moved from product to product and version to version on a regular basis. Therefore, the Company did not incur any material software production costs and therefore has decided to expense all research and development costs. The Company’s research and development costs are comprised of staff and consultancy costs expensed on the Medicsight™Medicsight CAD system.

Impairment of Long-lived Assets and Long-lived Assets To Be Disposed of. The Company evaluates the carrying value of long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company’s assessment for impairment of an asset involves estimating the undiscounted cash flows expected to result from use of the asset and its eventual disposition. An impairment loss recognized is measured as the amount by which the carrying amount of the asset exceeds the fair value of the asset.


Calculating the estimated fair value of thean asset involves significant judgments and a variety of assumptions. Judgments that the Company makes concerning the value of its intangible acquiredassets include assessing time

23



and cost involved for development, time to market, and risks of regulatory failure or obsolescence, (due to market, environmental or technological advances for example). For calculating fair value based on discounted cash flows, we forecast future operating results and future cash flows, which include long-term forecasts of revenue growth, gross margins and capital expenditures.

An impairment analysis was performed as of December 31, 2005 and 2004 and the Company concluded there was no impairment loss.

Impairment of Excess of Purchase Price Over Net Assets Acquired.The Company adopted SFAS No. 142 on January 1, 2002. Under this standard, goodwill is no longer be amortized over its estimated useful life, but is tested for impairment on an annual basis and whenever indicators of impairment arise. Under the provisions of SFAS No. 142, any impairment loss identified upon adoption of this standard is recognized as a cumulative effect of a change in accounting principle. Any impairment loss incurred subsequent to the initial adoption of SFAS No 142 is recorded as a charge to current period earnings.

In connection with the adoption of SFAS No. 142, we performed our initial impairment analysis of goodwill and indefinite-lived intangible assets as of January 1, 2002. The implementation involved the determination of the fair value of each reporting unit, where a reporting unit is defined as an operating segment or one level below. We continue to perform an impairment analysis at least annually.

We determined the fair value of each significant reporting unit based on discounted forecasts of future cash flows. Judgments and assumptions are required in the preparation of the estimated future cash flows, including long-term forecasts of revenue growth, gross margins and capital expenditures.

Recent Accounting Pronouncements.

In January 2003,May 2005, the Financial Accounting Standards Board (“FASB”) issued SFAS 154, “Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB issued InterpretationStatement No. 46, “Consolidation3”.The standard requires retrospective application to prior periods’ financial statements of Variable Interest Entities” (FIN No. 46), which addresses consolidationa voluntary change in accounting principle unless it is deemed impracticable. The standard states that a change in method of depreciation, amortization or depletion for long-lived, non-financial assets be accounted for as a change in accounting estimate that is affected by business enterprises of variable interest entities (“VIEs”). FIN No.46a change in accounting principle.  The standard is applicable immediately for VIEs created after January 31, 2003 and are effective for reporting periods endingaccounting changes and corrections of errors made occurring in fiscal years beginning after December 15, 2003, for VIEs created prior to February 1, 2003. In December 2003, the FASB published a revision to FIN 46 (“FIN 46R”) to clarify some of the provisions of the interpretation and to defer the effective date of implementation for certain entities. Under the guidance of FIN 46R, public companies that have interests in VIE’s that are commonly referred to as special purpose entities are required to apply the provisions of FIN 46R for periods ending after December 15, 2003. A public company that does not have any interests in special purpose entities but does have a variable interest in a VIE created before February 1, 2003, must apply the provisions of FIN 46R by the end of the first interim or annual reporting period ending after March 14, 2004.2005.  The adoption of FINSFAS No. 46 did154 is not expected to have an effecta material impact on the consolidatedCompany’s financial statements.position or results of operations.

In December 2004, the FASB issued SFAS No. 123(R), “Share-Based Payment,153, whichExchanges of Non-monetary Assets, an amendment of APB Opinion No.29”. The standard is a revisionbased on the principle that exchanges of SFAS No. 123, “Accounting for Stock-Based Compensation.” SFAS 123(R) requires that the compensation cost relating to share-based payment transactions be recognized in financial statements. The compensation cost willnon-monetary assets should be measured based on the fair value of the equity or liability instruments issued.assets exchanged and eliminates the exception under APB Opinion No. 29 for an exchange of similar productive assets and replaces it with an exception for exchanges of non-monetary assets that do not have commercial substance. The Statementstandard is effective as of the beginning of the first interim or annual periodfor non-monetary exchanges occurring in fiscal periods beginning after June 15, 2005. The Company cannot determine the impact of SFAS 153 at this time.

In December 2004, the FASB issued SFAS 123 (revised 2004),”Share-Based Payment”. The standard eliminates the disclosure-only election under the prior SFAS 123 and requires the recognition of compensation expense for stock options and other forms of equity compensation based on the fair value of the instruments on the date of grant be expensed over the period service is received. We willintend to adopt SFAS No. 123(R) on October 1, 2005this Statement using the modified prospective method. We have disclosedmethod as of January 1, 2006. The Company estimates that the pro forma impactcharge to the Statement of adopting SFAS No. 123(R) on net income and earnings per shareOperations for the year endedto December 31, 2004 and 2003 in Note 1, which includes all share-based payment transactions to date. We do not yet know the impact that any future share-based payment transactions2006 will have on our financial position or results of operations.be approximately $500,000.

22

24





ITEM 7A

ITEM 7AQUANTATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk

The Company’s exposure to market risk associated with changes in interest rates relates to its debt obligations. The Company has the following debt facilities all repayable on demand:

Debt Holder

 

 

 

Facility

 

Draw Down

 

Interest rate

 

At December 31

 

Asia IT Capital Investments Ltd

 

$

20,000,000

 

 

$

nil

 

 

US Libor + 2%

 

 

5.10

%

 

Asia IT Capital Investments Ltd

 

$

18,000,000

 

 

$

nil

 

 

GBP Libor + 2%

 

 

6.93

%

 

Debt Holder

 

Facility

 

Draw Down

 

Interest rate

 

At December 31

 

 

 

 

 

 

 

 

 

 

 

Asia IT Capital Investments Ltd

 

$

20,000,000

 

$

0

 

US LIBOR + 2%

 

6.84

%

 

 

 

 

 

 

 

 

 

 

Asia IT Capital Investments Ltd

 

$

18,000,000

 

$

0

 

Sterling LIBOR + 2%

 

6.77

%

 

ASince the Company has not drawn down funds under either facility, a hypothetical 100 basis point increase in interest rates would not increase the Company’s interest cost by approximately $nil per annumcosts, assuming no further draw downs or repayments are made.

Foreign Exchange Risk

The Company holds limiteddoes not hold significant cash balances in British Pounds so any adverse movements in the exchange rates are considered immaterial.

As the Company’s operating currency is UK sterling (£) and its financial statements are reported in US Dollars, the Company’s assets and liabilities and its results of operations are affected by movements in the $: £ exchange rate.

ITEM 8.

ITEM 8.FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information required by this Item is included on pages F-1 to F-19F-20 of this Annual Report.

ITEM 9.

ITEM 9.CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

None.

ITEM 9A.

CONTROLS AND PROCEDURES.

ITEM 9A.Evaluation of Disclosure Controls and Procedures.        CONTROLS AND PROCEDURES.

The Company maintains As required by Rule 13a-15(b) under the Exchange Act, our management carried out an evaluation of the effectiveness of the design and operation of the Company’s “disclosure controls and procedures” as of December 31, 2005. This evaluation was carried out under the supervision and with the participation of our management, including our Company’s Chief Executive Officer and Chief Financial Officer. As defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, disclosure controls and procedures are controls and other procedures of the Company that are designed to ensure that information required to be disclosed by the Company in the Company’sreports it files or submits under the Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’sSecurities and Exchange Commission’s rules and forms,forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that such information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including itsthe Company’s Chief Executive Officer and Chief FinancialAccounting Officer, and persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating

25



Based upon that evaluation, the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. The Company carries out a variety of ongoing procedures, under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, to evaluate the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on the foregoing, the Company’s management, with the participation of the Chief Executive Officer and Chief FinancialAccounting Officer evaluated the effectiveness ofconcluded that the Company’s disclosure controls and procedures were effective as of December 31, 20042005. It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and concludedthere can be no assurance that they were effective atany design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

Changes in Internal Control Over Financial Reporting. As required by Rule 13a-15(d) under the reasonable assurance level asExchange Act, our management, including our Chief Executive Officer and Chief Accounting Officer, also conducted an evaluation of December 31, 2004. There have been no significant changes in the Company’s disclosure controls and proceduresour internal control over financial reporting to determine whether any change occurred during the Company’s most recent fiscal quarter ended December 31, 2005 that has materially affected, or is reasonably likely to materially affect, such controls.our internal control over financial reporting. Based on that evaluation during the quarter ended December 31, 2005 there has been no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


ITEM 9B.

ITEM 9B.OTHER INFORMATION.

None.

26



ITEM 10.

ITEM 10.DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The following table sets forth the current officers and directors of Medicsight, Inc:

Name

 

Age

 

Position

Stephen Forsyth

 

5455

 

Chairman and Director

Tim Paterson-Brown

 

4445

 

Chief Executive Officer and Director

Paul Gothard

 

3738

 

Chief Financial Officer and Director

James WhaleDavid Mason

 

3033

 

Director

Neal Wyman

 

5253

 

Independent Director and Audit Committee Chairman

Professor Nadey HakimL. Peter Fielding M.D.

 

4766

 

Independent Director and Audit Committee Member

Peter Venton OBE

 

6364

 

Independent Director and Audit Committee Member

Sir Christopher Paine

 

7071

 

Independent Director

Dr Allan Miller

 

6970

 

Independent Director

 

Directors are elected in accordance with the Company’s by-laws to serve until the next annual stockholders meeting and until their successors are elected in their stead. The Company does not currently pay compensation to directors for services in that capacity. Officers are electedappointed by the Board of Directors and hold office until their successors are chosen and qualified, until their death or until they resign or have been removed from office. All corporate officers serve at the discretion of the Board of Directors. There are no family relationships between any director or executive officer and any other director or executive officer of the Company.

Stephen Forsyth joined the Company in December 2003 as Chairman and Chief Executive Officer. He stood down as CEO in September 2004. Previously he was Chairman and Chief Executive of Leisure Investments PLC, a publicly quoted company registered in England and Wales between 1976 and 1989. He subsequently assisted the Phoenix Trust Company Limited between 1990 and 1999 with its various operations and investments. In January 1999, he established The International Cotton Company, in which he has been the principal financier of a number of new technology orientated companies from their inception, including Accsys ChemicalsTechnologies PLC, Titan Wood Limited and Medicsight PLC. The International Cotton Company changed its name to International Capital Corporation PLC in 2003. Stephen remains the Chairman of this investment holding company. Stephen is a founding Trustee of the Medicsight Foundation (renamed “The Foundation for the Early Detection of Disease”), a United Kingdom registered charity, which is concerned with the relief of human suffering and poverty and the promotion of health and education.

Tim Paterson-Brownjoined the Company in December 2003 as Director and was appointed Chief Executive Officer in September 2004. Tim qualified as a Chartered Surveyor with Strutt and Parker in 1984 following degrees at London University and Magdalene College, Cambridge. In 1987 Tim joined Leisure Investments PLC. He subsequently worked closely with Stephen Forsyth for the Phoenix Trust Company Limited between 1990 and 1999 assisting with its various operations and investments. In 1999, he joined The International Cotton Company as a Director. The International Cotton Company has been the principal financier of a number of new technology orientated companies from their inception, including Accsys ChemicalsTechnologies PLC, Titan Wood Limited and Medicsight PLC. The International Cotton Company changed its name to International Capital Corporation PLC in 2003. Tim is also a founding Trustee of the Medicsight Foundation (renamed “The Foundation for the Early Detection of Disease”), a United Kingdom registered charity, which is concerned with the relief of human suffering and poverty and the promotion of health and education.


Paul Gothardhas served as Chief Financial Officer and a Director of the Company since November 15, 2002. He obtained a BA (Hons) degree in 1989 and subsequently became a Member of the Institute of Chartered Accountants in 1993. He initially joined the Company in July 2001 as Group Financial Controller. His responsibilities have included corporate structuring and fundraising as well as corporate management and governance.governance and managing the listing of the Company’s common stock on the American Stock Exchange. Prior to joining the Company Paul was the Group Financial Controller of IP Powerhouse Ltd, a company involved in

27



constructing and leasing of space in data centers across Europe. From May 1994 to October 1998, Paul served as the Finance Director of Merriman White solicitors.

James Whale David Masonbegan his career at IBM co-founded in 1994 SpeedServe Inc, an on-line vendor of books, videos, DVDs and went on to gainVideo Game hardware and software.  Following SpeedServe Inc.’s merger with Buy.com, Inc in 1998, David served as  chief executive officer of Buy.com Europe, a distinction from the prestigious IBM sales school. After a successful year selling e-Business solutions to European customers, James left to become Head of Sales of a software development company called Radical Technology where he generated new business in accounts ranging from BT to the UK Cabinet Office. James was a key member of the management team that successfully floated the company onto the OFEX market twelve months later. James joined Medicsight PLC atjoint venture between Buy.com, Softbank and Vivendi and developed and launched its inception responsible for international business development. James spent a short assignment in Nashville where he helped to establish the US office. On returning to the UK, James joined the US listed parent company Medicsight, Inc. as Vice President for International Business Development. James was promoted to the Main Board of Medicsight, Inc. in May 2004.French and German businesses.

Neal Wyman trained as a Chartered Accountant with Coopers and Lybrand before moving to KPMG where he worked in the Far East. He moved into the recruitment industry in London specializing in financial services, gaining experience with a diverse range of clients. He entered executive search in 1981, initially specializing in the financial services industry before broadening into general appointments and professional services. He now focuses on general management, finance and non-executive appointments in both private and quoted companies, with particular focus on venture capital. He is a graduate of the London School of Economics. Neal was appointed an independent director of the Company on November 23, 2004 and subsequently was appointed as Chairman of the Audit Committee on November 26, 2004.

Professor Nadey Hakim L. Peter Fielding, M.D. is a Generalan experienced physician who provides consulting services to healthcare and Transplant Surgeon.academic organizations, in addition to his departmental and institutional responsibilities at WellSpan Surgical Associates. His clients in the past five years have included, in the U.S.A. National Cancer Institute; American Joint Committee on Cancer; Taiko Post University – Connecticut; Purely Cotton Inc. – Seattle; Musculoskeletal Systems Inc. - Pittsburgh; University of Connecticut Medical School. , and, in the U.K.: Imperial College for Science, Technology and Medicine and the Association of Surgeons in the United Kingdom and Ireland. Dr Fielding specializes in healthcare strategic planning, organizational structure and operational issues. He ishas participated in the Surgical Directororganization and development of the Transplant Unit at St Mary’sPain Relief Center; Hyperbaric Medicine and Advanced Wound Care Center; Clinical Weight Reduction Center; York Hospital London and has a particular interest and expertise in kidney and pancreas transplantation. He obtained his MD from Paris University and received his surgical training at Guy’s Hospital in London. He also holds a PhD in small bowel transplantation from University College London. Professor Hakim completed a Gastrointestinal Fellowship at the Mayo Clinic and a Multi-organ Transplant Fellowship at the University of Minnesota. To date he has published over one hundred articles and has written/edited 10 textbooks in the field of surgery and transplantation.

