ADVANCED TISSUE SCIENCES INC
10-Q, 1995-11-08
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: MUNICIPAL BOND TRUST SERIES 227, 485B24E, 1995-11-08
Next: MERRIMAN INVESTMENT TRUST, NSAR-B, 1995-11-08




               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                  FORM 10-Q
                                      

              [X]     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                      OF THE SECURITIES EXCHANGE ACT OF 1934

                      FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1995

                                       OR

              [  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                       OF THE SECURITIES EXCHANGE ACT OF 1934

                       FOR THE TRANSITION PERIOD FROM       TO
                                                      -----    -----


                       COMMISSION FILE NUMBER:  0-016607


                        ADVANCED TISSUE SCIENCES, INC.
              (Exact name of registrant as specified in charter)

                              ----------------

                 Delaware                               14-1701513
     ------------------------------                  ------------------
     (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                  Identification No.)

     10933 North Torrey Pines Road, La Jolla, California          92037
     ---------------------------------------------------        ----------
          (Address of principal executive offices)              (Zip Code)

     Registrant's telephone number, including area code:  (619) 450-5730

Indicate by check mark whether the registrant (1) has filed all reports
required  to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant  was  required  to file such reports), and (2) has been sub-ject to
such filing requirements for the past 90 days.

                   Yes  X          No
                       ---            ---
The number of shares of the Registrant's Common Stock, par value $.01 per
share, outstanding at November 1, 1995 was 33,850,668.


<PAGE>


                        ADVANCED TISSUE SCIENCES, INC.
                        (A DEVELOPMENT STAGE COMPANY)
              FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 1995



                                   INDEX
                                   -----

                                                                       Page
                                                                       ----
  Part I - Financial Information
  ------------------------------

     Item 1 - Financial Statements

               Introduction to the Consolidated Financial Statements     1

               Consolidated Balance Sheet -
               September 30, 1995 and December 31, 1994                  2

               Consolidated Statement of Operations -
               Three and Nine Months Ended September 30, 1995 
                and 1994 and Cumulative January 21, 1986 
                (inception) to September 30, 1995                        3

               Consolidated Statement of Cash Flows -
               Nine Months Ended September 30, 1995 and 1994 
                and Cumulative January 21, 1986 (inception) 
                to September 30, 1995                                    4

               Consolidated Statement of Stockholders' Equity -
                Nine Months Ended September 30, 1995                     5

               Notes to the Consolidated Financial Statements           6-8

     Item 2 - Management's Discussion and Analysis of Financial
               Condition and Results of Operations                      9-11


  Part II -  Other Information
  ----------------------------

     Item 6 - Exhibits and Reports on Form 8-K                           12


  Signature                                                              12


<PAGE>


                       PART I - FINANCIAL INFORMATION
                       ------------------------------


 ITEM 1 - FINANCIAL STATEMENTS


            INTRODUCTION TO THE CONSOLIDATED FINANCIAL STATEMENTS

     The consolidated financial statements have been prepared by Advanced
Tissue  Sciences,  Inc.  (the "Company"), without audit, pursuant to the rules
and regulations of the Securities and Exchange Commission.  Certain
information and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed or omitted pursuant to such rules and regulations.  The Company
believes  that  the disclosures are adequate to make the information presented
not  misleading when read in conjunction with the financial statements and the
notes  thereto  included  in  the Company's Annual Report on Form 10-K for the
year  ended December 31, 1994 and Quarterly Reports on Form 10-Q for the three
and six-month periods ended March 31, 1995 and June 30, 1995, respectively.

     The financial information presented in this Quarterly Report on Form 10-Q
reflects  all  adjustments,  consisting  only of normal recurring adjustments,
which are, in the opinion of management, necessary for a fair statement of the
results for the interim periods presented.  The results for the interim
periods  are not necessarily indicative of results to be expected for the full
year.


