<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
/X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1996
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: 0-21130
ENERGY BIOSYSTEMS CORPORATION
(Exact name of registrant as specified in its charter)
Delaware 04-3078857
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
4200 Research Forest Drive
The Woodlands, Texas 77381
(address of principal executive offices) (zip code)
281-364-6100
(Registrant's telephone number, including area code)
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 subject to such
filing requirements for the past 90 days. Yes X No ____
As of November 4, 1996, there were outstanding 11,490,770 shares of
Common Stock, par value $.01 per share, of registrant.
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
Form 10-Q for the quarter Ended September 30, 1996
INDEX
Page
----
PART I. FINANCIAL INFORMATION
---------------------
3
Item 1. Financial Statements
Balance Sheets as of September 30, 1996 (unaudited)
and December 31, 1995 4
Statements of Operations for the Three and Nine Months
Ended September 30, 1996 and 1995 (Unaudited) 5
Statements of Cash Flows for the Nine Months Ended
September 30, 1996 and 1995 (Unaudited) 6
Notes to Financial Statements 7
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 8
PART II. OTHER INFORMATION
-----------------
Item 6. Exhibits and Reports on Form 8-K 11
SIGNATURES 12
- ------------
2
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
The following unaudited financial statements have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
Certain information and note disclosures normally included in annual financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to those rules and regulations, although
the Company believes that the disclosures made herein are adequate to make the
information presented not misleading. These financial statements should be read
in conjunction with the Company's Annual Report on Form 10-K for the fiscal year
ended December 31, 1995.
The information presented in the accompanying financial statements is
unaudited, but in the opinion of management, reflects all adjustments (which
include only normal recurring adjustments) necessary to present fairly such
information.
3
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
BALANCE SHEETS
<TABLE>
<CAPTION>
September 30, December 31,
1996 1995
------------ -----------
ASSETS (Unaudited)
------
<S> <C> <C> <C>
Current Assets:
Cash and cash equivalents $ 3,757,680 $ 6,172,400
Short term investments 8,898,829 10,431,444
Prepaid expenses and other current assets 380,430 687,530
------------ -----------
Total current assets $ 13,036,939 $ 17,291,374
Long term investments -- 2,492,874
Notes receivable 16,603 45,633
Furniture, equipment and leasehold improvements, net 3,175,185 3,322,609
Intangible and other assets, net 779,947 656,961
------------ -----------
Total assets $ 17,008,674 $ 23,809,451
============ ===========
LIABILITIES & STOCKHOLDERS' EQUITY
----------------------------------
Current liabilities:
Accounts payable $ 449,416 $ 494,307
Accrued liabilities 186 97,227
Current portion of deferred revenue 477,000 1,314,000
Current portion of obligations under capital lease 7,861 7,256
Note payable 44,445 294,713
------------ -----------
Total current liabilities $ 978,908 $ 2,207,503
------------ -----------
Long term liabilities:
Capital lease obligations 5,658 11,632
Deferred revenue -- 13,500
------------ -----------
Total long term liabilities $ 5,658 $ 25,132
------------ -----------
Stockholders' equity:
Series A Convertible Preferred Stock, $0.01 par value
(liquidation value $24,000,000; 508,800 shares
authorized. 480,000 shares issued and
outstanding) 23,750,954 22,968,152
Common Stock, $0.01 par value (30,000,000 shares
authorized, 11,325,210 and 10,584,269 issued
and outstanding, respectively) 113,252 105,843
Additional paid-in capital 31,018,064 29,823,343
Accumulated deficit (38,858,162) (31,320,522)
------------ -----------
Total stockholders' equity $ 16,024,108 $ 21,576,816
------------ -----------
Total liabilities and stockholder's equity $ 17,008,674 $ 23,809,451
============ ===========
</TABLE>
The accompanying notes are an integral part of these financial statements.