Professor Hakim successfully started the first Pancreas Transplant Program in the Southeast of England. He represented Britain in the International team, which performed the first arm transplantHuman Motion Institute and the first double arm transplant in the world. Professor Hakim was recently elected President of the International College of Surgeons based in Chicago. Prior to his election he served as First Vice President and European Federation Secretary.Molecular Biology Research Laboratory.

Peter Venton, OBE has over 30 years’ experience in the computing and telecommunications industry and holds several patents in the sector. He is a former Chief Executive of Plessey Radar and of GEC-Marconi Prime Contracts. He has established several international joint-venture companies, led the acquisition of Ferranti Naval Systems and VSEL and established the multi-disciplinary team that won a £4.5 billion prime naval contract. Peter currently serves as the Technical Audit Chairman for the Defence Evaluation & Research Agency and joined the Board of MS- PLC as an independent director in November 2001. Peter was appointed an independent director of the Company on November 23, 2004 and subsequently was appointed as member of the Audit Committee on November 26, 2004.

Sir Christopher Paine was the President of the British Medical Association until 2001. He is currently the chairman of the Medical Advisory Board of the International Hospitals Group, chairman of Royal Society of Medicine Support Services Ltd and a trustee of the London Clinic. He was Medical Director of the Advisory Committee on Distinction Awards for the National Health Service until the end


of 1999 and has been President of the Royal College of Radiologists and The Royal Society of Medicine. Sir Christopher is a Medical Oncologist by specialty, having qualified in 1961. His distinguished medical career has been based in Oxfordshire having beenOncologist. He was a consultant clinical oncologist from 1970 at the Churchill Hospital in Oxford, and heOxford. He also served as director of clinical studies at the medical school. He was district general manager of the Oxford Health Authority from 1984-88. In addition, he has served on the Animal Welfare Council and Imperial Cancer Research Fund. Sir Christopher was appointed an independent director of the Company on November 23, 2004 and subsequently was appointed as member of the Audit Committee on November 26, 2004. Sir Christopher has been an independent director of MS-PLC since February 1, 2002.

Dr Allan Millerqualified in medicine at St Bartholomew’s Hospital Medical School, London in 1961. In 1965 Dr Miller was admitted to the Royal College of Physicians. After spending 8eight years in general practice he was appointed as a medical adviser to international pharmaceutical company, Hoffman La Roche. Dr Miller oversaw the clinical research program for both Isotretinoin and Etretinate and its successor Acitretin. Each of these products was registered worldwide and granted marketing authorization. Atjoined, Hoffman La Roche Dr Millerwhere he held the positions of Head of Clinical Cardiovascular Research Worldwide, Head of Dermatological Research Worldwide and Head of all Clinical Research UK. During his time with Hoffman La Roche, over 9 separate products were successfully registered.

In 1984, Dr Miller joined a U.S. privately owned pharmaceutical group, Purdue Pharma, Mundipharma in Europe and Napp Pharma as Medical Director. Dr Miller established the clinical programs for controlled release tablets, which led to the establishment of the controlled release morphine products. This new palliative process pioneered by Dr Miller’s team some 20 years ago has now used throughout the world.

Dr Miller spent 14 years as Medical Director for Napp Pharmaceuticals Ltd and 4four years as European Medical Research Director of the Purdue Pharma, Mundipharma, Napp group based in Cambridge, England.

Dr Miller is also a Member of the British Medical Association and a Fellow of the Royal Society of Medicine.

28



Significant Employees

Significant employees of MS-PLC are:

Adam Boyse was appointed Chief Operating Officer in June 2005. Adam has been with Medicsight since May 2005 and has nearly 15 years experience in the software development sector. With diverse experience covering markets such as automotive, telecommunications and pharmaceuticals, Adam has the strategic and operational experience to bring software products into commercial reality. Prior to Medicsight, Adam served as Vice President of Software Development for IDBS, a market-leading life sciences software company, where he oversaw the growth of the development group and steered the company to ISO 9001 and TickIT certification. Adam has also been a part time lecturer at Birmingham University and presented at a number of computing conferences. Adam has a First Class BSc(Hons), Computer Science from Coventry University, United Kingdom.

Jonah Aburrow-Jones was appointed Vice President of Commercial Development in July 2005. Jonah has more than 12 years of product management and sales experience, most recently serving as the senior product line manager for the Voxar Product Group of Barco. Prior to Barco, Jonah was the international product manager for E-Z-EM, Inc, an international manufacturer of contrast agents for gastrointestinal radiology. He has extensive industry and clinical experience and experience in developing and managing sales, marketing and product development teams.

Dr John Costellohas been a Consultant Physician in general and respiratory medicine at King’s College Hospital since 1977 and senior lecturer in Medicine at Guy’s Kings and St Thomas’s School of Medicine. Between 1982 and 1998 he was Director of the academic department of respiratory medicine. He specializes in bronchial asthma and its treatment including collaboration with basic scientistsand has authored many books and articles in investigation of mechanisms.

the area.. He studied at University College, Dublin and has since held appointments at a number of hospitals including Mater Hospital, Dublin,in the Royal Postgraduate Medical School, Hammersmith Hospital,United Kingdom and the Royal Brompton Hospital, London, University of Edinburgh and as Assistant Professor of Medicine at the University of California, San Francisco.

United States. He has been Founder President of the Respiratory Medicine Section at the Royal Society of Medicine and as a member of Council at the British Thoracic Society. He has published extensively inwas the peer-reviewed literature on lung disease, and in particular asthma, and has edited and written several books and chapters on the subject.

Since the early 1990’s he has occupied senior management roles in the Trust, including first Medical Director at Kings and served as its Clinical Director of Medicine since 1996. During his period as Medical Director at Kings,


it acquired Trust status and built the platform for its current 3 star status. He occupied a unique position across the Academic/Medical School and Clinical/Trust interface.

Medicine.In February 2002 he was appointed as Director of Medical Science at MS-PLC, responsiblewith responsibility for developing innovative technology for radiological population pre-emptive scanning for early detection of cancer and coronary heart disease. In this role he sees great potential for early diagnosis of diseases, which are currently an enormous burden on healthcare providers, thus preventing their long-term effects and generating a fundamental change in national attitudes to healthcare and disease prevention.

Dr Jamshid Dehmeshki was appointed Chief TechnologyScientific Officer in July 2001. He was awarded hisholds a PhD while based at the Computer Science Department offrom Nottingham University United Kingdom and also holds an MSc in Applied Mathematics and Computer Science. The main subject of his PhD was a stochastic model-based approach to image processing and heprocessing. He has written over 40 journal papers and conference proceedings. This involvedwidely on the recognition, classification and segmentation of textured images into different regions based on their statistical characteristics.

Jamshid went on to work Dr Dehmeshki worked as a research fellow in the Centre for Industrial and Medical Information (CIMI)(“CIMI”) for two years where he was responsible for developing thedeveloped ‘image processing’ algorithms for various medical and industrial applications, such as MRI and CT scan, textile, mineral, and remote sensing images.scan.. From March 1999 to July 2001, he worked as a senior research fellow he worked in the NMR Research Unit at the Institute of Neurology, National Hospital for Neurology and Neurosurgery, University College London. Jamshid’s work included research into various medical imaging and data processing methods in NMR.

As a result of his ten years’ research in image processing, he has published around 40 ‘first author’ articles in leading medical and scientific journals and conferences. He is an honorary lecturer in medical physics at the Institute of Neurology (National Hospital for Neurology and Neurosurgery) at University College London.

Dr. Susan Wood Ph.D. was appointed Chief Operating Officer of MS-PLC in November 2004. Susan has 10 years of commercial and technical experience in diagnostic imaging. Most recently she spent 7 years at R2 Technology where she was the Vice President of CT Products. At R2 she championed the market and product development of the first computer-aided detection (CAD) application in CT for lung nodule detection using multi-detector CT (FDA PMA Received 7/04). She also worked for three years at medical imaging software developer ISG Technologies (now Cedara Software), where she served as director of marketing for platform products and multi-modality workstations.

Susan received her Ph.D. from the Johns Hopkins Medical Institutions. Her Ph.D. work combined quantifying three-dimensional lung structure with changes in lung function using high-resolution CT imaging. Susan also holds a Master of Science degree in Biomedical Engineering from Duke University.

Susan has co-authored over 25 peer-reviewed papers and abstracts in three-dimensional imaging of the thorax and CAD.

Section 16(a) Beneficial Ownership Reporting Compliance

Under the securities laws of the United States, the Company’s directors, its executive officers, and any persons holding more than ten percent of the Company’s common stock are required to report their initial ownership of the Company’s common stock and any subsequent changes in that ownership to the Securities and Exchange Commission (the “Commission”). Specific due dates for these reports have been established and the Company is required to disclose any failure to file by these dates. The Company can report that there were no delinquent filings to report in Fiscal 2004.2005.

29



Audit Committee Financial Expert

The Company’s Board of Directors has determined that Mr. Neal Wyman, an independent director, is the audit committee financial expert, as defined in Regulation S-K promulgated under the Securities and Exchange Act of 1934, serving on its audit committee. A copy of the Company’s Audit Committee charter is filed herewith (Exhibit 99.1).

Code of Ethics

The Company adopted a Code of Ethics that applies to the Company’s principal executive officer, principal financial officer and principal accounting officer or controller, or persons performing similar functions on or after November 25, 2004. The Company’s Code of Ethics was approved by the Audit Committee on November 26, 2004. A copy of the Company’s Code of Ethics is filed herewith (Exhibit 14).

Copies of the Company’s Code of Ethics can be obtained, without charge by writing to the Company Secretary at Medicsight, Inc, 46 Berkeley Square, London W1J 5AT. In additionAdditionally, the Code can be downloaded at http://www.medicsight.com/downloads/code_of_ethics.pdf

30



ITEM 11.

ITEM 11.EXECUTIVE COMPENSATION.

The following table summarizes fiscal yearFiscal Year 2005, 2004 2003 and 20022003 compensation for services in all capacities of the Company’s executive officers.

Summary Compensation Table

 

Annual Compensation

 

Long-Term Compensation

 

 

 

 

 

 

 

Awards

 

Payouts

 

 

 

 

 

Name and Principal Position

 

 

 

Year

 

Salary
($)

 

Bonus
($)

 

Securities
Underlying
Options(#)

 

Restricted
Stock
Awards(#)

 

LTIP
Payouts
($)

 

All Other
Compensation

 

Stephen Forsyth,

 

2004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chairman and CEO(1)

 

2003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tim Paterson-Brown, CEO(2)

 

2004

 

26,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paul Gothard, CFO

 

2004

 

157,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2003

 

115,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2002

 

102,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Simon Zuanic, CEO(1)

 

2003

 

131,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100,315

 

 

Stefan Allesch-Taylor,

 

2003

 

116,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chairman and CEO(1)

 

2002

 

113,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2001

 

120,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-Term Compensation

 

 

 

 

 

Annual Compensation

 

Awards

 

Payouts

 

 

 

 

 

Name and Principal
Position

 

Year

 

Salary
($)

 

Bonus
($)

 

Securities
Underlying
Options (#)

 

Restricted
Stock
Awards (#)

 

LTIP
Payouts
($)

 

All Other
Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tim Paterson-Brown,

 

2005

 

216,696

 

16,252

 

 

 

 

 

CEO (1)

 

2004

 

26,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paul Gothard, CFO

 

2005

 

162,522

 

12,189

 

86,500

(2)

 

 

 

 

 

2004

 

157,380

 

 

27,500

(2)

 

 

 

 

 

2003

 

115,115

 

 

22,000

(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stephen Forsyth,

 

2004

 

 

 

 

 

 

 

Chairman and CEO (3)

 

2003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Simon Zuanic, CEO (3)

 

2003

 

131,560

 

 

 

 

 

100,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stefan Allesch-Taylor,

 

2003

 

116,222

 

 

 

 

 

 

Chairman and CEO (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)                                  Tim Paterson-Brown was appointed Chief Executive Officer on September 21, 2004.

(2)                                  Comprises options over shares in the Company’s principal subsidiary, MS-PLC’s under its “A” and “B” plans as described in ITEM 5 (see page 11 above) and the notes to the Financial Statements.

(3)                                  Stefan Allesch-Taylor resigned as the Company’s Chief Executive Officer effective January 13, 2003 and resigned as Chairman effective December 8, 2003. Simon Zuanic was appointed Chief Executive Officer January 13, 2003 and resigned effective December 8, 2003 to work in other operations within the International Capital Corporation PLC group. Stephen Forsyth was appointed the Company’s Chairman and Chief Executive Officer effective December 8, 2003. Stephen Forsyth resigned as Chief Executive Officer on September 21, 2004.

(2)          Tim Paterson-Brown was appointed Chief Executive Officer on September 21, 2004.

31



ITEM 12.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

ITEM 12.         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

The following table sets forth certain information regarding beneficial ownership of the Company’s common stock as of March 29, 2005:27, 2006:

·                                          each person known by the Company to be the beneficial owner of more than 5% of the outstanding common stock;

·                                          each person serving as a director or executive officer of the Company; and

·                                          all executive officers and directors of the Company as a group.

Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission. In general, a person who has voting power and/or investment power with respect to securities is treated as a beneficial owner of those securities. For purposes of this table, shares subject to outstanding warrants and options exercisable within 60 days of the date of this Annual Report are considered as beneficially owned by the person holding such securities. To our knowledge, except as set forth in this table, we believe that the persons named in this table have sole voting and investment power with respect to the shares shown. Except as otherwise indicated, the address of each of the directors, executive officers and 5% shareholders in this table is as follows: Medicsight, Inc., 46 Berkeley Square, London, W1J 5AT, United Kingdom.


Percentage beneficially owned is based upon 33,571,12737,667,883 shares of Common Stockcommon stock issued and outstanding as of March 29, 2005.27, 2006.