                                        -1-
<PAGE>

                        ADVANCED TISSUE SCIENCES, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                          CONSOLIDATED BALANCE SHEET
                             DOLLARS IN THOUSANDS

<TABLE>
<CAPTION>



                                            September 30,       December 31,
                                               1995                1994
                                          -----------------  ----------------
                                            (Unaudited)
     ASSETS
<S>                                        <C>                 <C>

Current assets:
  Cash and cash equivalents                $   17,948          $   12,417
  Short-term investments                        4,575               9,616
  Prepaid expenses                                619                 861
  Other current assets                          1,117               1,183
                                           ----------          ----------

     Total current assets                      24,259              24,077
Property - net                                  8,413               8,374
Patent costs - net                              1,017                 824
Other assets                                      551                 151
                                           ----------          ----------

     Total assets                          $   34,240          $   33,426
                                           ==========          ==========

     LIABILITIES & STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of obligations under 
    capital leases                         $       11          $       10
  Accounts payable                              1,115               1,850
  Accrued expenses                              4,226               3,180
                                           ----------          ----------

     Total current liabilities                  5,352               5,040
                                           ----------          ----------

Obligations under capital leases                   28                  36
                                           ----------          ----------

Stockholders' equity:
  Preferred Stock, 1,000,000 authorized
   shares; none issued                             --                  --
  Common Stock, $.01 par value; 50,000,000 
   authorized shares; issued and 
   outstanding, 33,840,468 shares at
   September 30, 1995 and 30,568,713
   shares at December 31, 1994                    338                 306
  Additional paid-in capital                  139,733             121,600
  Deficit accumulated during development 
   stage                                     (110,292)            (93,556)
                                            ---------            --------
                                               29,779              28,350

  Less note received in connection with 
   the sale of common stock (Note 4)             (919)                 --
                                            ---------            --------
   Total stockholders' equity                  28,860              28,350
                                            ---------            --------
   Total liabilities and
    stockholders' equity                    $  34,240            $ 33,426
                                            =========            ========


</TABLE>


     See the accompanying notes to the consolidated financial statements.


                                        -2-
<PAGE>


                        ADVANCED TISSUE SCIENCES, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                     CONSOLIDATED STATEMENT OF OPERATIONS
                    IN THOUSANDS, EXCEPT PER SHARE AMOUNTS
                                 (Unaudited)
<TABLE>
<CAPTION>



                                                                                Cumulative
                                                                                January 21,
                                                                                   1986
                                Three Months                 Nine Months       (inception) to
                             Ended September 30,         Ended September 30,    September 30,
                         -------------------------   -------------------------
                             1995           1994         1995           1994       1995
                         ------------   ----------   ------------   ----------  -------------
<S>                      <C>            <C>          <C>            <C>         <C>

Revenues:
 Product sales           $       254    $      153   $       805    $      787  $     4,504
 Contracts and fees              613           486         1,774           516        6,396
 Interest and other              376           339           866           947        6,464
                         -----------    ----------   -----------    ----------  -----------

 Total revenues                1,243           978         3,445         2,250       17,364
                         -----------    ----------   -----------    ----------  -----------

Costs and expenses:
 Research and development      4,666         4,623        13,663        12,385       60,125
 Selling, general and
   administrative              1,329         1,611         4,276         4,910       29,939
 Professional and 
   consulting                    413           456         1,280         1,397        9,657
 Cost of goods sold              264           282           957         1,012        5,561
 Interest                          2             2             5             6          548
 In-process technology 
   and other                      --            --            --            --       21,826
                         -----------    ----------    ----------     ---------  -----------                          

 Total costs and 
   expenses                    6,674         6,974        20,181        19,710      127,656
                         -----------    ----------    ----------     ---------  -----------

Net loss                 $    (5,431)  $    (5,996)   $  (16,736)    $ (17,460) $  (110,292)
                         ===========    ==========    ==========     =========  ===========

Net loss per share       $      (.16)  $      (.20)   $     (.53)    $    (.58)
                         ===========    ==========    ==========     =========