4
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
STATEMENTS OF OPERATIONS
(Unaudited)
<TABLE>
<CAPTION>
Three Nine
Months Ended Months Ended
September 30, September 30,
1996 1995 1996 1995
-------- --------- --------- ---------
<S> <C> <C> <C> <C>
REVENUES:
Sponsored research revenues $ 437,273 $ 498,706 $ 1,318,780 $ 1,227,427
Interest and investment income 178,194 540,051 654,236 1,275,280
--------- ----------- ------------ -----------
Total Revenues 615,467 1,038,757 1,973,016 2,502,707
--------- ----------- ------------ -----------
COSTS AND EXPENSES:
Research and development 2,108,329 1,902,881 5,963,391 5,321,536
General and administrative 600,796 643,484 1,927,267 2,177,300
--------- ----------- ------------ -----------
Total costs and expenses 2,709,125 2,546,365 7,890,658 7,498,836
--------- ----------- ------------ -----------
NET LOSS $(2,093,658) $(1,507,608) $ (5,917,642) $ (4,996,129)
--------- ----------- ------------ -----------
NET LOSS PER COMMON SHARE $(0.24) $(0.21) $(0.70) $(0.67)
========= =========== ============ ===========
SHARES USED IN COMPUTING NET
LOSS PER COMMON SHARE 11,319,087 10,239,617 11,185,015 10,148,008
========= =========== ============ ===========
</TABLE>
The accompanying notes are an integral part of these financial statements.
5
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
STATEMENTS OF CASH FLOWS
(Unaudited)
<TABLE>
<CAPTION>
Nine Months Ended
September 30,
1996 1995
--------- ---------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITES:
Net Loss $(5,917,642) $(4,996,129)
Adjustments to reconcile net loss to net cash provided
(used) in operating activities:
Depreciation and amortization 795,690 689,523
Compensation expense related to stock options, and
stock issued for services rendered -- 62,500
Changes in assets and liabilities:
Decrease (increase) in trading securities 2,946,555 (11,354,606)
Decrease (increase) in prepaid expenses and other
current assets 307,100 (267,368)
Increase in intangible and other assets and notes
receivable (104,486) (152,554)
Decrease in accounts payable and accrued
liabilities (141,930) (458,559)
Increase (decrease) in deferred revenues (850,500) (850,500)
------------ ------------
Net cash provided (used) in operating activities (2,965,213) (17,327,693)
------------ ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures (637,736) (1,381,562)
Net sale (purchase) of investments 1,078,934 (7,216,716)
------------ ------------
Net cash used in investing activities 441,198 (8,598,278)
------------ ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Payment on capital lease obligations (5,369) (9,619)
Payment on notes payable (326,468) (318,402)
Issuance of notes payable 76,200 85,522
Issuance of stock, net 364,932 127,945
------------ ------------
Net cash provided (used) by financing activities 109,295 (114,554)
------------ ------------
NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS (2,414,720) (26,040,525)
CASH AND CASH EQUIVALENTS AT BEGINNING OF
PERIOD 6,172,400 28,283,809
------------ ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 3,757,680 $ 2,243,284
============ ============
</TABLE>
The accompanying notes are an integral part of these financial statements.
6
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
Note 1. Basis of Presentation and Significant Accounting Policies
Energy BioSystems Corporation (the "Company"), formerly Environmental
BioScience Corporation, was incorporated in the State of Delaware on December
20, 1989. Since inception, the Company has devoted substantially all of its
efforts to research and development. The Company's revenues consist of sponsored
research revenues and interest income. Management of the Company anticipates
continued operating losses for at least the next several years. The accompanying
unaudited interim financial statements reflect all adjustments which, in the
opinion of management, are necessary for a fair presentation of the results for
the interim periods presented. These financial statements should be read in
conjunction with the Company's Annual Report on Form 10-K, as filed with the
Securities and Exchange Commission, for the fiscal year ended December 31, 1995.