Name and address of Beneficial Owner

 

 

 

Number of Shares
Beneficially Owned

 

Percentage of Common
Equity Beneficially Owned

 

5% Beneficial Owners

 

 

 

 

 

 

 

 

 

STG Holdings PLC(1)
46 Berkeley Square
London, United Kingdom
W1J 5AT

 

 

10,673,642

 

 

 

31.8

%

 

VHC Partners LLP
24 High Street
London SW19 5DX

 

 

3,569,100

 

 

 

10.6

%

 

General Mediterranean Holding SA
Center Financier
29 Avenue de la Poste Neuve
L-2227 Luxembourg

 

 

3,350,000

 

 

 

10.0

%

 

Directors and Officers(2)

 

 

 

 

 

 

 

 

 

Stephen Forsyth

 

 

 

 

 

*

 

 

Tim Paterson-Brown

 

 

 

 

 

*

 

 

Paul Gothard

 

 

 

 

 

*

 

 

James Whale

 

 

 

 

 

*

 

 

Neal Wyman

 

 

 

 

 

*

 

 

Professor Nadey Hakim

 

 

 

 

 

*

 

 

Peter Venton

 

 

16,666

 

 

 

*

 

 

Sir Christopher Paine

 

 

 

 

 

*

 

 

Dr Allan Miller

 

 

 

 

 

*

 

 

Total Officers and Directors as a Group (5 persons)

 

 

 

 

 

*

 

 

Name and address of Beneficial Owner

 

Number of Shares
Beneficially Owned

 

Percentage of Common
Equity Beneficially Owned

 

 

 

 

 

 

 

5% Beneficial Owners

 

 

 

 

 

 

 

 

 

 

 

Macniven and Cameron Equity Holdings Limited (1)
46 Berkeley Square
London, United Kingdom
W1J 5AT

 

10,673,642

 

28.3

%

 

 

 

 

 

 

VHC International Limited
4th Floor Charter Place
23-27 Seaton Place
St Helier, Jersey JE2 3QL
Channel Islands

 

4,019,133

 

10.7

%

 

 

 

 

 

 

General Mediterranean Holding SA
Center Financier
29 Avenue de la Porte Neuve
L-2227 Luxembourg

 

3,600,000

 

9.6

%

 

 

 

 

 

 

Directors and Officers (2)

 

 

 

 

 

 

 

 

 

 

 

Stephen Forsyth

 

 

 

*

 

 

 

 

 

 

Tim Paterson-Brown

 

250,000

 

 

*

 

 

 

 

 

 

Paul Gothard

 

 

 

*

 

 

 

 

 

 

David Mason

 

 

 

*

 

 

 

 

 

 

Neal Wyman

 

 

 

*

 

 

 

 

 

 

L. Peter Fielding

 

 

 

*

 

 

 

 

 

 

Peter Venton

 

16,666

 

 

*

 

 

 

 

 

 

Sir Christopher Paine

 

 

 

*

 

 

 

 

 

 

Dr Allan Miller

 

 

 

*

 

 

 

 

 

 

Total Officers and Directors as a Group (9 persons)

 

266,666

 

 

*

32




(1)          International Capital Corporation PLC, 15 rue de la Confederation, Geneva 1204, Switzerland, a company registered inSuite 2B, Centre Plaza, Main Street, Gibraltar, which owns 95.8% of the outstanding share capital of Macniven and Cameron Equity Holdings Limited (previously STG Holdings PLC.PLC). Additionally Stephen Forsyth is the Director of STG Holdings PLC.Macniven and Cameron Equity Interests Limited.

(2)   Addresses for these directors and officers are care of the Company at 46 Berkeley Square,
London W1J 5AT, United Kingdom.

*                  Less than 1%.

ITEM 13.

ITEM 13.CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Asia IT Capital Investments Ltd (a related party)—On December 29, 2000, the Company acquired all of the issued and outstanding shares of HTTP Insights Limited (“Insights”). Asia IT Capital Investments Limited (“Asia IT”) was a shareholder in Insights as well as the Company at the time of the acquisition, and has provided a credit facility for up to $20,000,000. The credit facility expired on December 31, 2001, but has been extended to December 31, 2006.June 30, 2007. All advances under the credit facility accrue interest at 2% above US LIBOR. The Company is restricted from borrowing funds, directly or indirectly, other than through the credit facility, without the consent of Asia IT.


On November 20, 2001, Asia IT entered into a £10,000,000 ($18,000,000) credit facility with MS-PLC. Such facility ceases on December 31, 2006June 30, 2007 and is secured by a lien on all of the assets of MS-PLC. Interest on outstanding amounts accrues at 2% above GBPSterling LIBOR. Pursuant to such credit facility, MS-PLC had covenanted to undertake a public offering of its ordinary shares in an amount not less than £25,000,00025,000,000 not later than March 2002. MS-PLC did not complete such an offering and the facility nevertheless remains in place. The loan is convertible into ordinary shares in MS-PLC on announcement of an Offer to Subscribe, Placing or other public offering of its ordinary shares, at the same price per share as the offering price. Due to the private offering being undertaken by MS-PLC, the loan is currently convertible.

In addition, a director of Asia IT is a brother of Tim Paterson-Brown, who was appointed toa director of the Board onCompany and its chief executive officer since December 8, 2003 and to the Boarda director of MS-PLC onsince September 5, 2003. In addition to the loan facilities made available by Asia IT to the Company and MS-PLC, Asia IT received commissions on shares issued under private placements in both Fiscal 20042005 and Fiscal 2003.2004.

On March 17, 2006 the Company raised $990,000, net of commissions and expenses, in a private placement of restricted common stock at $4.00 per share. Asia IT earned commissions of $110,000.

33



On January 13, 2006 the Company raised $3,600,000, net of commissions and expenses, in a private placement of restricted common stock at $4.00 per share. Asia IT received commissions of $400,000.

During Fiscal 2005 the Company raised $12,035,000, net of commissions and expenses, in a private placement of restricted common stock at $4.00 per share. Asia IT received commissions of $1,230,000.

During Fiscal 2004 the Company raised $23,310,000, net of commissions and expenses, in a private placement of restricted common stock at $3.00 per share. Asia IT received commissions of $2,410,000, which was partly settled by issuing 420,000 shares of common stock of the Company stockto Asia IT valued at $3.00 per share.

During Fiscal 2003 Asia IT underwrote a $10,000,000 private placement for the Company, which generated funds of $9,063,000 after deducting Asia IT’s commission of $937,000 (partly settled by issuing 211,000 shares of Company stock valued at $3.00 per share). For MS-PLC Asia IT underwrote a £2,725,000 ($4,670,000) private placement, which generated funds of £2,453,000 ($4,222,000) after deducting Asia IT’s commission of £272,000 ($448,000).

Corporate offices—The Company’s corporate offices at 46 Berkeley Square, are leased to International Cellulose Company Limited (ICCL),London W1J 5AT, United Kingdom. The office is comprised of 9,642 square feet. We do not have a company registered in England and Wales. STG Holdings PLC, the majority stockholder of Medicsight, acquired 100% of the issued share capital of International Cellulose Company Limited in November 2001. Up untilformal, written lease for these offices. Until June 30, 2003, rent on 46 Berkeley Square was managed bypaid quarterly in advance to a property management company, Berkeley Square Ventures Limited, (BSV)which in turn collects the rent for Yang Cellulose Company Limited (“YCCL”) (previously International Cellulose Company Limited), a property management company incorporated in England and Wales.the entity that holds the lease on the property. Subsequent to June 30, 2003, rent has been paid directly to YCCL. In November 2001, YCCL was paid direct to ICCL. The rent payable is based onacquired by Macniven and Cameron Equity Holdings Limited (“M&C”) (previously STG Holdings PLC), a major shareholder of the amount of space each company occupies. There are no formal leases between the tenantsCompany. We have additional satellite offices in Nashville, Tennessee, Japan and ICCL.China.

31




PART IV

ITEM 14.

ITEM 14.PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees.

Fees billed by our principal accountant amounted to $87,000 in Fiscal 2005 and $82,000 in Fiscal 2004 and $240,000 in Fiscal 2003.2004.

Audit Related Fees.

Fees billed by our principal accountant amounted to $nil$0 in Fiscal 20042005 and $nil$0 in Fiscal 2003.2004.

Tax Fees.

Fees billed by our principal accountant amounted to $nil$0 in Fiscal 20042005 and $58,000$0 in Fiscal 2003.2004.

All Other Fees.

Fees billed by our principal accountant amounted to $nil$0 in Fiscal 20042005 and $9,000$0 in Fiscal 20032004 concerning various matters.

 

The Company’s audit committee was established subsequent tohas approved the approval ofCompany’s audit and non-audit fees and so was unable to pre-approve such fees and to take a view as to whether non-audit fees are compatible with the auditor’s independence.fees.

As of November 25, 2004, the audit committee is directly responsible for the appointment, compensation, retention and oversight of the work of any independent auditor engaged (including resolution of disagreements between management and the auditor regarding financial reporting) for the purpose of preparing or issuing an audit report or performing other audit, review or attest services for the Company. Each such firm shall report directly to the Company’s audit committee. The audit committee shall also beis responsible for overseeing the accounting and financial reporting processes of the Company and the audits of the financial statements of the Company.

32

34





 

ITEM 15.

ITEM 15.EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

Financial Statements

The financial statements of the Company for the fiscal years covered by this Annual Report are located on pages F-1 to F-19F-20 of this Annual Report.

Exhibits

Exhibit No.

 

Description

2.1

 

Articles of Merger of Medicsight, Inc., a Utah corporation(1)corporation (1)

2.2

 

Certificate of Merger of Medicsight, Inc., a Delaware corporation(1)corporation (1)

2.3

 

Offering Document to acquire shares of Radical Technology PLC.(2)

3.1

 

Certificate of Incorporation of Medicsight, Inc. and amendments thereto(1)thereto (1)

3.2

 

By-Laws of Medicsight, Inc.(1)

4.1

 

Loan Note issued by HTTP Insights, Ltd. to Nightingale Technologies Ltd.(5)

10.1

 

Share Sale Agreement between Nightingale Technologies Limited and Medicsight, Inc.(3)

10.2

 

Letter Agreement between Asia IT Capital Investments, Ltd. and Medicsight, Inc.(4)

10.2

 

Letter Agreement between Asia IT Capital Investments, Ltd. and Medicsight PLC(5)

14.0

Code of Ethics (filed herewith at page E-1)PLC (5)

21.1

 

Subsidiaries (filed herewith at page E-7)E-1).

31.1

 

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Chief Executive Officer (filed herewith at page E-8)E-2).

31.2

 

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Chief Financial Officer (filed herewith at page E-9)E-3).

32.1

 

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of Chief Executive Officer (filed herewith at page E-10)E-4).

32.2

 

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of Chief Financial Officer (filed herewith at page E-11)E-5).

99.1

Audit Committee Charter (filed herewith at page E-12)


(1)Incorporated herein by reference to the Company’s Current Report on Form 8-K filed on January 30, 2004.

(2)                                  Incorporated herein by reference to the Company’s Current Report on Form 8-K filed on May 23, 2000.

(3)                                  Incorporated herein by reference to the Company’s Current Report on Form 8-K filed March 7, 2001.

(4)                                  Incorporated herein by reference to the Company’s Registration Statement on Form SB-2, filed December 26, 2001.

(5)                                  Incorporated herein by reference to the Company’s Annual Report on Form 10-KSB, filed April 19, 2002.

Reports on Form 8-K

None.

33

35





 

SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

MEDICSIGHT, INC.

March 30, 2005

By:

/s/ TIM PATERSON-BROWN

Chief Executive Officer
(Principal Executive Officer)

March 30, 200529, 2006

 

 

 

By:

/s/ /s/ TIM PATERSON-BROWN

 Chief Executive Officer (Principal Executive Officer)

March 29, 2006

By:

 /s/ PAUL A GOTHARD

 

 

Chief Financial Officer
(Principal (Principal Financial Officer)

 

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature

 

Title

 

Date

 

 

Date

 

/s/ STEPHEN FORSYTH

 

Director

 

March 30, 200529, 2006

Stephen Forsyth

 

 

 

 

/s/ TIM PATERSON-BROWN

 

Director

 

March 30, 200529, 2006

Tim Paterson-Brown

 

 

 

 

/s/ PAUL A GOTHARD

 

Director

 

March 30, 200529, 2006

Paul Gothard

 

 

 

 

/s/ JAMES WHALEDAVID MASON

 

Director

 

March 30, 200529, 2006

James WhaleDavid Mason

 

 

 

 

/s/ NEAL WYMAN

 

Director

 

March 30, 200529, 2006

Neal Wyman

 

 

 

 

/s/ NADEY HAKIML. PETER FIELDING

 

Director

 

March 30, 200529, 2006

Nadey HakimL. Peter Fielding

 

 

 

 

/s/ PETER VENTON

 

Director

 

March 30, 200529, 2006

Peter Venton

 

 

 

 

/s/ SIR CHRISTOPHER PAINE

 

Director

 

March 30, 200529, 2006

Sir Christopher Paine

 

 

 

 

/s/ ALLAN MILLER

 

Director

 

March 30, 200529, 2006

Allan Miller

 

 

 

 

 

36

34





 

MEDICSIGHT, INC. AND SUBSIDIARIES
(FORMERLY HTTP TECHNOLOGY, INC.)

CONSOLIDATED FINANCIAL STATEMENTS

TOGETHER WITH INDEPENDENT REGISTERED PUBLIC ACCOUNTANTS REPORT

 

F-1





 

MEDICSIGHT, INC. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Report of Independent Registered Public Accounting Firm

 

F-2F-3

 

Consolidated Balance Sheets as of December 31, 20042005 and December 31, 20032004

 

F-3F-4

 

Consolidated Statements of Operations for the years ended December 31, 2004,2005, December 31, 20032004 and December 31, 20022003

 

F-4F-5

 

Consolidated Statements of Changes in Stockholders’ Equity and Comprehensive LossIncome/(Loss) for the years ended December 31, 2004,2005, December 31, 20032004 and December 31, 20022003

 

F-5F-6

 

Consolidated Statements of Cash Flows for the years ended December 31, 2004,2005, December 31, 20032004 and December 31, 20022003

 

F-6F-7

 

Notes to the Consolidated Financial Statements

 

F-7F-8 to F-19

F-20

 

F-1F-2





 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Stockholders and

The Board of Directors of and Stockholders

Medicsight, Inc.: and Subsidiaries

We have audited the accompanying consolidated balance sheets of Medicsight, Inc. (a Delaware Corporation), formerly HTTP Technology, Inc. and Subsidiaries as of December 31, 20042005 and 2003,2004, and the related consolidated statements of operations, stockholders’ equity and comprehensive loss, and cash flows for each of the three years in the three year period ended December 31, 2004.2005. 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 audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. 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 audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Medicsight, Inc. and Subsidiaries as of December 31, 20042005 and 20032004, and the results of their operations and their cash flows for each of the three years in the three year period ended December 31, 20042005, in conformity with U.S.accounting principles generally accepted accounting principles.in the United States of America.

The accompanying consolidated

In connection with our audits of the financial statements have been prepared assuming thatreferred to above, we audited Schedule II – Valuation and Qualifying Accounts. In our opinion, the Company will continuefinancial schedule, when considered in relation to the financial statements taken as a going concern. As discussedwhole, presents fairly, in Note 1 toall material respects, the consolidated financial statements the Company has generated negative cash flows and has an accumulated deficit at December 31, 2004 and the uncertainty with respect to the availability and the utilization of its credit facility raises substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also discussed in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.information stated therein.

/s/ Amper, Politziner & Mattia P.C.