Weighted average number 
 of Common shares used 
 in computation of net 
 loss per share               33,737        30,561        31,730        30,143
                         ===========    ==========    ==========     =========


                  See the accompanying notes to the consolidated financial statements.
</TABLE>




                                        -3-

<PAGE>


                        ADVANCED TISSUE SCIENCES, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                     CONSOLIDATED STATEMENT OF CASH FLOWS
                             DOLLARS IN THOUSANDS
                                 (Unaudited)
<TABLE>
<CAPTION>



                                                                                Cumulative
                                                                                January 21,
                                                                                   1986
                                                                               (inception) to
                                              Nine Months Ended September 30,   September 30,
                                            ---------------------------------  
                                                 1995              1994            1995
                                            --------------    ---------------   -------------
<S>                                           <C>               <C>              <C>

Operating activities:
 Net loss                                     $  (16,736)       $  (17,460)      $ (110,292)
 Adjustments to reconcile net loss
  to cash used in operating
  activities:
    Depreciation and amortization                    997               816            4,517
    Write-off of acquired in-process
      technology                                      --                --           21,000
    Compensation for services paid in
      stock or stock options                          --                --            1,493
    Other adjustments to net loss                     69                23              353
 Change in assets and liabilities:
  Prepaid expenses and other current
    assets                                           308              (253)          (1,736)
  Other assets                                      (400)              199             (364)
  Accounts payable                                  (735)             (278)           1,115
  Accrued expenses                                 1,046              (892)           4,226
                                               ---------        ----------       ----------
    Net cash used in operating
      activities                                 (15,451)          (17,845)         (79,688)
                                               ---------        ----------       ----------
Investing activities:
 Purchase of short-term investments               (5,363)          (29,738)        (124,404)
 Maturities and sales of short-term
   investments                                    10,404            23,210          119,829
 Acquisition of property                          (1,033)           (2,935)         (10,736)
 Patent application costs                           (253)             (125)          (1,244)
                                               ---------        ----------       ----------
    Net cash provided by
     (used in) investing activities                3,755            (9,588)         (16,555)
                                               ---------        ----------       ----------
Financing activities:
 Proceeds from borrowings                             --                --              529
 Payments of borrowings                               (7)               (6)          (2,904)
 Loans received from officers                         --                --            1,132
 Payment of loan to shareholders                      --                --              (50)
 Net proceeds from sale of equity                 16,448            26,197          107,642
 Options exercised                                   786                40            8,113
 Purchase of options and other                        --                --             (271)
                                              ----------        ----------       ----------
    Net cash provided by
     financing activities                         17,227            26,231          114,191
                                              ----------        ----------       ----------

Net increase (decrease) in cash 
  and cash equivalents                             5,531            (1,202)          17,948
Cash and cash equivalents at 
  the beginning of period                         12,417            18,308               --
                                              ----------        ----------       ----------

Cash and cash equivalents at the 
  end of period                               $   17,948        $   17,106       $   17,948
                                              ==========        ==========       ==========



    See the accompanying notes to the consolidated financial statements.

</TABLE>


                                        -4-
<PAGE>



                        ADVANCED TISSUE SCIENCES, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                    IN THOUSANDS, EXCEPT PER SHARE AMOUNTS
                                 (Unaudited)
<TABLE>
<CAPTION>


                                                                   Deficit
                                                                 Accumulated               Total
                                                 Additional        During                  Stock-
                                 Common Stock     Paid-In        Development     Note     holders'
                             ------------------
                              Shares    Amount    Capital          Stage      Receivable   Equity
                             --------- --------  -----------    -----------   ----------  ---------                               
<S>                           <C>      <C>       <C>            <C>           <C>         <C>

Balance December 31, 1994     30,569   $   306   $ 121,600      $  (93,556)               $  28,350

Sale of Common Stock for
 cash, less expenses of
 $1,487 (see Note 2)           2,614        26      16,422                                   16,448
       
Options exercised (at
 $1.67 to $12.13 per 
 share) and other (see
 Note 4)                         657         6       1,711                    $    (919)        798

Net loss                                                           (16,736)                 (16,736)
                              -------   ------   ---------      ----------    ---------   ---------

Balance September 30, 1995    33,840    $  338   $ 139,733      $ (110,292)   $    (919)  $  28,860
                              =======     ======   =========        ==========    =========     =========
                                                                                                                     ======


         See the accompanying notes to the consolidated financial statements.