Net Loss Per Common Share
Net loss per share has been computed by dividing the net loss, which
has been increased for periodic accretion and accrued dividends on the Series A
Convertible Preferred Stock issued in October 1994, by the weighted average
number of shares of common stock outstanding during the period. In all
applicable periods, common stock equivalents were antidilutive and, accordingly,
were not included in the computation.
Use of Estimates
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the
date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.
Note 2. Series A Convertible Preferred Stock
In October 1994, the Company offered and sold 480,000 shares of Series
A Convertible Preferred Stock ("Preferred Stock") at $50.00 per share in a
private placement. The net proceeds from the offering were approximately $22.2
million. The placement agents for the Preferred Stock received warrants to
purchase an aggregate of 28,800 shares of Preferred Stock at an exercise price
of $50.00 per share of Preferred Stock in addition to customary commissions.
Dividends on the Preferred Stock are cumulative and payable semi-
annually from October 27, 1994, at an annual rate equal to $4.00 per share if
paid in cash and $4.50 per share if paid in common stock. During the second
quarter of 1996, the Company paid $1,080,000 in dividends by issuing 153,907
shares of common stock. The shares of Preferred Stock are convertible into
shares of the Company's common stock at the option of the holder at a conversion
price equal to $8.25 per share of common stock, subject to adjustment for
certain circumstances. The Preferred Stock, if not redeemed earlier, must be
redeemed on November 7, 1999 at the redemption price. The redemption price,
which is equal to $50.00 per share plus accrued and unpaid dividends, may be
paid in shares of common stock or cash or in a combination of common stock and
cash, at the Company's option. It is the Company's intent, however, to redeem
the Preferred Stock for common stock. Accordingly, the Preferred Stock is
included in stockholders' equity.
7
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
The carrying amount of the Preferred Stock is increased for accrued
and unpaid dividends plus periodic accretion, using the effective interest
method, such that the carrying amount will equal the redemption amount on
November 7, 1999.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATION
Overview
Since its inception in December 1989, the Company has devoted
substantially all resources to its research and development. To date, all of
the Company's revenues have resulted from interest income and sponsored research
payments from collaborative agreements. The Company has incurred cumulative net
losses since inception and expects to incur substantial losses for at least the
next several years, due primarily to the increase in its research and
development activities and acceleration of the development of its biocatalyst,
fermentation and bioreactor programs. The Company expects that losses will
fluctuate from quarter to quarter and that such fluctuations may be substantial.
As of September 30, 1996, the Company's accumulated deficit was $38,858,162.
Results of Operations
The Company had total revenues for the nine months ended September 30,
1996 and 1995 of $1,973,016 and $2,502,707, respectively. The decrease
resulted primarily from a decrease in interest and investment income, partially
offset by an increase in sponsored research revenues. The Company had sponsored
research revenues of $1,318,780 during the first nine months of 1996 as compared
to $1,227,427 during the first nine months of 1995. The Company recognized
revenues of $850,500 under its research collaboration agreement with Petrolite
Corporation ("Petrolite") for each of the nine month periods ended September 30,
1996 and 1995. Payments under the Petrolite agreement were initiated on April
1, 1992 and the final payment was received in March 1994. Revenue attributable
to the Petrolite agreement, however, is recognized ratably over the period for
which research and development costs are incurred under the terms of the
agreement. As of September 30, 1996, an aggregate of $297,000 of the payments
received under the Petrolite agreement was classified as deferred revenue and
will be recognized as revenue in future periods. The increase of $91,353 in
sponsored research revenues resulted from the Company's receipt of sponsored
research revenue of $150,000 from an agreement with Carbide/Graphite Group, Inc.
("Carbide/Graphite") during the first nine months of 1996 offset in part by a
decrease in the sponsored research revenues received from a National Institute
of Standards and Technology ("NIST") grant from $376,927 for the nine months
ended September 30, 1995 to $318,280 for the nine months ended September 30,
1996.
Interest and other investment income decreased by $621,044 for the
first nine months of 1996 compared to the first nine months of 1995 primarily as
a result of the decrease in the available cash from which interest and other
investment income are generated.