 

March 10, 2005

17, 2006

Edison, New Jersey

 

F-2F-3





MEDICSIGHT, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

DECEMBER 31, 2005 AND DECEMBER 31, 2004

($ thousands)

 

 

2005

 

2004

 

ASSETS

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

7,249

 

$

5,276

 

Cash held for common stock subscribed but unissued

 

4,000

 

 

Accounts receivable

 

 

26

 

Other receivables

 

344

 

28

 

Prepaid expenses

 

213

 

498

 

Value-Added Tax receivable

 

61

 

687

 

Total current assets

 

11,867

 

6,515

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, at cost, net of accumulated depreciation of $1,542 and $3,227

 

252

 

2,066

 

 

 

 

 

 

 

INVESTMENTS, at cost

 

359

 

359

 

 

 

 

 

 

 

SECURITY DEPOSITS

 

808

 

901

 

 

 

 

 

 

 

EXCESS OF PURCHASE PRICE OVER

 

 

 

 

 

NET ASSETS ACQUIRED

 

11,200

 

11,200

 

 

 

 

 

 

 

Total assets

 

$

24,486

 

$

21,041

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Accounts payable

 

$

1,172

 

$

1,193

 

Accounts payable – related party

 

1,151

 

 

Accrued expenses

 

404

 

1,053

 

Current portion of obligations under capital leases

 

19

 

107

 

Total current liabilities

 

2,746

 

2,353

 

 

 

 

 

 

 

Obligations under capital leases, net of current portion

 

6

 

223

 

Total liabilities

 

2,752

 

2,576

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Common stock, $0.001 par value, 40,000,000 shares authorized, 36,392,883 and 33,067,125 shares issued and outstanding respectively

 

36

 

33

 

Additional paid-in capital

 

208,684

 

196,652

 

Common stock subscribed but unissued, net

 

3,600

 

 

Accumulated comprehensive income

 

128

 

278

 

Accumulated deficit

 

(190,714

)

(178,498

)

TOTAL STOCKHOLDERS’ EQUITY

 

21,734

 

18,465

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

24,486

 

$

21,041

 

 The accompanying notes are an integral part of these statements.

F-4



MEDICSIGHT, INC. AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 2005, DECEMBER 31, 2004, AND DECEMBER 31, 2003

($ thousands)thousands except per share data)

 

 

2004

 

2003

 

ASSETS

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

5,276

 

$

845

 

Accounts receivable

 

26

 

33

 

Other receivables

 

28

 

123

 

Prepaid expenses

 

498

 

539

 

VAT Receivable

 

687

 

604

 

Total current assets

 

6,515

 

2,144

 

PROPERTY AND EQUIPMENT, at cost, net of accumulated depreciation of $3,227 and $1,480

 

2,066

 

3,033

 

INVESTMENTS, at cost

 

359

 

429

 

SECURITY DEPOSITS

 

901

 

843

 

EXCESS OF PURCHASE PRICE OVER NET ASSETS ACQUIRED

 

11,200

 

11,200

 

Total assets

 

$

21,041

 

$

17,649

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Accounts payable

 

$

1,193

 

$

2,342

 

Accrued expenses

 

526

 

700

 

Accrued professional expenses

 

527

 

326

 

Bank overdraft

 

 

196

 

Line of credit—related party

 

 

2,880

 

Current portion of obligations under capital leases

 

107

 

96

 

Total current liabilities

 

2,353

 

6,540

 

Obligations under capital leases, net of current portion

 

223

 

306

 

Total liabilities

 

2,576

 

6,846

 

Commitments and contingencies

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Common stock, $0.001 par value, 40,000,000 shares authorized, 33,067,125 and 24,488,858 shares issued and outstanding

 

33

 

24

 

Additional paid-in capital

 

196,652

 

173,810

 

Currency translation adjustment

 

278

 

123

 

Accumulated deficit

 

(178,498

)

(163,468

)

TOTAL STOCKHOLDERS’ EQUITY

 

18,465

 

10,489

 

Minority interest

 

 

314

 

Total Stockholders’ equity and minority interest

 

18,465

 

10,803

 

Total liabilities and stockholders’ equity

 

$

21,041

 

$

17,649

 

 

 

2005

 

2004

 

2003

 

 

 

 

 

 

 

 

 

REVENUES

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

Selling, general and administrative

 

9,300

 

10,578

 

8,848

 

Research and development cost

 

2,363

 

2,972

 

2,498

 

Impairment of investments

 

 

70

 

95

 

 

 

11,663

 

13,620

 

11,441

 

 

 

 

 

 

 

 

 

Operating loss

 

(11,663

)

(13,620

)

(11,441

)

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

Interest and other income

 

67

 

130

 

12

 

Net foreign exchange losses

 

 

 

(2

)

Loss before Income tax benefit realized, Minority interest and Discontinued operations

 

(11,596

)

(13,490

)

(11,431

)

 

 

 

 

 

 

 

 

Income tax benefit realized

 

858

 

 

 

Provision of income taxes

 

 

 

 

Loss before Minority interest and Discontinued operations

 

(10,738

)

(13,490

)

(11,431

)

 

 

 

 

 

 

 

 

Minority interest

 

 

605

 

2,490

 

Loss from continuing operations

 

(10,738

)

(12,885

)

(8,941

)

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

 

Loss from impairment of assets

 

(394

)

(582

)

 

Loss from operations of Lifesyne

 

(1,084

)

(1,563

)

(1,155

)

 

 

 

 

 

 

 

 

Net loss

 

$

(12,216

)

$

(15,030

)

$

(10,096

)

 

 

 

 

 

 

 

 

PER SHARE DATA:

 

 

 

 

 

 

 

Net loss from continuing activities

 

$

(0.31

)

$

(0.42

)

$

(0.40

)

Net loss from discontinued activities

 

(0.05

)

(0.07

)

(0.05

)

 

 

 

 

 

 

 

 

Basic and diluted loss per share

 

$

(0.36

)

$

(0.49

)

$

(0.45

)

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

34,224,023

 

30,853,734

 

22,203,126

 

 

The accompanying notes are an integral part of these statements.

F-3

F-5





MEDICSIGHT, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME/(LOSS)

FOR THE YEARS ENDED DECEMBER 31, 2004,2003 TO DECEMBER 31, 2003,2005

(in thousands)

 

 

 

 

 

 

Additional

 

Shares

 

 

 

Accumulated

 

 

 

Total

 

 

 

Common stock

 

Paid-In

 

to be

 

Vendor

 

Comprehensive

 

Accumulated

 

Stockholders’

 

 

 

Shares

 

Amount

 

Capital

 

Issued

 

Guarantee

 

Income (Loss)

 

Deficit

 

Equity

 

BALANCE, JANUARY 1, 2003

 

21,155

 

$

21

 

$

162,156

 

 

$

(3,689

)

$

290

 

$

(153,372

)

$

5,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued (net of commissions)

 

3,333

 

3

 

9,060

 

 

 

 

 

9,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital received on stock issued by MS-PLC, net

 

 

 

2,594

 

 

 

 

 

2,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash received re guarantee

 

 

 

 

 

3,689

 

 

 

3,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE LOSS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year

 

 

 

 

 

 

 

(10,096

)

(10,096

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment

 

 

 

 

 

 

(167

)

 

 

(167

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

 

 

 

 

 

(167

)

(10,096

)

(10,263

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, DECEMBER 31, 2003

 

24,488

 

24

 

173,810

 

 

 

123

 

(163,468

)

10,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued (net of commissions)

 

8,578

 

9

 

23,301

 

 

 

 

 

23,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority Interest of MS-PLC shares issued to the Company in debt capitalisation

 

 

 

(459

)

 

 

 

 

(459

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE LOSS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year

 

 

 

 

 

 

 

(15,030

)

(15,030

)

Translation adjustment

 

 

 

 

 

 

155

 

 

 

155

 

Total comprehensive loss

 

 

 

 

 

 

155

 

(15,030

)

(14,875

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, DECEMBER 31, 2004

 

33,066

 

33

 

196,652

 

 

 

278

 

(178,498

)

18,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued (net of commissions)

 

3,327

 

3

 

12,032

 

 

 

 

 

12,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock to be issued (net of commissions)

 

 

 

 

 

 

 

3,600

 

 

 

 

 

 

 

3,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE LOSS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year

 

 

 

 

 

 

 

(12,216

)

(12,216

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment

 

 

 

 

 

 

(150

)

 

(150

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

 

 

 

 

 

(150

)

(12,216

)

(12,366

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, DECEMBER 31, 2005

 

36,393

 

$

36

 

$

208,684

 

$

3,600

 

$

 

$

128

 

$

(190,714

)

$

21,734

 

The accompanying notes to the consolidated financial statements are an integral part of these statements.

F-6



MEDICSIGHT, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOW FOR THE YEARS ENDED

DECEMBER 31, 2005, DECEMBER 31, 2004, AND DECEMBER 31, 2002
2003

($ thousands except per share data)thousands)

 

 

2004

 

2003

 

2002

 

REVENUES

 

$

538

 

$

276

 

$

82

 

EXPENSES:

 

 

 

 

 

 

 

Selling, general and administrative

 

13,261

 

10,279

 

10,619

 

Research and development cost

 

2,972

 

2,498

 

1,239

 

Impairment of intangibles

 

 

 

13,482

 

Impairment of investments

 

70

 

95

 

175

 

Impairment of vendor guarantee

 

 

 

6,311

 

Impairment of goodwill

 

 

 

68,178

 

 

 

16,303

 

12,872

 

100,004

 

Operating loss

 

(15,765

)

(12,596

)

(99,922

)

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

Interest and other income

 

130

 

12

 

3

 

Net foreign exchange losses

 

 

(2

)

(164

)

 

 

130

 

10

 

(161

)

Net loss before minority interest

 

(15,635

)

(12,586

)

(100,073

)

MINORITY INTEREST

 

605

 

2,490

 

1,170

 

Net loss

 

$

(15,030

)

$

(10,096

)

$

(98,913

)

PER SHARE DATA:

 

 

 

 

 

 

 

Basic and diluted loss per share

 

(0.49

)

(0.45

)

(5.13

)

Weighted average number of common shares outstanding

 

30,853,734

 

22,203,126

 

19,294,654

 

 

 

Year ended

 

Year ended

 

Year ended

 

 

 

December 31,
2005

 

December 31,
2004

 

December 31, 2003

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net loss

 

$

(12,216

)

$

(15,030

)

$

(10,096

)

 

 

 

 

 

 

 

 

Adjustments to reconcile net loss to net cash used in operating activities

 

 

 

 

 

 

 

Loss from discontinuing operations

 

1,478

 

2,145

 

1,155

 

Depreciation and amortization

 

237

 

764

 

623

 

Impairment of investment

 

 

70

 

95

 

Impairment of property and equipment

 

 

386

 

 

Increase in minority’s interest in MS-PLC

 

 

(459

)

 

Minority interest in net losses of subsidiary

 

 

(605

)

(2,490

)

Loss on disposal of fixed assets

 

219

 

 

 

(Increase)/decrease in assets

 

 

 

 

 

 

 

Accounts receivable

 

(34

)

(2

)

(13

)

Prepaid expenses and other receivables

 

(235

)

151

 

(261

)

VAT receivable

 

584

 

(83

)

(322

)

Security deposits

 

 

 

(743

)

Increase/(decrease) in liabilities

 

 

 

 

 

 

 

Accounts payable

 

124

 

(1,100

)

3

 

Accounts payable – related party

 

1,151

 

 

 

Accrued expenses

 

(306

)

134

 

(33

)

Net cash used in operating activities

 

(8,998

)

(13,629

)

(12,082

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Cash held for common stock subscribed but unissued

 

(4,000

)

 

 

Proceeds from sale of fixed assets

 

300

 

 

 

Purchase of property and equipment

 

(131

)

(434

)

(1,239

)

Proceeds from sale of Lifesyne

 

443

 

 

 

Net cash (used in)/provided by investing activities

 

(3,388

)

(434

)

(1,239

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Principal payments under capital lease obligations

 

(289

)

(59

)

(535

)

(Decrease)/increase in bank overdraft

 

 

(196

)

196

 

(Decrease)/increase in line of credit – related party

 

 

(2,880

)

356

 

Repayments of short-term debt

 

 

 

(3,250

)

Proceeds from sale of common stock (net of commissions)

 

12,035

 

23,310

 

9,063

 

Proceeds from sale of common stock to be issued (net of commissions)

 

3,600

 

 

 

Proceeds from MS-PLC sale of stock (net of commissions)

 

 

 

4,222

 

Proceeds from vendor guarantee

 

 

 

3,689

 

Net cash provided by financing activities

 

15,346

 

20,175

 

13,741

 

 

 

 

 

 

 

 

 

Cash flows of discontinued operations

 

 

 

 

 

 

 

Net cash used in operating activities

 

(1,078

)

(1,486

)

(1,067

)

Net cash used in investing activities

 

 

 

(54

)

Net cash (used in)/provided by financing activities

 

(44

)

(13

)

57

 

 

 

(1,122

)

(1,499

)

(1,064

)

 

 

��

 

 

 

 

 

Effects of exchange rates on cash and cash equivalents

 

135

 

(182

)

(289

)

 

 

 

 

 

 

 

 

NET CHANGE IN CASH & CASH EQUIVALENTS

 

1,973

 

4,431

 

(933

)

 

 

 

 

 

 

 

 

CASH & CASH EQUIVALENTS, BEGINNING OF YEAR

 

5,276

 

845

 

1,778

 

 

 

 

 

 

 

 

 

CASH & CASH EQUIVALENTS, END OF YEAR

 

$

7,249

 

$

5,276

 

$

845

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH PAID

 

 

 

 

 

 

 

Interest

 

$

5

 

$

41

 

$

66

 

 

 

 

 

 

 

 

 

NON CASH FINANCING ACTIVITIES

 

 

 

 

 

 

 

Capital lease obligations for equipment

 

$

 

$

 

$

841

 

 

The accompanying notes are an integral part of these statements.