</TABLE>


                                        -5-
<PAGE>


                        ADVANCED TISSUE SCIENCES, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                                 (Unaudited)

 NOTE 1 - BASIS OF PRESENTATION

Organization  -  Advanced Tissue Sciences, Inc. is a development stage, tissue
engineering company utilizing its proprietary technology to develop and
manufacture completely human tissue products for transplantation.  The Company
is focusing on the worldwide commercialization of skin, cartilage and
cardiovascular  products.    The  Company's first therapeutic products, tissue
engineered  skin  products  for the treatment of severe burns and chronic skin
ulcers, are in multi-site human clinical trials in the United States and
France.

Liquidity  and  Capital  Resources - As of September 30, 1995, the Company had
available working capital of $18.9 million.  The Company believes this is
sufficient  working  capital to fund its operations at current levels into the
third quarter of 1996.  Accordingly, the Company will require additional funds
to support its operations prior to the commercial introduction of its
therapeutic products.  Should the Company be unsuccessful in raising such
funds,  it  will  be  required to adjust the number and extent of the projects
being  pursued.   These adjustments would be expected to include reductions in
development  programs, personnel, and leased space, deferrals or reductions in
executive compensation, and the sale or closure of certain technology or
divisions.    If these steps are not sufficient to allow the Company to obtain
additional  sources of financing, the Company would then be forced to delay or
reduce the number of clinical trials or products being pursued.

Principles  of  Consolidation  - The consolidated financial statements include
the  accounts of the Company's wholly owned subsidiaries.  The Company's fifty
percent  interest in the Advanced Tissue Sciences-Smith & Nephew joint venture
is accounted for under the equity method.  All intercompany accounts and
transactions have been eliminated.

 NOTE 2 - PRIVATE PLACEMENT

In  June  and  July 1995, the Company completed a series of private placements
issuing a total of 2,614,432 shares of its common stock (the "Shares")
pursuant to Regulation D under the Securities Act of 1933, yielding the
Company gross proceeds of approximately $17.9 million and net proceeds of
$16.6 million.  The initial purchase price for the Shares was $6.86 per share,
representing an 11.5% discount to the closing bid price of the Company's
common  stock  on  June  7, 1995.  However, the initial purchase price will be
adjusted  to  result  in  a purchase price per share to the investors equal to
88.5% of the average closing price of the common stock over agreed-upon
valuation periods.  The valuation periods are from September 24, 1995 to
November  8, 1995 with respect to 1,500,000 of the shares, October 19, 1995 to
December 3, 1995 with respect to 728,863 of the shares and December 3, 1995 to
January 17, 1996 with respect to 385,569 shares.

To the extent 88.5% of the average closing prices during each valuation period
exceeds the initial purchase price of $6.86, the investors will provide
additional proceeds such that the total proceeds to the Company from the
investors equals the product of the 88.5% of the average price times the
applicable  number of Shares.  However, if 88.5% of the average price is below
the  initial  purchase price of $6.86, additional shares will be issued to the
investors  such  that the purchase price per share to the investors equals the
lower of (i) 88.5% of the average price or (ii) the price per share the
Company issues or sells any shares of its Common Stock or any of its
securities  which are convertible into or exchangeable for its common stock or
any warrants, options or other rights to subscribe for or purchase common
stock  within 135 calendar days of the close of each transaction (exclusive of
shares or options issued pursuant to the Company's option plans or shares
issued  upon  the  exercise  of options, warrants or rights outstanding on the
closing date of the transaction).