The Company had total revenues for the three months ended September
30, 1996 and 1995 of $615,467 and $1,038,757, respectively. The Company had
sponsored research revenues
8
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
of $437,273 during the third quarter of 1996 as compared to $498,706 during the
third quarter of 1995. The decrease in sponsored research revenues of $61,433
for the third quarter of 1996 compared to the third quarter of 1995 is
attributable to the decrease in expenditures reimbursable from a NIST grant.
Interest and other investment income decreased by $361,857 for the three months
ended September 30, 1996 compared to the third quarter of 1995 as a result of
the decrease in available cash from which interest and other investment income
are generated.
The Company had research and development expenses for the three months
ended September 30, 1996 and 1995 of $2,108,329 and $1,902,881, respectively,
and for the nine months ended September 30, 1996 and 1995 of $5,963,391 and
$5,321,536, respectively. The increase in research and development expenses of
$205,448 and $641,855, respectively for the three and nine months ended
September 30, 1996 as compared to the corresponding prior year periods resulted
primarily from the addition of 16 research and development personnel and
laboratory expansion. The Company expects its research and development expenses
to increase during the remainder of 1996, reflecting increased expenditures
related to hiring additional personnel and an approximate 4,500 square foot
expansion of the Company's laboratory facilities completed at the end of the
first quarter of 1996.
The Company had general and administrative expenses for the three
months ended September 30, 1996 and 1995 of $600,796 and $643,484, respectively,
and for the nine months ended September 30, 1996 and 1995 of $1,927,267 and
$2,177,300, respectively. The decrease of $42,688 for the three months ended
September 30, 1996 as compared to the third quarter of 1995 resulted from a
decrease in travel and professional fees. The decrease of $250,033 for the nine
months ended September 30, 1996 as compared to the corresponding prior year
period resulted primarily from a decrease in professional fees related to the
adoption of the stock rights plan in the prior year. The Company expects a
slight increase in its general and administrative expenses during the remainder
of 1996 in support of its expanded research activities and corporate development
activities.
Liquidity and Capital Resources
The Company completed its initial public offering in March 1993
resulting in net cash proceeds of approximately $14.9 million. In October 1994
the Company privately placed 480,000 shares of its Series A Convertible
Preferred Stock resulting in net cash proceeds of approximately $22.2 million.
Dividends on the Preferred Stock are cumulative from the date of the initial
closing, October 27, 1994, and are payable in cash or common stock of the
Company, or a combination thereof, at an annual rate equal to $4.00 per share if
paid in cash and $4.50 per share if paid in common stock. The shares of
Preferred Stock are convertible into shares of the Company's common stock at the
option of the holder at a conversion price equal to $8.25 per share of common
stock, subject to adjustment in certain circumstances. During the second
quarter of 1996 the Company paid $1,080,000 in dividends by issuing 153,907
shares of common stock.
Prior to its initial public offering, the Company had financed its
operations through private placements of equity securities, revenues from
collaborative research agreements and interest income earned on the net proceeds
from these private placements.
9
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
For the nine months ended September 30, 1996, the Company used
$5,911,768 of net cash in operating activities (excluding the net sales and
purchases of trading securities), incurred $637,736 in capital expenditures and
received $109,295 from financing activities. At September 30, 1996, the Company
had cash, cash equivalents, and short term investments totaling $12,565,509 and
working capital of $12,058,031.
The Company intends to spend approximately $145,000 during the
remainder of 1996 for the purchase of laboratory and analytical instrumentation.
The Company also expects to incur substantial additional research and
development expenses, including expenses associated with biocatalyst,
fermentation and bioreactor development. The Company has funding commitments
through 1996 requiring the Company to spend approximately $12,000 under research
and development agreements. The Company also expects its general and
administrative expenses to increase as its adds marketing, sales and other
personnel and prepares for the commercialization of its proprietary biocatalytic
desulfurization ("BDS") technology.
To supplement its research and development budgets, the Company
intends to seek additional collaborative research and development agreements
with corporate partners. In this regard, the Company has entered into
collaborative agreements with The Petrolite Corporation, the Exploration and
Production Technology Division of Texaco, Inc., Total Raffinage Distribution
S.A., The M. W. Kellogg Company, Koch Refining Company and Carbide/Graphite
Group, Inc., among others, as more fully described in the Company's Annual
Report on Form 10-K for the year ended December 31, 1995.
The Company believes that its available cash, investments and interest
income will be adequate to satisfy its funding needs through late 1997 to early
1998. The Company's future funding requirements will depend on many factors,
including the progress of the Company's research and development, timing of
environmental regulations, the rate of technological advances, determinations as
to the commercial potential of the Company's technology under development, the
status of competitive technology, the establishment of biocatalyst manufacturing
capacity or third-party manufacturing arrangements and the establishment of
collaborative relationships. The Company may seek additional funding through
public or private financings, including equity financings, and through
collaborative arrangements.
Forward Looking Statements
This Form 10-Q includes "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended. All statements other
than statements of historical facts included in this Form 10-Q are forward-
looking statements. The expectations reflected in the forward-looking statements
are based on the Company's current views with respect to future events as well
as assumptions made by and information currently available to management.
Important factors that could cause actual results to differ materially from
expectations ("Cautionary Statements") are disclosed in this Form 10-Q and in
the Company's Annual Report on Form 10-K for the year ended December 31, 1995
(the "Form 10-K"), including without limitation under the caption "Liquidity and
Capital Resources" included in this Form 10-Q and under the caption "Item 1.
Business - Risk Factors" in the Form 10-K. All subsequent written and oral
forward-looking statements attributable to the Company or persons acting on its
behalf are expressly qualified in their entirety by the Cautionary Statements.
10
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
PART II. OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
a. Exhibits
11.1 Statement regarding Computation of Per Share Earnings.
27.1 Financial Data Schedule.
b. Reports on Form 8-K
None.
11
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
SIGNATURES
----------
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.
Energy BioSystems Corporation
By: /s/ JOHN H. WEBB
_____________________________________________________________
John H. Webb President and Chief Executive Officer
Date: November 14, 1996
By: /s/ PAUL G. BROWN, III
_____________________________________________________________
Paul G. Brown III Vice President, Finance and Administration
Date: November 14, 1996
12
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
INDEX TO EXHIBITS
Exhibit Page
Number Description of Exhibits Number
- -------- ------------------------ -------
11.1 Statement regarding Computation of Per Share Earnings 14
27.1 Financial Data Schedule 20
13
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
EXHIBIT 11.1
STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS
-----------------------------------------------------
The following schedules reflect the information used in calculating the
number of shares in the computation of net loss per share for each of the
periods set forth in the Statements of Operations.
14
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
WEIGHTED AVERAGE SHARES OUTSTANDING:
TOTAL # DAYS
SHARES OUTSTANDING
- -------------------------------------
10,584,268 x 23 = 243,438,164
11,107,568 x 14 = 155,505,952
11,139,268 x 27 = 300,760,236
11,140,768 x 8 = 89,126,144
11,142,868 x 55 = 612,857,740
11,301,975 x 28 = 316,455,300
11,302,025 x 16 = 180,832,400
11,303,525 x 7 = 79,124,675
11,309,295 x 1 = 11,309,295
11,309,355 x 5 = 56,546,775
11,310,855 x 7 = 79,175,985
11,311,955 x 5 = 56,559,775
11,316,955 x 4 = 45,267,820
11,318,210 x 28 = 316,909,880
11,320,010 x 4 = 45,280,040
11,320,210 x 23 = 260,364,830
11,325,210 x 19 = 215,178,990
--- ------------
274 3,064,694,001 11,185,015
===========
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
LOSS PER SHARE:
Net Loss plus dividend accrual
plus accretion of offering costs ($7,780,444) = ($0.70)
- --------------------------------- ------------ ==========
Weighted Avg. Shares 11,185,015
15
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1996
WEIGHTED AVERAGE SHARES OUTSTANDING:
TOTAL # DAYS
SHARES OUTSTANDING
- ---------------------------------------
11,309,355 x 2 = 22,618,710
11,310,855 x 7 = 79,175,985
11,311,955 x 5 = 56,559,775
11,316,955 x 4 = 45,267,820
11,318,210 x 28 = 316,909,880
11,320,010 x 4 = 45,280,040
11,320,210 x 23 = 260,364,830
11,325,210 x 19 = 215,178,990
-- -------------
92 1,041,356,030 11,319,087
------------- ===========
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1996
LOSS PER SHARE:
Net Loss plus dividend accrual
plus accretion of offering costs ($2,716,413) = ($0.24)
- --------------------------------- ------------ ==========
Weighted Avg. Shares 11,320,210
16
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995
WEIGHTED AVERAGE SHARES OUTSTANDING:
TOTAL # DAYS
SHARES OUTSTANDING
- ---------------------------------------
9,988,409 x 2 = 19,976,818
9,998,409 x 28 = 279,955,452
9,999,404 x 4 = 39,997,616
10,000,604 x 4 = 40,002,416
10,040,604 x 16 = 160,649,664
10,041,604 x 1 = 10,041,604
10,046,604 x 62 = 622,889,448
10,228,645 x 21 = 214,801,545
10,233,645 x 89 = 910,794,405
10,235,645 x 2 = 20,471,290
10,237,645 x 7 = 71,663,515
10,242,640 x 18 = 184,367,520
10,249,640 x 13 = 133,245,320
10,258,241 x 6 = 61,549,446
--- -------------
273 2,770,406,059 10,148,008
===========
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995
LOSS PER SHARE:
Net Loss plus dividend accrual
plus accretion of offering costs $ 6,844,109 = $ 0.67
- ---------------------------------- -------------- ===========
Weighted Avg. Shares 10,148,008
17
<PAGE>
ENERGY BIOSYSTEMS CORPORATION
COMPUTATION OF PER SHARE EARNINGS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1995
WEIGHTED AVERAGE SHARES OUTSTANDING:
TOTAL # DAYS
SHARES OUTSTANDING
- ---------------------------------------
10,233,645 x 46 = 470,747,670
10,235,645 x 2 = 20,471,290
10,237,645 x 7 = 71,663,515
10,242,640 x 18 = 184,367,520
10,249,640 x 13 = 133,245,320
10,258,241 x 6 = 61,549,446
--- -------------
92 942,044,761 / 10,239,617
============
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1995
LOSS PER SHARE:
Net Loss plus dividend accrual
plus accretion of offering costs ($2,123,266) = ($0.21)
- ---------------------------------- ------------- ============
Weighted Avg. Shares 10,239,617
18
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS INCLUDED IN THE REGISTRANTS QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER 30, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1996
<PERIOD-END> SEP-30-1996
<CASH> 3,757,680
<SECURITIES> 8,898,829
<RECEIVABLES> 153,773
<ALLOWANCES> 0
<INVENTORY> 14,889
<CURRENT-ASSETS> 13,036,939
<PP&E> 5,851,579
<DEPRECIATION> 2,676,394
<TOTAL-ASSETS> 17,008,674
<CURRENT-LIABILITIES> 978,908
<BONDS> 0
113,252
0
<COMMON> 23,750,954
<OTHER-SE> 31,018,064
<TOTAL-LIABILITY-AND-EQUITY> 17,024,108
<SALES> 0
<TOTAL-REVENUES> 1,973,016
<CGS> 0
<TOTAL-COSTS> 0
<OTHER-EXPENSES> 7,890,658
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> (5,917,642)
<INCOME-TAX> 0
<INCOME-CONTINUING> (5,917,642)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (5,917,642)
<EPS-PRIMARY> (0.70)
<EPS-DILUTED> 0
</TABLE>