F-4

F-7





MEDICSIGHT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY AND COMPREHENSIVE LOSS
FOR THE YEARS ENDED DECEMBER 31, 2002 TO DECEMBER 31, 2004
(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Retained

 

 

 

 

 

 

 

 

 

Additional

 

 

 

Accumulated

 

Earnings

 

Total

 

 

 

Common Stock

 

Paid-In

 

Vendor

 

Comprehensive

 

(Accumulated

 

Stockholders’

 

 

 

Shares

 

Amount

 

Capital

 

Guarantee

 

Income (Loss)

 

Deficit)

 

Equity

 

BALANCE, JANUARY 1, 2002

 

19,290

 

 

$

19

 

 

$

145,596

 

$

(10,000

)

 

$

(44

)

 

 

$

(54,459

)

 

 

$

81,112

 

 

Additional paid-in capital received on stock issued by MS-PLC, net

 

 

 

 

 

5,362

 

 

 

 

 

 

 

 

 

5,362

 

 

Shares issued by the Company to acquire additional stock in MS-PLC

 

1,865

 

 

2

 

 

11,198

 

 

 

 

 

 

 

 

 

11,200

 

 

Impairment of vendor guarantee

 

 

 

 

 

 

6,311

 

 

 

 

 

 

 

 

6,311

 

 

COMPREHENSIVE LOSS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year

 

 

 

 

 

 

 

 

 

 

 

(98,913

)

 

 

(98,913

)

 

Translation adjustment

 

 

 

 

 

 

 

 

334

 

 

 

 

 

 

 

334

 

 

Total comprehensive loss

 

 

 

 

 

 

 

 

334

 

 

 

(98,913

)

 

 

(98,579

)

 

BALANCE, DECEMBER 31, 2002

 

21,155

 

 

21

 

 

162,156

 

(3,689

)

 

290

 

 

 

(153,372

)

 

 

5,406

 

 

Shares issued (net of commission)

 

3,333

 

 

3

 

 

9,060

 

 

 

 

 

 

 

 

 

9,063

 

 

Additional paid-in capital received on stock issued by MS-PLC, net

 

 

 

 

 

2,594

 

 

 

 

 

 

 

 

 

2,594

 

 

Cash rec’d re guarantee

 

 

 

 

 

 

3,689

 

 

 

 

 

 

 

 

3,689

 

 

COMPREHENSIVE LOSS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year

 

 

 

 

 

 

 

 

 

 

 

(10,096

)

 

 

(10,096

)

 

Translation adjustment

 

 

 

 

 

 

 

 

(167

)

 

 

 

 

 

 

(167

)

 

Total comprehensive loss

 

 

 

 

 

 

 

 

(167

)

 

 

(10,096

)

 

 

(10,263

)

 

BALANCE, DECEMBER 31, 2003

 

24,488

 

 

24

 

 

173,810

 

 

 

123

 

 

 

(163,468

)

 

 

10,489

 

 

Shares issued (net of commission)

 

8,578

 

 

9

 

 

23,301

 

 

 

 

 

 

 

 

 

23,310

 

 

Increase in Minority Interest

 

 

 

 

 

(459

)

 

 

 

 

 

 

 

 

(459

)

 

COMPREHENSIVE LOSS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year

 

 

 

 

 

 

 

 

 

 

 

(15,030

)

 

 

(15,030

)

 

Translation adjustment

 

 

 

 

 

 

 

 

155

 

 

 

 

 

 

 

155

 

 

Total comprehensive loss

 

 

 

 

 

 

 

 

155

 

 

 

(15,030

)

 

 

(14,875

)

 

BALANCE, DECEMBER 31, 2004

 

33,066

 

 

$

33

 

 

$

196,652

 

$

 

 

$

278

 

 

 

$

(178,498

)

 

 

$

18,465

 

 

The accompanying notes are an integral part of these statements.

F-5




MEDICSIGHT, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOW FOR THE YEARS ENDED
DECEMBER 31, 2004, DECEMBER 31, 2003, AND DECEMBER 31, 2002

($ thousands)

 

 

Year ended

 

Year ended

 

Year ended

 

 

 

December 31,
2004

 

December 31,
2003

 

December 31,
2002

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

$

(15,030

)

 

 

$

(10,096

)

 

 

$

(98,913

)

 

Adjustments to reconcile net loss to net cash used in operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of intangibles

 

 

779

 

 

 

631

 

 

 

4,735

 

 

Impairment of intangibles

 

 

 

 

 

 

 

 

13,482

 

 

Impairment of goodwill

 

 

 

 

 

 

 

 

68,178

 

 

Net foreign exchange losses

 

 

 

 

 

 

 

 

164

 

 

Interest from prior years forgiven

 

 

 

 

 

 

 

 

399

 

 

Impairment of investment

 

 

70

 

 

 

95

 

 

 

175

 

 

Impairment of vendor guarantee

 

 

 

 

 

 

 

 

6,311

 

 

Impairment of property and equipment

 

 

968

 

 

 

 

 

 

 

 

Increase in minority’s interest in MS-PLC

 

 

(459

)

 

 

 

 

 

 

 

Minority interest in net losses of subsidiary

 

 

(605

)

 

 

(2,490

)

 

 

(1,170

)

 

(Increase)/decrease in assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

7

 

 

 

(32

)

 

 

93

 

 

Other receivables

 

 

95

 

 

 

(122

)

 

 

181

 

 

Prepaid expenses

 

 

41

 

 

 

(317

)

 

 

(104

)

 

VAT receivable

 

 

(83

)

 

 

(322

)

 

 

(221

)

 

Security deposits

 

 

 

 

 

(743

)

 

 

44

 

 

Increase/(decrease) in liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

(1,000

)

 

 

42

 

 

 

1,038

 

 

Accrued expenses

 

 

(99

)

 

 

70

 

 

 

(103

)

 

Accrued professional expenses

 

 

201

 

 

 

135

 

 

 

(18

)

 

Net cash used in operating activities

 

 

(15,115

)

 

 

(13,149

)

 

 

(5,729

)

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(434

)

 

 

(1,293

)

 

 

(464

)

 

Proceeds from sale of investments

 

 

 

 

 

 

 

 

2

 

 

Net cash (used in)/provided by investing activities

 

 

(434

)

 

 

(1,293

)

 

 

(462

)

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments under capital lease obligations

 

 

(72

)

 

 

(478

)

 

 

 

 

(Decrease)/increase in bank overdraft

 

 

(196

)

 

 

196

 

 

 

 

 

(Decrease)/increase in line of credit—related party

 

 

(2,880

)

 

 

356

 

 

 

1,006

 

 

Repayments of short-term debt

 

 

 

 

 

(3,250

)

 

 

 

 

Proceeds from sale of common stock, net of commissions

 

 

23,310

 

 

 

9,063

 

 

 

 

 

Proceeds from MS-PLC sale of common stock

 

 

 

 

 

4,222

 

 

 

6,773

 

 

Proceeds from vendor guarantee

 

 

 

 

 

3,689

 

 

 

 

 

Net cash provided by/(used in) financing activities

 

 

20,162

 

 

 

13,798

 

 

 

7,779

 

 

Effects of exchange rates on cash and cash equivalents

 

 

(182

)

 

 

(289

)

 

 

(13

)

 

NET CHANGE IN CASH & CASH EQUIVALENTS

 

 

4,431

 

 

 

(933

)

 

 

1,575

 

 

CASH & CASH EQUIVALENTS, BEGINNING OF YEAR

 

 

845

 

 

 

1,778

 

 

 

203

 

 

CASH & CASH EQUIVALENTS, END OF YEAR

 

 

$

5,276

 

 

 

$

845

 

 

 

$

1,778

 

 

SUPPLEMENTAL DISCLOSURES OF CASH PAID

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

41

 

 

 

66

 

 

 

77

 

 

NON CASH FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital lease obligations for equipment

 

 

 

 

 

841

 

 

 

74

 

 

The accompanying notes are an integral part of these statements.

F-6




MEDICSIGHT, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.Organization, basis of presentation and liquidity

Medicsight, Inc. (along with its subsidiaries, the “Company”) is the successor consolidated entity formed by the reverse acquisition on December 22, 1999 by Fairfax Equity Limited (“Fairfax”) (now Medicsight Finance Ltd)Limited) of Internet Holdings, Inc. a publicly-held company originally incorporated in Utah in 1977 under the name Trolley Enterprises, Inc. Fairfax, which was treated as the accounting acquirer in the transaction, was incorporated in the United Kingdom on October 18, 1999. Prior to its reverse acquisition by Fairfax, control of the former Internet Holdings, Inc., as well as theits corporate name, had changed manya number of times. All prior operations had previously been discontinued and all related claims and counterclaims were settled, the last of which settlements occurred in November 1999.

The Company is a developer of sophisticated software technology in the medical sector. The Company’s business objective is to deliver the Medicsight™ system.

In April 2000, the Company acquired Radical Technology PLC (now known as HTTP Software PLC), which provided the Company with a business dedicated to systems integration and software development. In December 2000, the Company acquired Nightingale Technologies Limited (now known as HTTP Insights Ltd.), the principal technology of which is a Stochastic Perception Engine, formerly known as the Data Classification Engine.

The Company’s Stochastic Perception Engine is comprised of four principal modules: cluster analysis, statistical modeling, classification and prediction. This technology offers unsurpassed processing speed, accuracy and comprehensiveness of results when compared to existing data classification or neural network based technologies.

Initially we believed that our Stochastic Perception Engine had significant potential uses in a wide variety of fields, including medical image analysis, the design of pharmaceuticals, environmental mapping, handwriting recognition, robotics and surveillance. Following a review of the Technology in Fiscal 2003 the Company has concluded that the non-medical applications are of limited use as there has been no development of the core technology in these fields in Fiscal 2002 and Fiscal 2003.

The Company is focused on developing itshas two primary business objectives:

                  To conceive, develop and commercialize innovative medical imaging applications derived from our core technology known as the Medicsight™ system, which is our state-of-the-art digital disease detection software system currently comprising MedicColon™, MedicHeart™, MedicLung™, Colon CAR™ and Lung CAR™.Medicsight CAD.

These consolidated financial statements are presented on the basis that

                  To establish a global online community for Medical Imaging professionals (to be known as MedicExchange) with a rich selection of specialist clinical content for registered users combined with a product marketplace where Medical Imaging vendors can sell their solutions online.

During 2005 the Company will continueinitiated a plan of disposal of the Lifesyne business and was subsequently sold in November 2005 and its results are reflected as a going concern. The going concern concept contemplates the realization of assets and satisfaction of liabilities in the normal course of business over a reasonable length of time. discontinued operations – Note 3.

The Company has incurred significant operating losses since inception.inception and has generated no revenues from continuing operations. As a result, the Company has generated negative cash flows from operations and has an accumulated deficit at December 31, 2004 and there is uncertainty with respect to the availability and the utilization of its credit facility with Asia IT Capital Investments Limited (a related party)—see Note 9.2005. The Company is operating in a developing industry based on new technology and its primary source of funds to date has been through the issuance of securities and borrowed funds. The Company is currently seeking additional funding and is actively developing the technology in order to bring it to market. While the Company is optimistic and believes appropriate actions are being taken, there can be no assurance however, that management’s efforts will be successful or that the products the Company develops and markets will be accepted by consumers. The consolidated financial statements do not include any adjustments that might result from the outcome of this going concern uncertainty.

F-7

F-8





2.Summary of significant accounting policies:

Principles of consolidation—The consolidated financial statements include the accounts of Medicsight, Inc. and its subsidiaries in which it has a controlling interest. Subsidiaries acquired are consolidated from the date of acquisition. All inter-company accounts and transactions have been eliminated in consolidation.

Cash and cash equivalentsequivalents—The Company considers investments with original maturities of three months or less to be cash equivalents.

Accounts receivable—Accounts receivable are customer obligations due under normal trade terms and are stated at cost less any allowance for doubtful accounts. The Company records an allowance for doubtful accounts based on specifically identified amounts that the Company believes to be uncollectible. The balance for the years ended December 31, 2004 and December 31, 2003 for provision of doubtful accounts was  $nil and $nil respectively.

Investments—Investments consist of equity ownership in various corporations. The Company records these investments at historical cost, subject to any provision for impairment.

For Fiscal 2004, the Company incurred an impairment loss on investments of $70,000 relating to the impairment in the carrying value of Eurindia PLC (“Eurindia”), based upon the management of Eurindia valuing the investment portfolio at $0.61 per share.

For Fiscal 2003, the Company incurred an impairment loss on investments of $59,000 relating to the impairment in the carrying value of Eurindia PLC (“Eurindia”), based upon the management of Eurindia valuing the investment portfolio at $0.72 per share. Additionally the Company fully impaired its investment in Strategic Intelligence PLC ($36,000), as the Company was unable to obtain any information on or representations from its investment as to the fair value.

Property and equipment—Property and equipment are stated at cost. Depreciation is calculated on the various asset classes over their estimated useful lives, which range from two to five years. Leasehold improvements are depreciated over the term of the lease.

Excess of purchase price over net assets acquired—Excess of purchase price over net assets acquired (“goodwill”) represents the excess of acquisition purchase price over the fair value of the net assets acquired. To the extent possible, a portion of the excess purchase price is assigned to identifiable intangible assets. Effective January 1, 2002 with the adoption of SFASStatement of Financial Accounting Standard (“SFAS”) No. 142 “Goodwill and Other intangible Assets”, goodwill is no longer to be amortized. Prior to January 1, 2002, goodwill was amortized on a straight-line basis over 5 years.

For Fiscal 20042005 and Fiscal 2003,2004, the Company had excess of purchase price over net assets acquired of $11,200,000.

During Fiscal 2002 the Company acquired an additional 7,000,000 shares in MS-PLC by way of a share swap. The consideration for the MS-PLC stock was 1,866,666 shares in the Company’s stock valued at $6.00 per share based upon the weighted average share price of the Company’s stock, which amounted to $11,200,000.

Impairment of excess of purchase price over net assets acquired—The Company adoptedIn accordance with SFAS No. 142 on January 1, 2002. Under this standard,“Goodwill and Other intangible Assets” goodwill will be tested for impairment on an annual basis or whenever indicators of impairment arise. An impairment analysis was performed as of December 31, 2005 and 2004 and the Company concluded there was no impairment loss.

Impairment of long-lived assets and long-lived assets to be disposed of—The Company evaluates the carrying value of long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company’s assessment for impairment of an asset involves estimating the undiscounted cash flows expected to result from use of the asset and its

F-8




eventual disposition. An impairment loss recognized is measured as the amount by which the carrying amount of the asset exceeds the fair value of the asset.

Foreign currency translation—The accounts of the Company’s foreign subsidiaries are maintained using the local currency as the functional currency. For these subsidiaries, assets and liabilities are translated into U.S. dollars at year-end exchange rates, and income and expense accounts are translated at average monthly exchange rates. Net gains and losses from foreign currency translation are excluded from operating results and are accumulated as a separate component of stockholders’ equity.

Gains and losses on foreign currency transactions are reflected in current operating results.

Revenue recognition—Revenue iswill be recognized as services are performed, in accordance with the terms of the contractual arrangement, where persuasive evidence of an arrangement exists, the fee is fixed and determinable and collection is reasonably assured.

The Company’s principal revenues in both Fiscal 2004 and Fiscal 2003 relate to the Company-operated Lifesyne™ scanning centers in the United Kingdom at Westminster and Ravenscourt in London. The Company’s principal revenues in Fiscal 2002 were derived from software maintenance and support services, now discontinued.the Company’s discontinued Lifesyne scanning operations – see “Discontinued Operations” – Note 3 below.

Research and development—Costs incurred in connection with the development of software products that are intended for sale are accounted for in accordance with Statement of Financial Accounting StandardsSFAS No. 86, “Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed”. Costs incurred prior to technological feasibility being established for the product are expensed as incurred.