                                        -6-
<PAGE>


NOTE 3 - NET LOSS PER SHARE

The  net  loss  per share for the three and nine-month periods ended September
30,  1995 and 1994 is based on the weighted average number of shares of common
stock  outstanding  during the period.  Shares to be issued under options have
not  been  included in the calculation of the net loss per share in any period
as their effect is antidilutive.

 NOTE 4  - STOCK OPTIONS

The following table summarizes activity under the Company's 1992 Stock
Option/Stock Issuance Plan (the "1992 Plan") and for other options and
warrants for common stock during the nine months ended September 30, 1995:

<TABLE>
<CAPTION>



                              1992 Plan                        Other Options
                         ---------------------              -----------------------                              
                         Number      Price Per              Number        Price Per
                       of Shares       Share              of Shares         Share
                       ---------   -------------        ------------    -------------
<S>                    <C>         <C>                  <C>             <C>

Outstanding
 December 31, 1994     2,296,348   $1.69 - 16.88        1,898,334       $1.47 - 10.13

Granted                  216,725   $5.56 - 12.38          235,299               $6.86
Exercised                (77,323)  $3.38 - 12.13         (580,000)      $1.67 -  8.13
Canceled                (152,275)  $3.38 - 13.13          (83,334)              $6.00
                       ---------                        ---------

Outstanding
 September 30, 1995    2,283,475   $1.69 - 16.88        1,470,299       $1.47 - 10.13
                       =========                        =========

</TABLE>

In  May  1995, the Company's Chairman and Chief Executive Officer exercised an
employee  stock option for 550,000 shares of common stock at an exercise price
of $1.67 per share.  The purchase price of $918,500 was paid with a promissory
note  bearing  interest  at 6.75% per annum with principal and interest due in
May 1998.  The note receivable is reflected as an offset to stockholders'
equity in the accompanying balance sheet.

 NOTE 5 - SUPPLEMENTAL CASH FLOW INFORMATION

During  the  nine months ended September 30, 1995 noncash financing activities
consisted  of  the payment for the exercise of an employee stock option with a
note  (see  Note  4  above).  Net cash from operating activities reflects cash
payments  for  interest expense of $5,000 and $6,000 in the nine-month periods
ended  September  30, 1995 and 1994, respectively.  Cash payments for interest
expense for the period January 26, 1986 (inception) to September 30, 1995 have
totaled $599,000.

 NOTE 6 - IN VITRO LABORATORY TESTING BUSINESS

In March 1995, the Company entered into an agreement whereby Stratum
Laboratories International ("Stratum Laboratories") would license the
technology  and  purchase  certain net assets associated with the Company's in
vitro laboratory testing business.  Stratum Laboratories was not successful in
securing  sufficient funding to complete the transaction and, accordingly, the
agreement has terminated.  As a result, the Company is actively exploring
alternatives for focusing additional resources on the business.

NOTE 7 - DEVELOPMENT AGREEMENT

Subsequent  to  the  end  of the quarter, in October 1995, the Company entered
into an Evaluation and Option Agreement granting Genentech, Inc. ("Genentech")
an  option  to  license  rights to a Stem Cell Proliferation Factor ("SCPF"). 
Under  the terms of the agreement, Genentech has obtained a one year option to
exclusively  license  rights for in vivo application of SCPF outside Asia.  In
exchange, Genentech will conduct all further sequencing, cloning and
expression of the factor.  If the option is exercised, the Company could
receive up to $50 million in future equity and milestone payments, and
royalties on any product sales.  The Company will retain rights to all ex vivo
uses of SCPF in Asia, subject to a right of first refusal by



                                        -7-

<PAGE>


NOTE 7 - DEVELOPMENT AGREEMENT (continued)

Genentech.    In addition, the Company retains worldwide rights to use SCPF in
ex  vivo tissue engineering applications such as for bone marrow expansion and
gene therapy, subject to certain co-exclusive rights with Genentech outside of
Asia.

In  conjunction  with  entering into the agreement with Genentech, the Company
terminated a license option with Kirin Brewery Company, Limited for the
development  and  commercialization  of  SCPF in certain Asian countries.  The
Company licensed exclusive rights to SCPF from the University of Florida
Research  Foundation,  Inc. in December 1992.  The Company cannot predict with
any  certainty  whether  Genentech will exercise its license option or that it
will receive any equity or milestone payments, or royalties related to SCPF.





                                        -8-

<PAGE>


ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

      Advanced Tissue Sciences, Inc. is a development stage company engaged in
the development and manu-facture of living human tissue products for
therapeutic and laboratory applications.  The Company has incurred, and
expects to continue to incur, substantial expenses in support of the
development and clinical trials of its Dermagraft (TM) products for burn and 
skin ulcer applications, in developing manufacturing systems and facilities 
for the production  of Dermagraft and in advancing other applications of the 
Company's core technology.

      In addition to Dermagraft, the Company is focusing its activities on the
development  of  tissue  engineered cartilage and cardiovascular products.  In
May  1994,  the  Company entered into a fifty-fifty joint venture with Smith &
Nephew  plc  ("Smith & Nephew") for the worldwide development, manufacture and
marketing  of  human tissue engineered cartilage for orthopedic applications. 
The  Company  has  also entered into a research and development agreement with
St.  Jude  Medical, Inc. ("St. Jude Medical") under which St. Jude Medical has
agreed to fund the development of tissue engineered heart valves during 1995.

Results of Operations
- ---------------------

       Revenues increased $265,000 to $1,243,000 and $1,195,000 to $3,445,000,
respectively,  in the three and nine-month periods ended September 30, 1995 as
compared to the corresponding periods of 1994.  During the three and
nine-month  periods  ended September 30, 1995, the Company recognized contract
revenues of $613,000 and $1,764,000, respectively, from its joint venture with
Smith  &  Nephew  and  from St. Jude Medical for research performed related to
orthopedic applications of cartilage tissue and tissue engineered heart
valves,  an  increase of $127,000 and $1,278,000, respectively, as compared to
the same periods in 1994.

       In addition, sales of the Company's Skin2 (R) laboratory testing kits 
increased $101,000 in the third quarter of 1995 and $18,000 for the nine-
month period as compared to 1994.  Sales were limited by  product  
availability  due to manufacturing issues in the second and third quarter of 
1994.  Fluctuations in product sales are primarily due to the timing of 
validation studies.  Product sales include revenues received under validation 
studies of $48,000 and $224,000, respectively, in the three and nine-month  
periods ended September 30, 1995.  Sales under validation studies totaled 
$18,000 and $237,000 in the three and nine-month periods ended September  30, 
1994, respectively.  The nine-month period ended September 30, 1994 also 
includes approximately $51,000 in deferred sales which were recognized upon 
regulatory approval of the Skin2 kits for use in classifying corrosive 
materials.

     Revenues for the nine months ended September 30, 1995 also reflect a
$90,000  decrease  in interest income as higher rates earned on invested funds
were more than offset by lower average invested balances.  However, during the
third quarter of 1995 higher rates more than offset lower invested balances as
additional  funds were raised in a series of private placements (see Note 2 to
the  consolidated  financial statements), resulting in a $37,000 increase over
1994.

     Research and development expenditures have increased significantly in the
nine  months  ended September 30, 1995 as compared to the corresponding period
in 1994, from $12,385,000 to $13,663,000. The increase in research and
development costs reflects higher costs associated with the operation and
validation  of the Company's commercial manufacturing facility, the production
of  Dermagraft products for clinical trials and the scale-up of the Dermagraft
manufacturing  processes.    In addition, the Company incurred higher costs in
support of the development of orthopedic cartilage and cardiovascular products
for  the  Smith  & Nephew joint venture and St. Jude Medical research programs
discussed  above.    The  increased costs in 1995 are principally reflected in
higher costs for materials and supplies, and overhead.  On a year-to date
basis,  and  more significantly in the third quarter of 1995, the increases in
research and development costs were partially offset by lower costs for
preclinical studies of Dermagraft and of liver tissues, and for research
related  to  a  stem  cell growth factor.  In addition to the above, the third
quarter of 1995 reflects lower costs due to decreased production of Dermagraft
in support of the Company's pivotal clinical trials.