F-9



Technological feasibility is established upon completion of a detaildetailed program design or, in its absence, completion of a working model. Thereafter, all software production costs can be capitalized and subsequently reported at the lower of un-amortized cost or net realizable value. Capitalized costs are amortized based on current and future revenue for each product with an annual minimum equal to the straight-line amortization over the remaining estimated economic life of the product. Amortization commences when the product is available for general release to customers.

The Company concluded that capitalizing such expenditureexpenditures on completion of a working model was inappropriate because of the difficulty in assigning costs accurately to the various software products and versions being developed as technical and development staff are moved from product to product and version to version on a regular basis. Therefore the Company did not incur any material software production costs and therefore has decided to expense all research and development costs. The Company’s research and development costs are comprised of staff and consultancy costs expensed on the Medicsight™Medicsight CAD system.

The Company’s expenditureexpenditures on research and development compriseare comprised of staff and consultants employed in the development of the Medicsight™ system.Medicsight CAD. During the twelve months ended December 31, 2005, December 31, 2004 ,and December 31, 2003, and December 31, 2002 the Company expended $2,363,000, $2,972,000 $2,498,000 and $1,239,000$2,498,000 respectively for research and development expenses for the Medicsight™ systemMedicsight CAD and its products. We cannot predict the amount of additional expenditures that will be necessary prior to achieving commercialization of our products.

Income taxes—Deferred taxes are computed based on the tax liability or benefit in future years of the reversal of temporary differences in the recognition of income or deduction of expenses between financial and tax reporting purposes. The net difference, if any, between the provision for taxes and taxes currently payable is reflected in the balance sheet as deferred taxes. Deferred tax assets and/or liabilities, if any, are classified as current and non-current based on the classification of the related asset or liability for financial reporting purposes, or based on the expected reversal date for deferred taxes that are not related to an asset or liability. Valuation allowances are recorded to reduce deferred tax assets to that amount which is more likely than not to be realized.

F-9




Loss per share—Basic loss per share is calculated by dividing net income or loss attributable to the ordinary shareholders by the weighted average number of common shares outstanding during the period. Diluted loss per share is calculated by dividing the net income or loss attributable to the ordinary shareholders by the sum of the weighted average number of common shares outstanding and the diluted potential ordinary shares.

Comprehensive loss—Comprehensive loss reflects the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. Comprehensive loss is comprised of net income/(loss) and foreign currency translation adjustments.

Fair value of financial instruments—StatementSFAS 107, “Disclosures about Fair Value of Financial Accounting Standards 107,Instruments”, requires all entities to disclose the fair value of certain financial instruments in their financial statements. Accordingly, the Company reports that the carrying amount of cash and cash equivalents, accounts receivable, monetary prepayments, accounts payable and accrued liabilities, advances and short term debt approximates fair value due to the short maturity of these instruments.

Segment reporting—The Company follows the provisions of Statement of Financial Accounting StandardsSFAS No. 131, “Disclosure About Segments of an Enterprise and Related Information”. The approach designates the internal organization that is used by management for making operating decisions and assessing performance as the source of the Company’s reportable segments. SFAS No. 131 also requires disclosures about products and services, geographic areas and major customers.

Common stock—The holder of each share of common stock outstanding is entitled to one vote per share.

Stock options—The Company has elected to follow Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees,”Employees”, (“APB 25”) and related interpretations in accounting for its employee stock options. Under this method, compensation cost is measured as the amount by which the market price of the underlying stock exceeds the exercise price of the stock option at the date at which both the number of options

F-10



granted and the exercise price are known. Under APB 25, because the exercise price of our employee stock options equals the market price of the underlying stock on the date of grant, no compensation expense was recognized.

The Company has elected to adopt the disclosure only provisions of SFAS No. 123, “Accounting for Stock-Based Compensation” as amended by SFAS No. 148, “Accounting for Stock-Based Compensation - Transition and Disclosure - an amendment of FASB Statement No. 123”, and measures the cost for MS-PLC’s employee stock compensation plan by using the accounting methods prescribed by APB 25, “Accounting for Stock Issued to Employees”, which allows that no compensation cost be recognized unless the exercise price of the options granted is lower than the fair market value of the Company’s stock at date of grant. Accordingly, no stock-based employee compensation cost is reflected in net loss, as all options granted had an exercise price equal to the market value of the underlying common stock on the date of grant.

In accordance with SFAS 148, “Accounting for Stock-Based Compensation—Compensation - Transition and Disclosure,” the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of SFAS 123, “Accounting for Stock-Based Compensation,” to stock-based employee compensation is as follows:follows for the years ended December 31:

 

 

December 31, 2004

 

December 31, 2003

 

 

 

($ thousands, except per share data)

 

Net loss—as reported

 

 

$

(15,030

)

 

 

$

(10,096

)

 

Add:

 

 

 

 

 

 

 

 

 

Stock-based employee compensation expense included in reported net income, net of related tax effects

 

 

0

 

 

 

0

 

 

Deduct:

 

 

 

 

 

 

 

 

 

Adjustment to total stock-based employee compensation expense determined under the intrinsic value method for expense determined under the fair value based method, net of related tax effects

 

 

(292

)

 

 

(65

)

 

Pro forma net income

 

 

$

(15,322

)

 

 

$

(10,161

)

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic, as reported

 

 

$

(0.49

)

 

 

$

(0.45

)

 

Basic, pro forma

 

 

$

(0.50

)

 

 

$

(0.46

)

 

Diluted, as reported

 

 

$

(0.49

)

 

 

$

(0.45

)

 

Diluted, pro forma

 

 

$

(0.50

)

 

 

$

(0.46

)

 

 

 

 

2005

 

2004

 

2003

 

 

 

($ thousands, except per share data)

 

 

 

 

 

 

 

 

 

Net loss - as reported

 

$

(12,216

)

$

(15,030

)

$

(10,096

)

Add:

 

 

 

 

 

 

 

Stock-based employee compensation expense included in reported net income, net of related tax effects

 

0

 

0

 

0

 

Deduct:

 

 

 

 

 

 

 

Adjustment to total stock-based employee compensation expense determined under the intrinsic value method for expense determined under the fair value based method, net of related tax effects

 

(645

)

(292

)

(65

)

Pro forma net loss

 

$

(12,861

)

$

(15,322

)

$

(10,161

)

 

 

 

 

 

 

 

 

Loss per share:

 

 

 

 

 

 

 

Basic and diluted, as reported

 

$

(0.36

)

$

(0.49

)

$

(0.45

)

Basic and diluted, pro forma

 

$

(0.38

)

$

(0.50

)

$

(0.46

)

F-10




Pro forma information regarding net income and earnings per share is required by Statement 123, and has been determined as if the Company had accounted for its employee stock options under the fair value method of that Statement. The fair value for these options was estimated at $.65 on the date of grant using the Black-Scholes option-pricing model.

The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are not transferable.

The following weighted-average assumptions were used for the years ended December 31:

 

 

2004

 

2003

 

Risk-free interest rate

 

3.5

%

3.5

%

Expected volatility

 

81

%

81

%

Dividend yield

 

0

%

0

%

Expected life

 

1 year

 

2 years

 

 

 

2005

 

2004

 

2003

 

 

 

 

 

 

 

 

 

Risk-free interest rate

 

4.5

%

3.5

%

3.5

%

 

 

 

 

 

 

 

 

Expected volatility

 

65

%

81

%

81

%

 

 

 

 

 

 

 

 

Dividend yield

 

0

%

0

%

0

%

 

 

 

 

 

 

 

 

Expected life

 

1 year

 

1 year

 

2 years

 

F-11



 

Use of estimates—The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as revenues and expenses during the reporting period. Actual results could vary from those estimates.

Recent accounting pronouncements—

In January 2003,May 2005, the Financial Accounting Standards Board (“FASB”) issued SFAS 154, “Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB issued InterpretationStatement No. 46, “Consolidation3”.The standard requires retrospective application to prior periods’ financial statements of Variable Interest Entities” (FIN No. 46), which addresses consolidationa voluntary change in accounting principle unless it is deemed impracticable. The standard states that a change in method of depreciation, amortization or depletion for long-lived, non-financial assets be accounted for as a change in accounting estimate that is affected by business enterprises of variable interest entities (“VIEs”).  FIN No.46a change in accounting principle.  The standard is applicable immediately for VIEs created after January 31, 2003 and are effective for reporting periods endingaccounting changes and corrections of errors made occurring in fiscal years beginning after December 15, 2003, for VIEs created prior to February 1, 2003. In December 2003, the FASB published a revision to FIN 46 (“FIN 46R”) to clarify some of the provisions of the interpretation and to defer the effective date of implementation for certain entities. Under the guidance of FIN 46R, public companies that have interests in VIE’s that are commonly referred to as special purpose entities are required to apply the provisions of FIN 46R for periods ending after December 15, 2003. A public company that does not have any interests in special purpose entities but does have a variable interest in a VIE created before February 1, 2003, must apply the provisions of FIN 46R by the end of the first interim or annual reporting period ending after March 14, 2004.2005.  The adoption of FINSFAS No. 46 did154 is not expected to have an effecta material impact on the consolidatedCompany’s financial statements.position or results of operations.

In December 2004, the FASB issued SFAS No. 123(R), “Share-Based Payment,153, whichExchanges of Non-monetary Assets, an amendment of APB Opinion No.29”. The standard is a revisionbased on the principle that exchanges of SFAS No. 123, “Accounting for Stock-Based Compensation.”  SFAS 123(R) requires that the compensation cost relating to share-based payment transactions be recognized in financial statements. The compensation cost willnon-monetary assets should be measured based on the fair value of the equity or liability instruments issued.assets exchanged and eliminates the exception under APB Opinion No. 29 for an exchange of similar productive assets and replaces it with an exception for exchanges of non-monetary assets that do not have commercial substance. The Statementstandard is effective as of the beginning of the first interim or annual periodfor non-monetary exchanges occurring in fiscal periods beginning after June 15, 2005. The Company cannot determine the impact of SFAS 153 at this time.

 In December 2004, the FASB issued SFAS 123 (revised 2004),”Share-Based Payment”. The standard eliminates the disclosure-only election under the prior SFAS 123 and requires the recognition of compensation expense for stock options and other forms of equity compensation based on the fair value of the instruments on the date of grant be expensed over the period service is received. We willintend to adopt SFAS No. 123(R) on October 1, 2005this Statement using the modified prospective method. We have disclosedThe Company estimates that the pro forma impact of adopting SFAS No. 123(R) on net income and earnings per share forcharge to the year ended December 31, 2004 and 2003 in Note 1, which includes all share-based payment transactions to date. We do not yet know the impact that any future share-based payment transactions will have on our financial position or results of operations.

3.Note regarding the ResultsStatement of Operations for the year endedto December 31, 20022006 will be approximately $500,000.

3.Discontinued Activities

Discontinued Activities.

During Fiscal 2003, the Company determined thatthird quarter of 2005 a plan was initiated for the fair valuedisposal of common stock issued in a previously recorded acquisition was incorrect.the Lifesyne business. In addition, the Company identified certain errors in its

F-11




previously issuedaccordance with SFAS No. 144 “Accounting for Impairment or disposal of Long-Lived Assets” Lifesyne has been accounted for as discontinued operations. Accordingly, our financial statements relatedhave been restated to impairmentreflect the Lifesyne Segment as a discontinued operation in our consolidated statements of intangibles, goodwill,operations and cash flows for all periods presented. Statement of operations information presented in the vendor guarantee.

As a result, in 2003, the Company had restated its previously issuednotes to consolidated financial statements has been restated to reflect continuing operations for the years ended December 31, 2002. A summary of the significant effects of the restatements is set forth below.

 

 

December 31, 2002

 

 

 

As Previously

 

As

 

 

 

Reported

 

Restated

 

Consolidated statements of operations data for the year ended:

 

 

$(000)

 

 

$(000)

 

Impairment of intangibles

 

 

$

 

 

$

13,482

 

Impairment of vendor guarantee

 

 

6,773

 

 

6,311

 

Impairment of goodwill

 

 

 

 

68,178

 

Net loss

 

 

(17,715

)

 

(98,913

)

Net loss per share—basic and diluted

 

 

$

(0.92

)

 

$

(5.13

)

all periods presented.

Intangible Assets

The intangible asset relates to the technology (the Stochastic Perception Engine) acquired from Insights for $22,470,000 in 2000. During 2003, the Company reviewed the value attributable to this technology and concluded that, as there had been no further development of the technology except for the Medicsight™ applications and with the sale of Insight in December 2002, the technology should have been fully impaired at December 31, 2002. Therefore, the Company recorded an impairment charge of $13,482,000 at December 31, 2002.

Goodwill

During Fiscal 2003 the Company evaluated the remaining goodwill of $68,178,000 from the acquisition of Insights. As the business of Insights had been transferred to other group companies in 2001 (MS-PLC) and 2002 (Medicsight Finance Ltd) and InsightsOn November 10, 2005 Lifesyne was sold to an independent third party during December 2002,for approximately $450,000. On August 18, 2005, MS-PLC entered into an option agreement with the Company has determinedpurchaser to acquire Lifesyne for a non-refundable deposit of approximately $90,000 as the purchaser needed further time to arrange the financing for the acquisition. This deposit constituted part of the sale proceeds on completion of the acquisition. At that time the goodwill attributablenet assets of Lifesyne totaled approximately $844,000 leading to this acquisition should have been fully impaired at December 31, 2002. Therefore,an impairment loss of approximately $394,000.

For Fiscal 2004, the Company recorded an impairment charge of $68,178,000$582,000 against property and equipment related to the discontinued Lifesyne operations.

F-12



Revenues and operating losses for the yearLifesyne for years ended December 31, 2002.31:

 

 

$(000)

 

 

 

2005

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

427

 

$

538

 

$

276

 

Operating losses

 

$

1,084

 

$

1,563

 

$

1,155

 

Loss from impairment of assets

 

$

394

 

$

582

 

$

 

Vendor Guarantee4.Investments

The Vendor Guarantee arose from the acquisition of Core Ventures Limited (“Core”) and relates to an oral agreement between the Company and Dr Alexander Nill (the vendor of Core and a director of the Company), that the proceeds of the sale of Dr Nill’s 1,195,000 shares in the Company would be remitted to the Company under the terms of the Vendor Guarantee. These shares were sold in 2003 and the Company received $3,689,000 net of commissions. At December 31, 2001 and December 31, 2002, the fair value attributed to the Vendor Guarantee was based on the weighted average share price. The Company has reviewed the fair value at December 31, 2002 and concluded that it would more be appropriate and better understood if the fair value at December 31, 2002 reflected the funds actually received in 2003 rather than show an impairment in Fiscal 2002 of $6,773,000, as reported, and then having to show a reduction in the impairment in Fiscal 2003 of $462,000. Therefore, the impairment in Fiscal 2002 was revised from $6,773,000 to $6,311,000.

4.   Investments

The Company accounts for its investments in non-marketable securities under the cost method of accounting as it owns less than a 20% interest in each of the companies and does not have significant influence over the entities. The Company reviews each investment continually to assess for other-than-

F-12




temporaryother-than-temporary decreases in value in its investments. The Company reviews all available financial and non-financial data in assessing the extent of any impairment.

At December 31, 2004,2005, the Company held the following investment:

—A 6% holding in Eurindia PLC, a company that seeks to invest in small Indian IT services.services companies.

At December 31, 2004, the Company held the following investment:

— A 6% holding in Eurindia PLC. During Fiscal 2004 the Company recorded an impairment of $70,000 reducing the carrying value to approximately $359,000.

At December 31, 2003, the Company held the following investments:

—A 6% holding in Eurindia PLC, a company that seeks to invest in small Indian IT services. During Fiscal 2003 the Company recorded an impairment of $59,000 reducing the carrying value to approximately $429,000.

The 1% holding in Strategic Intelligence PLC, valued at approximately $36,000 was fully impaired in Fiscal 2003 as the Company was unable to obtain any information on or representations from its investment as to the fair value. On April 19, 2000 the Company purchased the holding in Strategic Intelligence PLC for cash of     261,000. As of December 31, 2000, the Company viewed that the investment was permanently impaired by $225,000 based upon a valuation undertaken by a third party, and that amount was fully impaired.

5.Property and equipment

Property and equipment consist of the following as of December 31:

 

 

2004

 

2003

 

 

 

($’000)

 

($’000)

 

Computer hardware and software

 

1,071

 

755

 

Furniture and fixtures

 

4,150

 

3,691

 

Motor Vehicles

 

72

 

67

 

 

 

5,293

 

4,513

 

Less: Accumulated depreciation

 

(3,227

)

(1,480

)

 

 

2,066

 

3,033

 

 

 

2005

 

2004

 

 

 

($’000)

 

($’000)

 

 

 

 

 

 

 

Computer hardware and software

 

$

848

 

$

1,071

 

Furniture and fixtures

 

881

 

4,150

 

Motor Vehicles

 

65

 

72

 

 

 

 

 

 

 

 

 

1,794

 

5,293

 

Less: Accumulated depreciation

 

(1,542

)

(3,227

)

 

 

$

252

 

$

2,066

 

 

During Fiscal 2005 the fourth quarterCompany recorded impairment to property and equipment of $394,000. This was as a result of the sale of Lifesyne to an independent third party.

During Fiscal 2004 the Company recorded impairment to property and equipment of $968,000.$386,000. This was as a result of a decision to transfer MAM’s assets to MS-PLC and Lifesyne or sell to independent third parties at open market value or fully impair, as its business opportunities were limited due to the change in strategy of Lifesyne concerning the number of centers it was going to operate. NoThe impairment chargerelates to Ravenscourt centre that was recordedclosed in Fiscal 2003.2004.

F-13



6.Line of Credit—Credit – related party

On December 15, 2000, the Company entered into an unsecured credit facility with ASIAAsia IT Capital Investments Limited (“Asia IT”), a related party—party – see Note 15, which provides a $20,000,000 line of credit. Such line of credit originally expired on December 31, 2001, but has been extended until December 31, 2006.June 30, 2007. Interest on advances under the credit facility accrues at 2% above US LIBOR. At December 31, 20042005 US LIBOR was 3.1%4.8%. The Company can draw down on this credit facility for its financing requirements, upon approval by the Company’s Board of Directors and subject to approval by Asia IT (such approval not to be unreasonably withheld). The Company is restricted from borrowing funds, directly or indirectly, other than through the credit facility with Asia IT, without the consent of Asia IT. The availability of the credit facility reduces upon the Company’s sale of any of its investment assets.

F-13




On November 20, 2001, Asia IT entered into a £10,000,000 ($18,000,000) credit facility with MS-PLC. Such facility ceases on December 31, 2006June 30, 2007 and is secured by a lien on all of the assets of MS-PLC. Interest on outstanding amounts accrues at 2% above GBPSterling LIBOR. Pursuant to such credit facility, MS-PLC had covenanted to undertake a public offering of its ordinary shares in an amount not less than £25,000,00025,000,000 not later than March 2002. MS-PLC did not complete such an offering and the facility nevertheless remains in place. The loan is convertible into ordinary shares in MS-PLC on announcement of an Offer to Subscribe, Placing or other public offering of its ordinary shares, at the same price per share as the offering price. Due to the private offering being undertaken by MS-PLC, the loan is currently convertible.

At yearthe years ended December 31, 20042005 and 20032004 the Company had drawn down $nil and $2,880,000 respectivelyno drawings under the $20,000,000 facility with Asia IT, and MS-PLC had no drawings under its £10,000,000 ($18,000,000) facility with Asia IT.

7.   Short-term Debt

The Under these facilities Asia IT, a related party, has deposited $2,500,000 for the benefit of the Company acquired Insights in December 2000. At the time of such acquisition, Insights had outstanding $6,006,000 of long-term debt. The Company repaid the loan in full in the year ended December 31, 2003 andwhich the Company has no further liabilities under this agreement.not utilized.

8.   7.Capital leases

The assets under capital leases, which are included in property and equipment, are as follows:

 

 

2004

 

2003

 

 

 

($’000)

 

($’000)

 

Furniture and fixtures

 

 

857

 

 

 

776

 

 

Motor Vehicles

 

 

72

 

 

 

67

 

 

 

 

 

929

 

 

 

843

 

 

Less: Accumulated depreciation

 

 

(556

)

 

 

(190

)

 

 

 

 

373

 

 

 

653

 

 

 

 

2005

 

2004

 

 

 

($’000)

 

($’000)

 

 

 

 

 

 

 

Furniture and fixtures

 

$

 

$

857

 

Motor Vehicles

 

65

 

72

 

 

 

65

 

929

 

Less: Accumulated depreciation

 

(35

)

(556

)

 

 

$

30

 

$

373

 

 

The following is a schedule by year of future minimum lease payments under capital leases, together with the present value of the net minimum lease payments, as of December 31, 2004:2005:

Fiscal Year

 

 

 

($’000)

 

2005

 

 

116

 

 

2006

 

 

102

 

 

2007

 

 

88

 

 

2008

 

 

41

 

 

2009

 

 

 

 

Thereafter

 

 

 

 

Total minimum lease payments

 

 

347

 

 

Less amount representing interest

 

 

17

 

 

Present value of net minimum lease payments

 

 

330

 

 

Less current maturities

 

 

107

 

 

Long-term maturities

 

 

223

 

 

 

 

($’000)

 

Fiscal Year

 

 

 

 

 

 

 

2006

 

$

20

 

2007

 

6

 

Total minimum lease payments

 

26

 

 

 

 

 

Less amount representing interest

 

1

 

Present value of net minimum lease payments

 

25

 

 

 

 

 

Less current maturities

 

19

 

Long-term maturities

 

$

6

 

 

F-14F-14





9.   8.Stockholders’ equity

On

During the year ended December 31, 2003,2005 the Company entered intoraised $12,035,000 (net of commission and expenses) by issuing 3,327,000 restricted shares of common stock in a private placement.

The Company raised a further agreement with$3,600,000 (net of commission and expenses) on January 13, 2006 by issuing 1,000,000 restricted shares of common stock and is reflected as common stock subscribed but unissued at December 31, 2005. The Company had received the funds prior to the December 31, 2005 and is reflected as Cash held for common stock subscribed but unissued at December 31, 2005.

These private placements were underwritten by Asia IT, a related party—see Note 15, to underwrite a private placement to raise $10,562,000 through the sale of shares of Common Stock at a price of $3.00 per share pursuant to an exemption from registration under Regulation S promulgated under the Securities Act of 1933. The placement was completed in February 2004. In consideration for such underwriting,party. Asia IT received commission atcommissions of $1,630,000 on the rate of 10% of funds raised from third parties. Asia IT received $1,056,000 in commission, which included receiving 170,000 shares of Common Stock valued at $3.00 per share.above private placements.

Subsequently the Company issued a further 5,057,600 restricted shares of Common Stock at a price of $3.00 per share pursuant to an exemption from registration under Regulation S promulgated under the Securities Act of 1933. Asia IT received $1,354,000 in commission, which included receiving 250,000 shares of Common Stock valued at $3.00 per share.

During the year ended December 31, 2004 under agreements with Asia IT, the Company issued approximatelyraised $23,310,000 (net of commission and expenses) by issuing 8,579,000 restricted shares of restricted stock raising $23,310,000, net of commissions and expenses.

The Company has issued a further 504,000 shares of stock at $4.00 per share raising a further $2,016,000 (before commissions) from January 1, 2005 to March 10, 2005.

During Fiscal 2003 the Company issued a $10mcommon stock. These private placement of 3,333,333 sharesplacements were underwritten by Asia IT, which generated funds of $9,063,000 after deducting Asia IT’s commission of $937,000 (partly paid by issuing 211,000 shares of Company stock valued at $3.00 per share). In addition for MS-PLCa related party. Asia IT underwrote a £2,725,000 ($4,670,000)received commissions of $2,410,000 on the above private placement, which generated funds of £2,453,000 ($4,222,000) after deducting Asia IT’s commission of £272,000 ($448,000).placement.

On January 27, 2004, the Company amended its Certificate of Incorporation to increase the number of shares the Company is authorized to issue from 25,000,000 shares to 40,000,000 shares.shares of common stock. This amendment was approved by a majority of the stockholders of the Company.

On July 31, 2003, an amendment to our Certificate of Incorporation, reducing the number of shares the Company is authorized to issue from 100,000,000 shares to 25,000,000 shares was approved by a majority of the shareholders of the Company.

At December 31, 2004,2005 the Company owned 70,677,300 ordinary shares in MS-PLC, constituting 81.8% of the outstanding shares. At December 31, 2003

9.Stock option plan

All the Company’s Equity Compensation Plans are issued by our majority-owned subsidiary, MS-PLC and not the Company owned 68,677,300to employees of MS-PLC. All securities that are issuable under these plans are MS-PLC shares. MS-PLC’s shares in MS-PLC. The increase is dueare not currently quoted on any recognized stock exchange. All MS-PLC’s equity plans allow employees the option to MS-PLC issuing 2,000,000purchase MS-PLC’s shares to the Company on June 30, 2004 to settle debt of $3,240,000 due by MS-PLC to the Company. This transaction resulted in an increase to the minority interest in MS-PLC of $459,000.at £1.00 ($1.65).

10.   Stock option plan

On March 20, 2003, the Company’s majority-owned subsidiary,Board of Directors of MS-PLC approved a stock option plan “A” for its employees and reserved 4,000,000 shares of its common stock for issuance upon exercise of options granted under this plan. On April 19, 2003, the Remuneration Committee of MS-PLC also approved the stock option plan and implemented it on April 30, 2003 granted options over 2,828,600 shares to employees of MS-PLC. At December 31, 2005 there were 1,872,500 options outstanding and 100% of the options issued were exercisable under this plan.

On September 30, 2004 MS-PLC granted options over 3,400,500 shares to its employees under the stock option plan “B”. Subsequently on August 15, 2005, the Board of Directors of MS-PLC approved the Medicsight PLC Share Option Plan. The Plan provided for the issuance of up to 4,000,000 shares of MS-PLC common stock. On April 30, 2003, 2,828,600stock option plan “B”. At December 31, 2005 there were 2,043,700 options to purchase shares were issued by the Plan.

The term of the stock options granted expire 10 years after the grant dateoutstanding and unless otherwise determined by the board of directors, vest based upon MS-PLC achieving certain milestones. The exercise price70% of the options issued were exercisable under this plan after MS-PLC had passed certain vesting criteria.

On June 30, 2005 MS-PLC granted options over 230,000 shares to its employees. Subsequently on August 15, 2005, the Board of Directors of MS-PLC approved a stock option plan “C”. At December 31, 2005 there were 230,000 options outstanding and none of the market price of MS-PLC’s common stock at the date of grant was £1.00 ($1.65). Under provisions of APB 25, no compensation expense hasoptions issued were exercisable. Options issued under this plan vest equally after employees have been recorded.employed for 12, 24 and 36 months.

F-15

F-15





The following table summarizes the MS-PLC Stock Option and activity:

 

 

Stock Options Outstanding

 

 

 

Shares

 

Exercise
Price Per
Share

 

Weighted
Average
Exercise
Price

 

Balance January 1, 2003

 

 

 

 

 

 

 

 

Granted

 

2,828,600

 

 

$

1.65

 

 

 

$

1.65

 

 

Forfeited

 

(452,900

)

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

Outstanding December 31, 2003

 

2,375,700

 

 

$

1.65

 

 

 

$

1.65

 

 

Granted

 

 

 

 

 

 

 

 

Forfeited

 

(400,450

)

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

Outstanding December 31, 2004

 

1,975,250

 

 

$

1.65

 

 

 

$

1.65

 

 

Options exercisable at:

 

 

 

 

 

 

 

 

 

 

 

December 31, 2004

 

1,094,250

 

 

$

1.65

 

 

 

$

1.65

 

 

 

 

Stock Options Outstanding

 

 

 

Shares

 

Exercise
Price Per
Share

 

Weighted
Average
Exercise
Price

 

 

 

 

 

 

 

 

 

Balance January 1, 2004

 

 

 

 

Granted

 

2,375,700

 

$

1.65

 

$

1.65

 

Forfeited

 

(400,450

)

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding December 31, 2004

 

1,975,250

 

$

1.65

 

$

1.65

 

 

 

 

 

 

 

 

 

Granted

 

3,630,500

 

$

1.65

 

$

1.65

 

Forfeited

 

(1,459,550

)

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding December 31, 2005

 

4,146,200

 

$

1.65

 

$

1.65

 

 

 

 

 

 

 

 

 

Options exercisable at:

 

 

 

 

 

 

 

December 31, 2005

 

3,362,850

 

$

1.65

 

$

1.65

 

 

Following is a summary of the status of stock options outstanding at December 31, 2004:2005:

 

 

Outstanding Options

 

Exercisable Options

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

Average

 

Weighted

 

 

 

Weighted

 

 

 

 

 

Remaining

 

Average

 

 

 

Average

 

 

 

 

 

Contractual

 

Exercise

 

 

 

Exercise

 

Exercise Price

 

 

 

Number

 

Life

 

Price

 

Number

 

Price

 

$1.65

 

1,975,250

 

 

0.5 year

 

 

 

$

1.65

 

 

1,094,250

 

 

$

1.65

 

 

 

 

 

 

 

 

Outstanding Options

 

Exercisable Options

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Weighted

 

 

 

Weighted

 

 

 

 

 

 

 

Remaining

 

Average

 

 

 

Average

 

 

 

Exercise

 

 

 

Contractual

 

Exercise

 

 

 

Exercise

 

 

 

Price

 

Number

 

Life

 

Price

 

Number

 

Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“A” Options

 

$

1.65

 

1,872,500

 

1 year

 

$

1.65

 

1,872,500

 

$

1.65

 

“B” Options

 

$

1.65

 

2,043,700

 

1 year

 

$

1.65

 

1,490,350

 

$

1.65

 

“C” Options

 

$

1.65

 

230,000

 

2 years

 

$

1.65

 

0

 

$

1.65

 

 

 

 

 

4,146,200

 

 

 

 

 

3,362,850

 

 

 

 

F-16



11.   10.Income Taxes

The income tax provision is summarized as follows for the years ended December 31, 2004 and December 31, 2003:31:

 

 

Year Ended
December 31, 2004

 

Year Ended
December 31, 2003

 

 

 

 

 

(in thousands)

 

Current

 

 

 

 

 

 

 

 

 

Federal

 

 

$

0

 

 

 

$

0

 

 

State and local

 

 

0

 

 

 

0

 

 

Foreign

 

 

0

 

 

 

0

 

 

Deferred

 

 

0

 

 

 

0

 

 

Total income tax provision (benefit)

 

 

0

 

 

 

0

 

 

 

 

2005

 

2004

 

2003

 

 

 

($’000)

Current

 

 

 

 

 

 

 

Federal

 

$

0

 

$

0

 

$

0

 

State and local

 

0

 

0

 

0

 

Foreign

 

0

 

0

 

0

 

Deferred

 

0

 

0

 

0

 

 

 

 

 

 

 

 

 

Total income tax provision (benefit)

 

$

0

 

$

0

 

$

0

 

 

Significant components of deferred tax assets were as follows as of December 31, 2004:31:

Deferred Tax Assets

 

2004

 

2003

 

 

 

($’000)

 

($’000)

 

Tax loss carry-forward

 

14,230

 

9,107

 

Property and plant depreciation methods

 

35

 

35

 

Total

 

14,265

 

9,142

 

Valuation Allowance

 

(14,265

)

(9,142

)

Net deferred tax asset

 

 

 

 

F-16Deferred Tax Assets




 

 

2005

 

2004

 

 

 

($’000)

 

($’000)

 

 

 

 

 

 

 

Tax loss carry-forward

 

$

16,460

 

$

14,230

 

Capital loss carry forward

 

45,230

 

45,230

 

Property and plant depreciation methods

 

35

 

35

 

Total

 

61,725

 

59,495

 

Valuation Allowance

 

(61,725

)

(59,495

)

Net deferred tax asset

 

$

 

$

 

The Company has net operating loss carry-forwards for United States tax purpose to offset future taxable income of $3,984,000$4,221,000 expiring in years 20052006 through 2017.2018. As it is not more likely than not that the resulting deferred tax benefits will be realized, a full valuation allowance has been recognized for such deferred tax assets. The utilization of net operating loss carry forwards may be significantly limited under the Internal Revenue Code as a result of ownership changes due to the Company’s stock and other equity offerings.

Under United Kingdom taxation, MS-PLC has $42,555,000$51,226,000 of net operating loss carry-forwards to offset future taxable income. As it is not more likely than not that the resulting deferred tax benefits will be realized, a full valuation allowance has been recognized for such deferred tax assets.

The provision for income tax differs from the amount computed by applying the statutory federal income tax rate to income before the provision for income taxes. The sources and tax effects of the differences are as follows:follows for the year ended December 31:

 

 

Year Ended
December 31, 2004

 

Year Ended
December 31, 2003

 

Income taxes at the federal statutory rates

 

 

(35

)%

 

 

(35

)%

 

Change in valuation allowance

 

 

1

 

 

 

1

 

 

Foreign operations

 

 

34

 

 

 

34

 

 

Effective rate of income tax

 

 

0

%

 

 

0

%

 

 

 

2005

 

2004

 

2003

 

 

 

 

 

 

 

 

 

Income taxes at the federal statutory rates

 

(35

)%

(35

)%

(35

)%

Change in valuation allowance

 

1

 

1

 

1

 

Foreign operations

 

34

 

34

 

34

 

Effective rate of income tax

 

0

%

0

%

0

%

 

The Company has net capital losses to be carried forward in the U.S. of $129,229,000 to offset against any future capital gains.gains expiring in years 2007 through 2009.

12.   Operating leases

F-17



The Company has entered intoreceipt of $858,000 relates to a property leasetax credit paid by the United Kingdom taxation authorities in the second quarter of Fiscal 2005 under its R&D tax relief scheme for small and medium enterprises to MS-PLC. The basis for the Lifesyne center at Westminster.R&D relief is to encourage the development of new technologies and is only applicable to the research and development of a new technology and not a product.

The receipt represented the tax credit received for expenditures incurred between November 2001 and December 2003. The Company did not accrue for any potential tax credit for Fiscal 2004 as it has negotiated a lease covering Ravenscourt, which is currently unsigned. Future minimum obligations under these arrangements are as follows:determined that the completion date of the new technology occurred at the end of Fiscal 2003 and therefore no application for Fiscal 2004 will be made.

For the year ending December 31,

 

 

 

Property
Leases

 

 

 

($’000)

 

2005

 

 

507

 

 

2006

 

 

507

 

 

2007

 

 

507

 

 

2008

 

 

144

 

 

2009 and thereafter

 

 

89

 

 

11.Operating leases

 

As discussed in Note 1514 the Company does not have a formal lease on its offices at 46 Berkeley Square. Total rent expense was $969,000, $1,101,000, $909,000 and $455,000$909,000 for years ended December 31, 2005, 2004 2003 and 2002,2003, respectively.

13.   Segmental12.Segment reporting

For Fiscal 2005, Fiscal 2004 and Fiscal 2003 the Company’s reportable segment iswas the provision of medical scanning services derived from the discontinued Lifesyne operation. All revenues were generated within the United Kingdom. In Fiscal 2002 the Company’s revenue was principally derived from software maintenance.

14.   Concentrations13.Concentrations

The Company maintains its cash and cash equivalents at major financial institutions in the United Kingdom. Cash held in foreign institutions amounted to $5,194,000$6,933,000 and $842,000$5,194,000 at December 31, 2004

F-17




2005 and 2003,2004, respectively. The Company periodically evaluates the relative credit standing of financial institutions considered in its cash investment strategy.

15.   14.Related Party Transactions

On December 29, 2000, the Company acquired all of the issued and outstanding shares of HTTP Insights Limited (“Insights”). ASIAAsia IT Capital Investments Limited was a shareholder in Insights as well as the Company at the time of the acquisition, and has provided a credit facility for up to $20,000,000. The credit facility expired on December 31, 2001, but has been extended to December 31, 2006.June 30, 2007. All advances under the credit facility accrue interest at 2% above US LIBOR. The Company is restricted from borrowing funds, directly or indirectly, other than through the credit facility, without the consent of Asia IT.

On November 20, 2001, Asia IT entered into a £10,000,000 ($18,000,000) credit facility with MS-PLC. Such facility ceases on December 31, 2006June 30, 2007 and is secured by a lien on all of the assets of MS-PLC. Interest on outstanding amounts accrues at 2% above GBPSterling LIBOR. Pursuant to such credit facility, MS-PLC had covenanted to undertake a public offering of its ordinary shares in an amount not less than £25,000,00025,000,000 ($45,000,000) not later than March 2002. MS-PLC did not complete such an offering and the facility nevertheless remains in place. The loan is convertible into ordinary shares in MS-PLC on announcement of an Offer to Subscribe, Placing or other public offering of its ordinary shares, at the same price per share as the offering price. Due to the private offering being undertaken by MS-PLC, the loan is currently convertible. In addition ASIA IT Capital Investments Limited acquired approximately 7,080,000 MS-PLC shares from the 15 million shares issued to Nightingale Technologies as part of the Insights. On December 23, 2002, the Company entered into a share swap with General Nominees and Asia IT Nominees whereby the Company issued 1,866,666 shares to General Nominees (1,674,894 shares) and Asia IT Nominees (191,772 shares) in return for 7,000,000 MS-PLC shares held by General Nominees (6,280,852 shares) and Asia IT Nominees (719,148 shares) respectively.

In addition, a director of Asia IT is a brother of Tim Paterson-Brown who was appointed to the Board on December 8, 2003 and to the Board of MS-PLC on September 5, 2003. In addition to the loan facilities

F-18



made available by Asia IT to the Company and MS-PLC, Asia IT received commissions on shares issued under private placements in both Fiscal 20042005 and Fiscal 2003.2004.

During the year ended December 31, 2005 the Company raised $12,035,000 net of commissions and expenses, in a private placement of restricted common stock at $4.00 per share. Asia IT received commissions of $1,230,000. The Company raised a further $3,600,000 net of commissions and expenses, on January 13, 2006 in a private placement of restricted common stock at $4.00 per share. Asia IT received commissions of $400,000. The Company had received the funds prior to the December 31, 2005.

During Fiscal 2004 the Company raised $23,310,000, net of commissions and expenses, in a private placement of restricted common stock at $3.00 per share. Asia IT received commissions of $2,410,000, which was partly settled by issuing 420,000 shares of Company common stock valued at $3.00 per share.

During Fiscal 2003 Asia IT underwrote a $10,000,000 private placement for the Company, which generated funds of $9,063,000 after deducting Asia IT’s commission of $937,000 (partly settled by issuing 211,000 shares of Company stock valued at $3.00 per share). For MS-PLC Asia IT underwrote a £2,725,000 ($4,670,000) private placement, which generated funds of £2,453,000 ($4,222,000) after deducting Asia IT’s commission of £272,000 ($448,000).

The Company’s corporate offices at 46 Berkeley Square, are leased to International Cellulose Company Limited (ICCL), a company registered in England and Wales. STG Holdings PLC, the majority stockholderLondon W1J 5AT, United Kingdom. The office is comprised of Medicsight, acquired 100% of the issued share capital of International Cellulose Company Limited in November 2001. Up until9,642 square feet. Until June 30, 2003, rent on 46 Berkeley Square was managed bypaid quarterly in advance to a property management company, Berkeley Square Ventures Limited, (BSV)which in turn collects the rent for Yang Cellulose Company Limited (“YCCL”) (previously International Cellulose Company Limited), a property management company incorporated in England and Wales.the entity that holds the lease on the property. Subsequent to June 30, 2003, rent has been paid directly to YCCL. In November 2001, YCCL was paid direct to ICCL.acquired by Macniven and Cameron Equity Holdings Limited (“M&C”) (previously STG Holdings PLC), a major shareholder of the Company. The rent payable is based on the amount of space each company occupies. There are no formal leases between the tenantsCompany and ICCL.YCCL. The Company paid rent of $969,000 in Fiscal 2005, $1,101,000 in Fiscal 2004, and $909,000 in Fiscal 2003 and $399,000 in Fiscal 2002.2003.

F-18




16.   15.Legal Proceedings

The Company is involved with various legal actions and claims arising in the ordinary course of business. Management believes that the outcome of any such litigation and claims will not have a material effect on the Company’s financial position or results of operations.

17.   16.Subsequent events

On February 18, 2005March 17, 2006 the Company completedraised $990,000, net of commissions and expenses, in a saleprivate placement of 504,000 shares of itsrestricted common stock at $4.00 per share as partshare. Asia IT earned commissions of a private placement pursuant to an exemption from registration under Regulation S promulgated under the Securities Act of 1933. This raised $1,814,400 (net of commissions and expenses), which has been used to fund ongoing operations and the acquisition of property and equipment.$110,000.

F-19



18.   17.Quarterly Financial Data (un-audited)

The tables below summarize the Company’s un-audited quarterly operating results for Fiscal 20042005 and 2003.2004. Discontinued operations relate to Lifesyne UK Ltd – see Note 3.

THREE MONTHS ENDED

($ thousands except per share data)

 

 

March 31, 2004

 

June 30, 2004

 

September 30, 2004

 

December 31, 2004

 

Revenues

 

 

$

152

 

 

 

$

136

 

 

 

$

111

 

 

 

$

139

 

 

Net loss

 

 

$

(3,531

)

 

 

$

(3,203

)

 

 

$

(3,495

)

 

 

$

(4,801

)

 

Basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

loss per share

 

 

$

(0.13

)

 

 

$

(0.10

)

 

 

$

(0.10

)

 

 

$

(0.16

)

 

 

 

March 31, 2005

 

June 30, 2005

 

September 30, 2005

 

December 31, 2005

 

 

 

 

 

 

 

 

 

 

 

Revenues

- continuing

 

$

 

$

 

$

 —

 

$

 

 

- discontinued

 

151

 

131

 

113

 

32

 

 

 

 

 

 

 

 

 

 

 

 

Loss

- continuing

 

(2,848

)

(1,999

)

(2,968

)

(2,923

)

Loss

- discontinued

 

(246

)

(365

)

(684

)

(183

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(3,094

)

$

(2,364

)

$

 (3,652

)

$

(3,106

)

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share

 

 

 

 

 

 

 

 

 

Continuing operations

 

(0.09

)

(0.06

)

(0.09

)

(0.08

)

Discontinued operations

 

(0.00

)

(0.01

)

(0.02

)

(0.01

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(0.09

)

$

(0.07

)

$

 (0.11

)

$

(0.09

)

 

THREE MONTHS ENDED

($ thousands except per share data)

 

 

March 31, 2003

 

June 30, 2003

 

September 30, 2003

 

December 31, 2003

 

Revenues

 

 

$

9

 

 

 

$

44

 

 

 

$

88

 

 

 

$

135

 

 

Net loss

 

 

$

(2,678

)

 

 

$

(2,446

)

 

 

$

(2,015

)

 

 

$

(2,957

)

 

Basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

loss per share

 

 

$

(0.13

)

 

 

$

(0.12

)

 

 

$

(0.08

)

 

 

$

(0.12

)

 

 

 

 

March 31, 2004

 

June 30, 2004

 

September 30, 2004

 

December 31, 2004

 

 

 

 

 

 

 

 

 

 

 

Revenues

- continuing

 

$

 

$

 

$

 

$

 

 

- discontinued

 

152

 

136

 

111

 

139

 

 

 

 

 

 

 

 

 

 

 

 

Loss

- continuing

 

(3,217

)

(2,861

)

(2,976

)

(3,831

)

Loss

- discontinued

 

(314

)

(342

)

(519

)

(970

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(3,531

)

$

(3,203

)

$

(3,495

)

$

(4,801

)

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share

 

 

 

 

 

 

 

 

 

Continuing operations

 

(0.12

)

(0.09

)

(0.08

)

(0.13

)

Discontinued operations

 

(0.01

)

(0.01

)

(0.02

)

(0.03

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(0.13

)

$

(0.10

)

$

(0.10

)

$

(0.16

)

F-20



Schedule II

Medicsight, Inc

 

Valuation and Qualifying Accounts

($000’s)

 

 

Balance at

 

 

 

 

 

 

 

 

 

beginning

 

 

 

 

 

Balance at

 

Deferred Tax Valuation Allowance

 

of year

 

Additions

 

Write-offs

 

end of year

 

 

 

 

 

 

 

 

 

 

 

2003

 

46,112

 

234

 

 

46,346

 

2004

 

46,346

 

13,149

 

 

59,495

 

2005

 

59,495

 

2,230

 

 

61,725

 

F-The deferred tax valuation allowance applies to both operating loss carry-forwards and capital losses incurred by the Company.19