                                        -9-

<PAGE>


      Selling, general and administrative costs were $1,329,000 and $4,276,000
for  the  three and nine-month periods ended September 30, 1995, respectively,
as  compared to $1,611,000 and $4,910,000 in the corre-sponding periods of the
prior  year.    The  decreases in selling, general and administrative expenses
primarily  reflect  a  reduction in headcount, lower costs for marketing and a
decrease in associated overhead costs.

     Professional and consulting costs for legal, accounting and other
consulting  services were $413,000 and $1,280,000 in the three and nine months
ended September 30, 1995, respectively, as compared to $456,000 and $1,397,000
in  the  corresponding periods in 1994.  Both the three and nine-month periods
of 1995 included higher fees for consultants in support of corporate
development  activities, while the 1994 periods included higher fees for legal
matters,  primarily the agreements with Smith & Nephew and St. Jude Medical as
discussed above, and for technical and regulatory consultants.

      Cost of goods sold represents direct and indirect costs of manufacturing
the Company's Skin2 laboratory testing kits.  Cost of goods sold is net of the
costs of products transferred to research and development for use in
developing additional applications of the Company's testing kits.  The cost of
such products is included in research and development expenses based upon
estimated  direct  and  indirect  production costs assuming planned production
capacity.

Liquidity and Capital Resources
- -------------------------------

      In June and July 1995, the Company sold 2,614,432 shares of common stock
in a series of private placements pursuant to Regulation D under the
Securities Act of 1933.  In total the Company received gross proceeds of
$17,935,000.    All of the placements were completed on substantially the same
terms.  The initial purchase price for the shares was $6.86 per share. 
However,  the  initial purchase price will be adjusted to result in a purchase
price  per  share to the investors equal to 88.5% of the average closing price
of the common stock over 45-day valuation periods.  In general, if the
adjusted  price  exceeds  $6.86  per share the Company will receive additional
proceeds  from  the investors or, should the adjusted price be below $6.86 per
share, the Company will issue additional shares to the investors, such that in
either case the average purchase price to the investors will equal the
adjusted price.  See Note 2 to the consolidated financial statements.

        As of September 30, 1995, the Company had available working capital of
$18,907,000, a decrease of $130,000 from December 31, 1994.  The decrease
principally  reflects funds used for operations and capital expenditures which
was almost entirely offset by the net proceeds from the sale of common stock. 
Capital expenditures were $1,033,000 in the first nine months of 1995, a
significant  portion  of  which was related to the validation of the Company's
manufacturing facility.

     The Company expects to continue to incur substantial research and
development  expenses (including costs associated with clinical trials and the
development of manufacturing processes), growing costs in anticipation of
product  commercialization,  and additional expenditures for capital equipment
and patents.  The Company believes it presently has sufficient working capital
to fund its operations at current levels into the third quarter of 1996. 
However,  based on the timing of regulatory reviews and approvals, the Company
could use working capital at an accelerated rate for such activities as
validation  of the Company's manufacturing facility and to establish necessary
sales, marketing and distribution capabilities.

        In any event, the Company will require additional funds to support the
commercial introduction and further development of its transplantation
products.    The recently completed private placements have been structured to
provide  additional funds should the adjusted price over the valuation periods
exceed  $6.86 as described above.  Other sources of funds may include existing
or future strategic alliances or other joint venture arrangements which
provide  funding to the Company, and public or additional private offerings of
debt  or equity securities, among others.  There can be no assurance, however,
that  any additional funds will be available when needed or on terms favorable
to  the  Company,  or that the Company will be successful in entering into any
other strategic alliances or joint ventures.



                                       -10-

<PAGE>


       As part of its effort to focus additional resources on the business, in
March  1995 the Company entered into an agreement whereby Stratum Laboratories
International ("Stratum Laboratories") would license the technology and
purchase  certain net assets associated with the Company's in vitro laboratory
testing business.  Stratum Laboratories was not successful in securing
sufficient funding and, accordingly, the agreement with Stratum has
terminated.  As a result, the Company is continuing to explore other
alternatives  to focus additional resources on the in vitro laboratory testing
business.  The Company does not anticipate any short-term changes in the
resources currently being utilized in support of this business.

       Should the Company be unsuccessful in raising funds it will be required
to adjust the number and extent of the projects being pursued.  These
adjustments  would  be expected to include reductions in development programs,
personnel, and leased space, deferrals or reductions in executive
compensation,  and the sale or closure of certain technology or divisions.  If
these steps are not sufficient to allow the Company to obtain additional
sources  of financing, the Company would then be forced to delay or reduce the
number of clinical trials being pursued.

       The Company also continually reviews its product development activities
in  an effort to allocate its resources to those products the Company believes
have  the greatest commercial potential.  Factors considered by the Company in
determining the products to pursue include projected markets and need,
potential  for regulatory approval and reimbursement under the existing health
care system as well as anticipated health care reforms, technical feasibility,
expected and known product attributes and estimated costs to bring the product
to market.  Based on these and other factors which the Company considers
relevant, the Company may from time to time reallocate its resources among its
product  development  activities.   Additions to products under development or
changes  in  products  being  pursued can substantially and rapidly change the
Company's funding requirements.

Financial Condition
- -------------------

Cash,  cash  equivalents  and  short-term investments as of September 30, 1995
have not changed significantly from December 31, 1994 as funds used in
operations were substantially offset by the net proceeds from the private
placements discussed above.  Accounts payable has decreased significantly from
December  31, 1994 to September 30, 1995 primarily reflecting payments related
to costs associated with the annual renewal of the Company's liability
insurance, for clinical trials, for sponsored research and rent.  Accrued
expenses  have  increased over the same period principally due to accruals for
salaries and benefits, sponsored research and process development.



                                    -11-
<PAGE>
                                      
                                      
                                      
                        PART II - OTHER INFORMATION
                        ---------------------------


 ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

     (a)     Exhibits

             Number                 Description
             ------            -----------------------

              27               Financial Data Schedule

     (b)     Reports on Form 8-K

       The Company filed a Current Report on Form 8-K dated July 7, 1995 under
Item  5 reporting that it completed the private placements of 1,114,432 shares
of its Common Stock under Regulation D to the Securities Act of 1933, yielding
the Company gross proceeds of approximately $7.6 million.




                                  SIGNATURE


 Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                         ADVANCED TISSUE SCIENCES, INC.

  
Date: November 7, 1995                   /s/  Arthur J. Benvenuto
      ------------------                 --------------------------------
                                         Arthur J. Benvenuto
                                         Chairman of the Board and
                                          Chief Executive Officer



Date: November 7, 1995                   /s/  Michael V. Swanson
      ------------------                 ---------------------------------
                                         Michael V. Swanson
                                         Vice President, Finance and 
                                          Administration



                               -12-




<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                          17,948
<SECURITIES>                                     4,545
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                24,259
<PP&E>                                          12,655
<DEPRECIATION>                                   4,242
<TOTAL-ASSETS>                                  34,240
<CURRENT-LIABILITIES>                            5,352
<BONDS>                                             28
<COMMON>                                           338
                                0
                                          0
<OTHER-SE>                                      28,522
<TOTAL-LIABILITY-AND-EQUITY>                    34,240
<SALES>                                            805
<TOTAL-REVENUES>                                 3,445
<CGS>                                              957
<TOTAL-COSTS>                                      957
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   5
<INCOME-PRETAX>                               (16,736)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (16,736)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (16,736)
<EPS-PRIMARY>                                    (.53)
<EPS-DILUTED>                                    (.53)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission