Novavax
NVAX
#4908
Rank
โ‚น193.11 B
Marketcap
โ‚น1,171
Share price
9.95%
Change (1 day)
48.03%
Change (1 year)
Text size:
1
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-K

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

FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

COMMISSION FILE NO. 0-26770

NOVAVAX, INC.
(Exact name of registrant as specified in its charter)

<TABLE>
<S> <C>
DELAWARE 22-2816046
State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
</TABLE>

8320 GUILFORD ROAD, COLUMBIA, MARYLAND 21046
(Address of principal executive offices) (Zip code)

Registrant's telephone number, including area code: (301) 854-3900

Securities registered pursuant to Section 12(b) of the Act:

Title of each class: COMMON STOCK ($.01 PAR VALUE)

Name of each exchange on which registered: AMERICAN STOCK EXCHANGE

Securities registered pursuant to Section 12(g) of the Act: NONE

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

Indicate by check mark if disclosure of delinquent filers pursuant
to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of the 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. [X]

The aggregate market value of 10,786,767 shares of the registrant's
Common Stock, par value $.01 per share, held by non-affiliates of the registrant
at March 31, 1999, as computed by reference to the closing price of such stock,
was approximately $40,500,000.

The number of shares of the registrant's Common Stock, par value
$.01 per share, outstanding at March 31, 1999 was 13,253,119 shares.

DOCUMENTS INCORPORATED BY REFERENCE: Portions of the 1999 Novavax, Inc. Proxy
Statement are incorporated by reference into Part III of this Report.
2
PART I

ITEM 1. BUSINESS

Novavax, Inc. ("Novavax" or the "Company") is a biopharmaceutical
company focused on the research and development of proprietary topical and oral
drug delivery and encapsulation technologies and the applications of those
technologies. The Company's technology platforms involve the use of proprietary,
microscopic, organized, non-phospholipid structures as vehicles for the delivery
of a wide variety of drugs and other therapeutic products, including certain
hormones, anti-bacterial and anti-viral products and vaccine adjuvants. These
technology platforms support three product development programs: hormone
replacement therapies, third party drug delivery and vaccine adjuvant
applications and anti-microbial agents.

Hormone Replacement Therapies. The Company's hormone replacement
therapy program includes its two lead product candidates: ESTRASORB(TM), a
topical estrogen cream, and ANDROSORB(TM), a topical testosterone cream. The
Company has completed various pre-clinical and human safety studies for both
ESTRASORB and ANDROSORB. In addition, the Company completed dosing in a Phase
II, randomized, double-blind, placebo-controlled, dose-ranging ESTRASORB study
in January, 1999. A Phase I, multiple dose, pharmacokinetic ANDROSORB study that
began in the third quarter of 1998 is currently underway.

Third Party Drug Delivery and Vaccine Adjuvant Applications.
Formulations of the Company's lipid technologies are expected to have broad
application as vehicles for the encapsulation and delivery of drugs developed by
other companies. Moreover, the Company believes that certain of its organized
lipid structures may provide effective and safe adjuvant carrier systems for a
variety of vaccines. The Company plans to leverage these technologies by
licensing its drug delivery, encapsulation and adjuvant technologies to third
parties for specific therapeutic indications.

The Company currently has several research contracts in place to
provide anti-microbial products, vaccine products, services and adjuvant
technologies. One of these contracts is for the development of an adjuvant for
an immunotherapeutic vaccine for cervical dysplasia, a precancerous disease of
the cervix for a British vaccine company, Cantab Pharmaceuticals.

Anti-Microbial Agents. The Company is also applying its lipid
technologies to develop anti-microbial agents that are capable of acting on
viruses, bacteria, spores and sperm. Potential product candidates include
Helicore(TM), an oral anti-bacterial preparation for the treatment of
Helicobacter pylori ("H. Pylori") infection, and two anti-microbial agents
targeting Bacillus anthracis and influenza A, respectively, as well as two
spermicide product candidates. Pre-clinical and clinical studies for these
product candidates are summarized below:

- - The Company currently has completed several pre-clinical and Phase I
safety studies with a number of formulations of Helicore.

- - The Company currently has several anti-microbial agents in
pre-clinical studies pursuant to a research collaboration with the
University of Michigan. The studies are being performed at the
University of Michigan and are being funded by Defense Advanced
Research Projects Agency's ("DARPA") Unconventional Pathogen
Countermeasures Program. Novavax is a subcontractor to the
University of Michigan.

- - The Company currently has two spermicide product candidates that are
both expected to be part of clinical studies sponsored by the
National Institutes of Health. The first of the product candidates
is expected to enter Phase I clinical trials in the second quarter
of 1999.



2
3

During the year ended December 31, 1998, the Company received
$681,000 for services related to vaccine and adjuvant technologies, including
the Cantab Pharmaceuticals contract, as well as from its BCTP development
subcontract from the University of Michigan. Future revenues that may result
from these and other partnerships include material transfer costs, technology
access fees, milestone payments and royalties.

The Company also received net proceeds of $5,998,000 from the
private placement of 6,500 shares of Series A Custom Convertible Preferred
Stock. The sale of the Preferred Stock closed on January 28, 1998 at an
aggregate purchase price of $6,500,000. On October 1, 1998, the Company entered
into agreements to repurchase the remaining Preferred Stock. This transaction
was closed on October 16, 1998 and the Company repurchased the outstanding
balance of $4,979,000 at par ($1,000 per share) plus accrued dividends at the
annual rate of five percent. The repurchase was funded with cash balances on
hand at October 16, 1998. Prior to the repurchase, Preferred Stock representing
$1,522,000 of the original $6,500,000 had been converted into 1,043,956 common
shares.

Novavax, Inc. was incorporated in Delaware in 1987. On December 12,
1995, the Company's former parent, IGI, Inc. ("IGI") distributed its majority
interest in Novavax to the IGI stockholders (the "Distribution"). Until then,
Novavax had been the human pharmaceuticals subsidiary of IGI. The Company's
principal executive offices are located at 8320 Guilford Road, Columbia,
Maryland 21046.

In connection with the Distribution, IGI paid Novavax $5,000,000 in
return for a fully paid-up, ten-year license (the "License Agreement") entitling
it to the exclusive use of the Company's technologies in the fields of (i)
animal pharmaceuticals, biologicals and other animal care products; (ii) foods,
food applications, nutrients and flavorings (except to the extent used in human
pharmaceuticals and vaccines); (iii) cosmetics, consumer products and topical
dermatological products for localized usage at the delivery zone, (specifically
excluding dermatologically administered pharmaceuticals which are delivered
systemically through the skin, anti-infectives for treating infectious
pathogens, replacement hormone therapy, spermicides and viracides)); (iv)
fragrances; and (v) chemicals, including herbicides, insecticides, pesticides,
paints and coatings, photographic chemicals and other specialty chemicals
including blood substitutes containing hemoglobin and other oxygen carrying
materials; and the processes for making the same. IGI has the option,
exercisable within the last year of the ten-year term, to extend the License
Agreement for an additional ten-year period for $1,000,000. Novavax retains the
right to use its technologies for all other applications, including but not
limited to, human vaccines and pharmaceuticals.

THE NOVAVAX TECHNOLOGY PLATFORMS

Novavax has developed proprietary topical and oral drug delivery
technologies using microscopic, organized, non-phospholipid structures,
including Novasome(R) non-phospholipid vesicles ("Novasomes"), micellar
nanoparticles ("MNPs") and non-antibiotic, anti-microbial lipid emulsions. The
Company believes these structures may be useful for targeted delivery and
controlled release of certain drugs, along with inactivation of bacteria,
enveloped viruses, spores and sperm. Moreover, the Company believes that certain
of its organized lipid structures may provide effective and safe adjuvant
carrier systems for a variety of vaccines.

Although other companies have developed liposome technologies, most
commercial liposomes are composed of delicate phospholipids. Due to their
inherent lack of stability and carrying capacity, only a limited number of drugs
may be used with these phospholipid liposomes. While capable of encapsulating
certain (principally water soluble) drugs, phospholipid liposomes have a number
of other significant disadvantages including their expense and the need to use


3
4

potentially hazardous organic solvents in their manufacture. In addition, the
standard, multi-step phospholipid manufacturing process is relatively expensive.

The Company believes its non-phospholipid technologies may allow for
a more cost-effective delivery of a wider variety of drugs and other
therapeutics than commercially available phospholipid liposomes and other
delivery vehicles. Its technologies may also be preferred over other available
transdermal delivery systems because its technologies may reduce side effects
such as skin irritation. Future applications may show advantages over injectable
delivery technologies, which are invasive, inconvenient, and sometimes painful.
In addition, the Company's anti-microbial lipid emulsions may avoid the problem
of pathogen mutation and resistance because of their non-antibiotic method of
action.

MICELLAR NANOPARTICLE EMULSIONS

MNPs are proprietary, submicron-sized, water miscible,
non-phospholipid structures that have different structural characteristics and
are generally smaller than Novasome non-phospholipid vesicles. MNPs, like
Novasome non-phospholipid vesicles, are derived from amphiphilic molecules.

Novavax scientists have demonstrated that MNPs are able to
incorporate alcohol soluble drugs, pesticides, vaccine adjuvants, proteins,
whole viruses, flavors, fragrances and colors. MNPs also have the ability to
entrap ethanol or methanol soluble drugs, and to deliver certain of these drugs
transdermally through intact skin. The MNP formulations used by Novavax for the
transdermal delivery of drugs have cosmetic properties similar to creams and
lotions. These transdermal formulations have the advantage over injectable
delivery systems of being less invasive and/or inconvenient and the may also
cause less skin irritation than patch transdermal delivery systems. MNPs are the
fundamental technology platform for Novavax's hormone replacement therapies.

NOVASOME NON-PHOSPHOLIPID VESICLES

Novasomes are proprietary structures in which drugs or other
materials can be encapsulated for delivery into the body topically or orally.
Novasomes are made using the Company's patented manufacturing processes from a
variety of readily available chemicals called amphiphiles, which include fatty
alcohols and acids, ethoxylated fatty alcohols and acids, glycol esters of fatty
acids, glycerol fatty acid mono and diesters, ethoxylated glycerol fatty acid
esters, glyceryl ethers, fatty acid diethanolamides and dimethyl amides, fatty
acyl sarcosinates, "alkyds" and phospholipids.

The Company plans to commercialize its Novasome technology in part
through products it develops itself and in part through third party drug
delivery application licenses. The Company believes that certain of its
organized lipid structures (such as Novasome lipid vesicles) may provide
effective and safe adjuvant carrier systems for a variety of vaccines. In
addition, the Company has developed structures for delivery of biologically
active molecules like antisense, genes and proteins.

The Company currently has several research contracts in place to
provide vaccine products, services and adjuvant technologies. These contracts
include, but are not limited to, the development of an adjuvant for an
immunotherapeutic vaccine for cervical dysplasia, a precancerous disease of the
cervix for a British vaccine company, Cantab Pharmaceuticals.

NON-ANTIBIOTIC LIPID EMULSIONS

The Company has developed proprietary lipid structures that it is
using in the development of a non-antibiotic, anti-bacterial preparation for the
treatment of H. pylori infection in humans. In



4
5

addition, the Company has developed a proprietary non-antibiotic lipid emulsion
called BCTP that may inactivate enveloped viruses that cause human disease, as
well as certain spores, bacteria and sperm. BCTP is a highly effective microbial
killing agent. Pre-clinical studies indicate that BCTP has a low toxicity
profile. The emulsion seems to act on various microbials, including viruses,
bacteria, sperm and spores, by first fusing or merging with the lipid envelope
of the virus.

Because BCTP is not an antibiotic, it is not associated with microbe
mutation and resistance caused by antibiotic use, which is now recognized as an
important public health problem. Novavax expects that BCTP-based products may be
preferred in many circumstances as an alternative to conventional antibiotics.
The Company currently has several research contracts in place to provide
non-antibiotic lipid emulsion products and services. These contracts include but
are not limited to the development a subcontract from the University of
Michigan, which is developing anti-infective defense systems against biological
warfare agents for the U.S. military.

NOVAVAX PRODUCT CANDIDATES

HORMONE REPLACEMENT THERAPY

The Company is using its MNP technology in the development of
ESTRASORB, a cream designed for the delivery of 17b estradiol (estrogen hormone
replacement) through the skin. Estrogen replacement therapy is currently used
worldwide by menopausal (and post-menopausal) women to prevent osteoporosis,
cardiovascular disease and other menopausal symptoms (such as "hot flashes").
The hormone replacement market in the US is approximately $1.7 billion. This
market is believed to represent only 15-20% of the estimated 60.3 million women
over 40 years of age in the US who could potentially benefit from hormone
replacement therapy.

Current estrogen replacement products include oral tablets and, more
recently, transdermal patches. Oral estrogen tablets, however, have been
associated with side effects primarily resulting from blood hormone level
fluctuations. Because of these side effects, transdermal patches for estrogen
replacement were developed. While these patches help reduce blood hormone
fluctuations, they may cause skin irritation and patient inconvenience
associated with wearing and changing an external patch.

The Company believes that ESTRASORB may offer several advantages
over existing therapies used for estrogen replacement. ESTRASORB may be applied
to the skin much like a typical cosmetic lotion. The Company believes ESTRASORB
will be able to deliver a continuous amount of estrogen to the patient without
the fluctuations in blood hormone levels associated with oral tablets. In
addition, ESTRASORB does not contain materials that may cause the skin
irritation associated with transdermal patches.

In 1995, the Company completed preclinical testing of ESTRASORB in a
primate model. Results of these studies demonstrated that ESTRASORB can be
utilized to deliver estradiol through intact skin with maintenance of serum
estradiol levels for six days after a single topical application. Based on these
results, the Company initiated a Phase I clinical trial of ESTRASORB involving
10 symptomatic menopausal women. In this study, each woman received a single
topical application of ESTRASORB. This study was completed in the fourth quarter
of 1996 with no significant adverse experiences noted.

The Company has completed three additional clinical studies with
ESTRASORB. The first was a multiple-dose, dose ranging, pharmacokinetic study
completed in the third quarter of 1997 involving 20 subjects. The second was a
multiple-dose, pharmacokinetic, placebo controlled study completed in the fourth
quarter of 1997 involving 20 subjects. The third study was a single versus dual
site application study completed in the third quarter of 1998 involving 10
subjects. These studies demonstrated transdermal delivery of the drug and no
skin irritation was noted. A Phase



5
6

II, randomized, double-blind, placebo-controlled, dose-ranging ESTRASORB study,
begun in the third quarter of 1998,was completed in the first quarter of 1999.
This study involved a 35 day dosing protocol and included 120 patients at six
clinical sites located in the United States.

Testosterone replacement therapy is currently used by males who are
testosterone deficient as a result of either primary or secondary hypogonadism.
It is believed that testosterone in males is required to maintain sexual
function and libido, maintain lean body mass, increase hemoglobin synthesis and
maintain bone density. There are estimated to be one million testosterone
deficient men in the US. It is further estimated that only 100,000 to 150,000
men are currently being treated for testosterone deficiency. These numbers are
expected to grow with the aging of the population and the increasing awareness
of the benefits of hormone replacement therapy.

Current testosterone replacement therapy products include deep
intramuscular injections or transdermal patches. The injections require frequent
visits to a physician and may be associated with pain at the injection site and
abscess. The transdermal patches may cause skin irritation and patient
inconvenience associated with wearing and changing external patches.

The Company believes that ANDROSORB (its testosterone hormone
replacement therapy product) may offer several advantages over current
testosterone replacement therapies. ANDROSORB is a lotion that may be applied to
the skin, thus eliminating the need for intramuscular injections. In addition,
ANDROSORB does not contain materials that may cause the skin irritation
associated with transdermal patches.

In September, 1996, the Company completed the animal testing of
ANDROSORB in its MNP transdermal drug delivery platform. In these tests, peak
blood levels of testosterone were approximately three times higher than
testosterone dissolved in ethanol alone. The Company completed human safety
studies involving 10 subjects and submitted the results to the FDA in the third
quarter of 1997. A multiple-dose, pharmacokinetic study involving 9 subjects was
completed in the fourth quarter of 1997, and a dose-ranging pharmacokinetic
study involving 8 subjects was completed in the second quarter of 1998. These
studies have demonstrated delivery of the drug resulting in elevated blood
hormone levels and there has not been any evidence of skin irritation. Another
dose-ranging pharmacokinetic study, begun in the third quarter of 1998, is
currently underway, involving 20 subjects.

MICROBICIDES

The Company has developed proprietary lipid structures that it is
using in the development of a non-antibiotic, anti-bacterial preparation,
Helicore, for the treatment of H. pylori infection in humans. H. pylori was
recognized in 1994 by the National Institutes of Health as a causative agent of
peptic ulcer disease, antral gastritis and certain types of gastric cancer.
Current therapies for the treatment of H. pylori include the use of antibiotics
alone or antibiotics in combination with drugs that inhibit acid production in
the stomach. Problems associated with such therapies include, but are not
limited to, cost, toxicity, failure to sufficiently eradicate all the bacteria,
and acquired resistance to the antibiotic. In 1995, the Company began to test
formulations of Helicore in both animal studies and Phase I human safety
studies. Results from clinical studies completed in 1996 were submitted to the
FDA. Novavax is not currently conducting pre-clinical or clinical studies on
Helicore.

The Company has also developed BCTP, a lipid emulsion that acts on
various microbials, including enveloped viruses, as well as spores and bacteria.
The product has also demonstrated spermicidal action. The Company believes that
the emulsion acts on the target by first fusing or merging with the lipid
envelope or outer membrane of the target. The Company believes that BCTP has
many potential applications. Pre-clinical studies indicate that viruses and
spores vulnerable to BCTP include influenza A and bacillus anthracis, but it may
also be appropriate for



6
7

herpes, measles, mumps, rubella and many other microbes and pathogens. While
influenza vaccines are relatively effective at preventing the flu, BCTP unlike
vaccines, does not appear to promote mutation and resistance. Other advantages
of BCTP appear to include a low toxicity profile, inexpensive scale-up and
manufacturing costs, and a rapid and broad spectrum of killing.

Certain pre-clinical studies have been conducted using the Company's
BCTP technology under a subcontract from the University of Michigan. The
University of Michigan is being funded by DARPA's Unconventional Pathogen
Countermeasures Program. Two studies have targeted Bacillus anthracis. In the
first study, BCTP inactivated greater than 90% of Bacillus anthracis after four
hours of incubation. In the second study, which simulated wounds, mice treated
with BCTP had greatly reduced skin lesions and swelling compared to untreated
mice. Two separate studies have targeted influenza A. In the first study, BCTP
reduced viral antigen levels in incubation by 99.6%. In the second study, mice
receiving influenza A and BCTP stayed healthy while all the mice who received
the virus only, developed severe pneumonia and two out of three mice died before
the conclusion of the study.

VACCINE ADJUVANTS

Adjuvants are substances that make vaccines more effective. The
Company believes that its Novasome lipid vesicles and MNPs may provide effective
and safe adjuvant carrier systems for a variety of vaccines in a variety of
circumstances, including: (i) encapsulation and protection from destruction by
the body's normal enzymatic processes of delicate antigenic materials; (ii)
encapsulation of toxic materials, such as endotoxins and other potent toxins,
for gradual release, thereby providing protection of the body from the toxin
while generating an immune response to the toxic antigen; (iii) presentation of
small peptide antigens to elicit a heightened cellular immune response; and (iv)
delivery of genes and other molecules into targeted cells.

MANUFACTURING

The development and manufacture of the Company's products are
subject to good laboratory practices ("GLP") and good manufacturing practices
("GMP") requirements prescribed by the FDA and to other standards prescribed by
the appropriate regulatory agency in the country of use. The Company has the
ability to produce quantities of Novasome lipid vesicles and MNPs sufficient to
support its needs for early-stage clinical trials. It does not presently have
FDA-certified facilities capable of producing the larger quantities of
pharmaceutical products required for larger scale clinical trials or commercial
production. The Company will need to rely on collaborators, licensees or
contract manufacturers or acquire such manufacturing facilities for later stage
clinical trials and commercial production of its own pharmaceuticals. There can
be no assurance that the Company will be able to obtain such facilities or
manufacture such products in a timely fashion at acceptable quality and prices,
that it or its suppliers will be able to comply with GLP or GMP, as applicable,
or that it or its suppliers will be able to manufacture an adequate supply of
product.

MARKETING

The Company plans to market the pharmaceuticals for which it obtains
regulatory approvals either through joint ventures or corporate partnering
arrangements. The Company expects that such arrangements could include
technology licenses, research funding, milestone payments, collaborative product
development, royalties and equity investments in Novavax. Implementation of this
strategy will depend on many factors, including the market potential of its
products and technologies, the success in developing relationships with
distributors or marketing partners for the Company's products and the financial
resources available to the Company.



7
8

COMPETITION

A number of large companies, such as Novartis, Procter & Gamble,
American Home Products, Parke-Davis, Solvay Pharmaceuticals, SmithKline Beecham,
Abbott Laboratories, Ortho Pharmaceuticals and Mead Johnson Laboratories,
produce and sell estrogen preparations for clinical indications identical to
those the Company proposes to target. SmithKline Beecham currently markets a
transdermal testosterone patch and Novartis markets an estrogen transdermal
patch. The competition to develop FDA-approved hormone replacement therapies is
intense and no assurance can be given that the Company's product candidates will
be developed into commercially successful products.

A number of other companies have been working on vaccine adjuvants
for use in human vaccines. These include, but are not limited to, Chiron, Ribi
Immunochem Research, Aquila, Iscotec, Proteus International and Biomira. The
competition to develop FDA-approved human vaccine adjuvants is intense and no
assurance can be given that the Company's adjuvant product candidates will be
developed into commercially successful products.

Primary competitors in the development of lipid structure and
vesicle encapsulation technologies are The Liposome Company, Sequus
Pharmaceuticals, Nexstar Pharmaceuticals and L'Oreal, as well as other
pharmaceutical, vaccine and chemical companies. The Company believes that,
except for L'Oreal, these companies have focused their development efforts on
pharmaceutical carrier systems for the treatment of infections and certain
cancers. To the Company's knowledge, The Liposome Company, Sequus and Nexstar
all base their lipid vesicle technologies on phospholipids.

Most of the Company's competitors are larger than the Company and
have substantially greater financial, marketing and technical resources. In
addition, many of these competitors have substantially greater experience than
the Company in developing, testing and obtaining FDA and other approvals of
pharmaceuticals. Furthermore, if the Company commences commercial sales of
pharmaceuticals, it will also be competing with respect to manufacturing
efficiency and marketing capabilities, areas in which it has limited or no
experience. If any of the competitors develop new encapsulation technologies
that are superior to the Company's Novasome and MNP technologies, the ability of
the Company to expand into the pharmaceutical and vaccine adjuvant markets will
be materially and adversely affected.

Competition among products will be based, among other things, on
product efficacy, safety, reliability, availability, price and patent position.
An important factor will be the timing of market introduction of the Company's
or competitors' products. Accordingly, the relative speed with which the Company
can develop products, complete the clinical trials and approval processes and
supply commercial quantities of the products to the market is expected to be an
important competitive factor. The Company's competitive position will also
depend upon its ability to attract and retain qualified personnel, to obtain
patent protection or otherwise develop proprietary products or processes and to
secure sufficient capital resources for the often substantial period between
technological conception and commercial sales.

RESEARCH AND DEVELOPMENT

The Company's research is focused principally on the development and
commercialization of formulations for topical drug delivery and therapeutic
products, including anti-bacterial and anti-viral products and adjuvants for
vaccines. The Company intends to use third-party funding when available, through
collaborations, joint ventures or strategic alliances with other companies,
particularly potential distributors of the Company's products. Because of the
substantial funds required for clinical trials, the Company will have to obtain
additional financing for its future



8
9

human clinical trials. No assurance can be given that such financing will be
available on terms attractive to the Company, if at all.

The Company bases its development decisions on costs and potential
return on investment, regulatory considerations, and the interest, sponsorship
and availability of funding from third parties. As of December 31, 1998, the
Company's research and development staff numbered 9 individuals. In addition to
its internal research and development efforts, the Company encourages the
development of product candidates in areas related to its present lines by
working with universities and government agencies. Novavax's research and
development expenditures approximated $3,361,000, $2,874,000 and $3,716,000 and
in the years ended December 31, 1998, 1997 and 1996, respectively.

PATENTS AND PROPRIETARY INFORMATION

The Company, through a wholly-owned subsidiary, holds 45 U.S.
patents and has 125 foreign patents and patent applications covering its
technologies (which include a wide variety of component materials, its
continuous flow vesicle production process and its Novamix(R) production
equipment). The Company believes that these patents are important for the
protection of its technology as well as certain of the development processes
that underlie that technology. In addition, three U.S. patent applications are
pending covering the composition, manufacture and use of its organized lipid
structures and related technologies.

The Company expects to engage in collaborations, sponsored research
agreements and preclinical testing agreements in connection with its future
pharmaceutical products and vaccine adjuvants, as well as clinical testing
agreements with academic and research institutions and U.S. government agencies,
such as the NIH, to take advantage of the technical expertise and staff of these
institutions and to gain access to clinical evaluation models, patients and
related technologies. Consistent with pharmaceutical industry and academic
standards, and the rules and regulations promulgated under the federal
Technology Transfer Act of 1986, these agreements may provide that developments
and results will be freely published, that information or materials supplied by
the Company will not be treated as confidential and that the Company will be
required to negotiate a license to any such developments and results in order to
commercialize products incorporating them. There can be no assurance that the
Company will be able to successfully obtain any such license at a reasonable
cost or that such developments and results will not be made available to
competitors of the Company on an exclusive or nonexclusive basis.

GOVERNMENT REGULATION

The Company's research and development activities are subject to
regulation for safety, efficacy and quality by numerous governmental authorities
in the United States and other countries. The development, manufacturing and
marketing of human pharmaceuticals are subject to regulation in the United
States for safety and efficacy by the FDA in accordance with the Food, Drug and
Cosmetic Act.

In the United States, human pharmaceuticals are subject to rigorous
FDA regulation including preclinical and clinical testing. The process of
completing clinical trials and obtaining FDA approvals for a new drug is likely
to take a number of years, requires the expenditure of substantial resources and
is often subject to unanticipated delays. There can be no assurance that any
product will receive such approval on a timely basis, if at all.

The steps required before new products for use in humans may be
marketed in the United States include (i) preclinical tests, (ii) submission to
the FDA of an application for an Investigational New Drug application (IND),
which must be approved before human clinical trials commence, (iii) adequate and
well-controlled human clinical trials to establish the safety and



9
10

efficacy of the product, (iv) submission of a New Drug Application ("NDA") for a
new drug or a Product License Application ("PLA") for a new biologic to the FDA
and (v) FDA approval of the NDA or PLA prior to any commercial sale or shipment
of the product.

Preclinical tests include laboratory evaluation of product
formulation, as well as animal studies (if an appropriate animal model is
available) to assess the potential safety and efficacy of the product.
Formulations must be manufactured according to GMP and preclinical safety tests
must be conducted by laboratories that comply with FDA regulations regarding
GLP. The results of the preclinical tests, are submitted to the FDA as part of
an IND and are reviewed by the FDA prior to the commencement of human clinical
trials. There can be no assurance that submission of an IND will result in FDA
authorization to commence clinical trials. Clinical trials involve the
administration of the investigational new drug to healthy volunteers and to
patients under the supervision of a qualified principal investigator and are
typically conducted in three sequential phases, although the phases may overlap.
The Company or the FDA may suspend clinical trials at any time if the
participants are being exposed to an unacceptable health risk. The FDA may deny
an NDA or PLA if applicable regulatory criteria are not satisfied, require
additional testing or information, or require post marketing testing and
surveillance to monitor the safety of the Company's products.

In addition to obtaining FDA approval for each PLA, an Establishment
License Application ("ELA") must be filed and approved by the FDA for the
manufacturing facilities of a biologic product before commercial marketing of
the biologic product is permitted. The regulatory process may take many years
and requires the expenditure of substantial resources.

In addition to regulations enforced by the FDA, the Company also is
subject to regulation under the Occupational Safety and Health Act, the
Environmental Protection Act, the Toxic Substances Control Act, the Resource
Conservation and Recovery Act and other present and potential future federal,
state or local regulations. The Company's research and development involves the
controlled use of hazardous materials, chemicals and viruses. Although the
Company believes that its safety procedures for handling and disposing of such
materials comply with the standards prescribed by state and federal regulations,
the risk of accidental contamination or injury from these materials cannot be
completely eliminated. In the event of such an accident, the Company could be
held liable for any damages that result, and any such liability could exceed the
resources of the Company.

In both domestic and foreign markets, the ability of the Company to
commercialize its product candidates will depend, in part, on the availability
of reimbursement from third-party payers, such as government health
administration authorities, private health insurers and other organizations. If
adequate coverage and reimbursement levels are not provided by government and
third-party payers for uses of the Company's therapeutic products, the market
acceptance of these products would be adversely affected.

There have been a number of federal and state proposals during the
last few years to subject the pricing of pharmaceuticals to government control
and to make other changes to the medical care system of the United States. It is
uncertain what legislative proposals will be adopted or what actions federal,
state or private payers for medical goods and services may take in response to
any medical reform proposals or legislation. The Company cannot predict the
effect medical reforms may have on its business, and no assurance can be given
that any such reforms will not have a material adverse effect on the Company.




10
11

EMPLOYEES

The Company had 16 full-time employees as of December 31, 1998, of
whom 9 are in research and development. The Company has no collective bargaining
agreement with its employees and believes that its employee relations are good.

ITEM 2. PROPERTIES

The Company leases approximately 12,000 square feet of
administrative offices and laboratory space for its corporate headquarters and
pharmaceutical development, located at 8320 Guilford Road, Columbia, Maryland.
The Company believes its facilities are adequate to produce quantities of
Novasome lipid vesicles and MNPs sufficient to support its needs for early-stage
clinical trials. It does not presently have FDA certified facilities capable of
producing the larger quantities of pharmaceutical products required for larger
scale clinical trials or commercial production. The Company will need to rely on
collaborators, licensees or contract manufacturers or acquire such manufacturing
facilities for later stage clinical trials and commercial production of its own
pharmaceuticals.

The Company also leases 2,363 square feet of space located in
Rockville, Maryland. This space contains the Company's certified animal facility
and laboratories for its biologics development which includes the vaccine and
vaccine adjuvant product and services group.

ITEM 3. LEGAL PROCEEDINGS

The Company is not a party to any legal proceedings.

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

No matters were submitted to a vote of security holders during the
fourth quarter of the fiscal year ended December 31, 1998.

EXECUTIVE OFFICERS OF THE REGISTRANT

The Company's executive officers hold office until the first meeting
of the Board of Directors following the annual meeting of stockholders and until
their successors are duly chosen and qualified, or until they resign or are
removed from office in accordance with the Company's By-laws.

The following table provides certain information with respect to the
Company's executive officers.

<TABLE>
<CAPTION>
PRINCIPAL OCCUPATION AND OTHER BUSINESS
NAME AGE EXPERIENCE DURING THE PAST FIVE YEARS
- ---- --- -------------------------------------

<S> <C> <C>
Mitchell J. Kelly 39 Interim President and Chief Executive Officer since September, 1998 and Director
since February, 1997. Chairman and Chief Executive Officer of Anaconda Capital
Management, L.L.C., 1995 to present. Junction Partners and Junction Advisors, Inc.,
1984 to 1994; President, 1992 to 1994; Vice President 1988 to 1992; Research
Director,
</TABLE>

11
12

<TABLE>
<S> <C> <C>
1986 to 1988; Research Analyst and portfolio manager, 1984 to 1986.

D. Craig Wright, M.D. 48 President--Biologics Division of Novavax since 1998 and Chief Scientific Officer of
Novavax since 1993. Founder and Senior Director of Medical Research of Univax
Biologics, Inc., a biopharmaceutical company, from 1988 to 1992.

Richard J. Harwood, Ph.D. 55 Vice President, Pharmaceutical Product Development since March, 1998. Consultant
K. W. Tunnell Company, Inc., 1995 to 1998. Vice President, Research and
Development, Private Formulations, Inc., 1993 to 1995. Technical Planning Director,
Worldwide Strategic Product Planning, Bristol-Myers Squibb, 1986 to 1993. Department
Director, Product Development, Rorer Group, Inc., 1982 to 1986. Research Fellow,
Merck and Co., Inc., 1970 to 1982.

Donald J. MacPhee 47 Interim Chief Financial Officer since February, 1999. Controller, Environmental
Tectonics Corporation, 1997 to 1998. Vice President of IGI, Inc., 1990 to 1997, and
Chief Financial Officer of IGI, Inc., 1987 to 1997.
</TABLE>


PART II

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

The Company's Common Stock was held by 905 stockholders of record as
of March 31, 1999. The Company has never paid cash dividends on its Common
Stock. The Company currently anticipates that it will retain all of its earnings
for use in the development of its business and does not anticipate paying any
cash dividends in the foreseeable future.

The principal market for the Company's Common Stock ($.01 par value)
is traded on the American Stock Exchange under the symbol "NOX". The following
table shows the range of high and low closing prices of the Company's common
stock on the American Stock Exchange for the periods indicated.

<TABLE>
<CAPTION>
HIGH LOW
---- ---
<S> <C> <C>
1998
First quarter $ 6 1/8 $ 3 3/4
Second quarter 4 13/16 2 13/16
Third quarter 3 7/8 1 1/4
Fourth quarter 3 1/4 1 1/4

1997
First quarter $ 4 3/4 $ 3 1/4
Second quarter 4 7/16 2 5/8
Third quarter 6 4
Fourth quarter 5 3/4 4 1/8
</TABLE>

12
13


RECENT SALES OF UNREGISTERED SECURITIES

On January 23, 1998, the Company sold 6,500 shares of Series A
Custom Convertible Preferred Stock (the "Series A Preferred Stock") to four
accredited investors in a private placement conducted pursuant to Section 4(2)
of the Securities Act of 1933 for an aggregate purchase price of $6,500,000 with
net proceeds of $5,998,000. On October 16, 1998 the Company repurchased the
outstanding shares of Series A Preferred Stock for $4,979,000 ($1,000 per share)
plus accrued interest of five percent per annum. Prior to the repurchase, shares
of Series A Preferred Stock representing $1,522,000 of the original $6,500,000
investment had been converted into 1,043,956 common shares.

On June 30, 1998, the Company sold 12,500 shares of treasury stock
to the Secretary of the Company at $4.00 per share in an unregistered sale
conducted under Section 4(2) of the Securities Act, resulting in aggregate gross
and net proceeds to the Company of $50,000.

ITEM 6. SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
--------------------------------
1994 1995 1996 1997 1998
<S> <C> <C> <C> <C> <C>
STATEMENT OF
OPERATIONS DATA:

Revenues (1) 685 268 56 520 681

Loss from operations (4,661) (6,744) (5,534) (4,791) (5,152)

Net Loss (5,690) (8,494) (5,495) (4,547) (4,817)

Loss applicable to common
stockholders (5,690) (8,494) (5,495) (4,547) (7,045)

Per share information:
(basic and diluted)

Loss applicable to common
stockholders n/a ($0.85) ($0.54) ($0.39) ($0.57)

Weighted average number N/A 9,937,936 10,132,896 11,667,428 12,428,426
of shares outstanding (2)

<CAPTION>
AS OF DECEMBER 31,
------------------

1994 1995 1996 1997 1998
<S> <C> <C> <C> <C> <C>
BALANCE SHEET DATA:

Total current assets 502 4,761 3,221 4,303 1,207

Working capital 306 4,330 2,640 4,014 349
</TABLE>



13
14

<TABLE>
<S> <C> <C> <C> <C> <C>
Total assets 3,133 7.530 5,722 6,823 3,819

Stockholders' (deficit)
equity (3) (2,203) 7,099 5,117 6,522 2,961
</TABLE>


(1) Includes payments for licensing agreements and technology
application review.

(2) On December 12, 1995, IGI, Inc. ("IGI") distributed to the holders
of record of IGI's common stock, at the close of business on the
Record Date, November 28, 1995, one share of the Company's common
stock for every share of IGI common stock outstanding (the
"Distribution").

(3) In connection with the Distribution, IGI paid Novavax $5,000,000
in return for a fully paid-up, ten-year license (the "License
Agreement") entitling IGI to exclusive use of certain Novavax
technology in specific fields. Novavax recorded this payment under
the License Agreement as a capital contribution in its financial
statements to reflect the intercompany nature and substance of the
transaction. The form was structured as a prepaid license
agreement to address various considerations of the Distribution
including tax and financial considerations.

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

Certain statements under Item 1 and Item 7 contained herein or as
may otherwise be incorporated by reference herein constitute "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995. Forward-looking statements include, but are not limited to, statements
regarding future product development and related clinical trials and statements
regarding future research and development. Such forward-looking statements
involve known and unknown risks, uncertainties and other factors which may cause
the actual results, performance or achievements of the Company, or industry
results, to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking statements. Such
factors include, among other things, the following: general economic and
business conditions; competition; technological advances; ability to obtain
rights to technology; ability to obtain and enforce patents; ability to
commercialize and manufacture products; results of preclinical studies; results
of research and development activities; business abilities and judgment of
personnel; availability of qualified personnel; changes in, or failure to comply
with, governmental regulations; ability to obtain adequate financing in the
future; and other factors referenced herein. All forward-looking statements
included in this document are based on information available to the Company on
the date hereof, and the Company assumes no obligation to update any such
forward-looking statements. Accordingly, past results and trends should not be
used by investors to anticipate future results or trends.

The following is a discussion of the historical consolidated
financial condition and results of operations of Novavax and its subsidiaries.
The discussion should be read in conjunction with the consolidated financial
statements and notes thereto set forth in Item 8 to this Report.

RESULTS OF OPERATIONS

The Company has incurred net losses since its inception from the
development of its technologies for human pharmaceuticals, vaccines and vaccine
adjuvants. Novavax expects the losses to continue and to most likely increase in
the near-term, as it conducts additional human clinical trials and seeks
regulatory approval for its product candidates. The Company also expects to
continue to incur substantial operating losses over the extensive time period
required to develop



14
15

the Company's products, or until such time as revenues, to offset the losses,
are sufficient to fund its continuing operations.

1998 COMPARED TO 1997

The net loss of $4,817,000 for the year ended December 31, 1998 was
$271,000 or 6% higher than the net loss of $4,547,000 for the year ended
December 31, 1997. The 1997 net loss includes non-cash compensation expense of
$578,000 compared to $11,000 included in the 1998 net loss. This compensation
expense relates to the amortization of below-market priced stock options granted
in 1995. Other 1998 non-cash charges include $281,000 of depreciation and patent
amortization expense, compared to $254,000 of similar expenses in 1997. The
dividend on preferred stock of $225,000 and the accretion of offering costs of
$420,000 relate to dividends paid and fees incurred with the placement and
subsequent conversion and repurchase of preferred stock. The deemed dividend on
preferred stock of $1,583,000 relates to the beneficial conversion feature of
the preferred stock which allowed for conversion into common stock at a price
per share discounted to the then-quoted market price of the common stock. (See
Notes 10 and 11 of the Notes to the Consolidated Financial Statements).

Revenues of $681,000 were recognized during 1998, principally from
contracts related to vaccine and adjuvant technologies services as well as
supplying new chemical structures designed to inactivate viruses, bacteria and
bacterial spores. This reflects a $161,000 or 31% increase over revenues in
1997.

General and administrative expenses include all costs associated
with the marketing of the Company's technology to potential industry partners
and those activities associated with identifying additional sources of capital.
It also includes costs associated with management and administrative activities.
General and administrative expenses were approximately $2,472,000 and $2,437,000
for the years ended December 31, 1998 and 1997, respectively. The increase of
$35,000 was attributable to increased costs associated with securing strategic
alliances and potential sources of financing.

Research and development expenses include scientific staffing,
supplies and other costs related to the ongoing development of the Novavax
technologies as well as the development of the Company's product candidates.
Research and development expenses were approximately $3,361,000 and $2,874,000
for the years ended December 31, 1998 and 1997, respectively. The $487,000 or
17% increase in these expenses was due principally to costs associated with the
Company's Phase II clinical trials.

Interest income was approximately $335,000 and $245,000 for the
years ended December 31, 1998 and 1997, respectively. These amounts reflect
interest earned on the average cash balances on hand throughout the year.

1997 COMPARED TO 1996

The net loss of $4,547,000 for the year ended December 31, 1997 was
$948,000 or 17%, lower than the net loss of $5,495,000 for the year ended
December 31, 1996. The 1997 net loss includes non-cash compensation expense of
$578,000 compared to $1,507,000 included in the 1996 net loss. This compensation
expense relates to the amortization of below-market priced stock options granted
in 1995. Other 1997 non-cash charges include $254,000 of depreciation and patent
amortization expense. Non-cash charges in 1996 included $335,000 for the
disposal of property and equipment and $328,000 of depreciation and patent
amortization expense.

Revenues of $520,000 were recognized during 1997 compared to $56,000
during 1996. The increase was due primarily to two contracts related to vaccine
products, services and adjuvant technologies.


15
16

General and administrative expenses include all costs associated
with the marketing of the Company's technology to potential industry partners
and those activities associated with identifying additional sources of capital.
It also includes costs associated with management and administrative activities.
General and administrative expenses were approximately $2,437,000 and $1,874,000
for the years ended December 31, 1997 and 1996, respectively. The increase of
$563,000 was attributable to increased costs associated with securing strategic
alliances and potential sources of financing as well as the increased staffing
and infrastructure growth including the hiring of a new Chief Financial Officer
and Chief Executive Officer.

Research and development expenses include scientific staffing,
supplies and other costs related to the ongoing development of the Novavax
technologies as well as the development of the Company's product candidates.
Research and development expenses were approximately $2,874,000 and $3,716,000
for the years ended December 31, 1997 and 1996, respectively. Although such
expenses have decreased by $842,000, this change is primarily caused by the net
decrease in the amortization of below-market priced stock options granted in
1995 of $934,000 and the non-recurring charge of $335,000 for the disposal of
assets in 1996.

Research and development expenses, before these items were
$2,407,000 and $1,908,000 for 1997 and 1996. After considering the impact of
these aforementioned non-cash expenses, research and development costs increased
by $499,000. The increase was primarily due to the number of product candidates
in clinical trials and the growth of the underlying research and development
infrastructure including facility expansion.

Interest income was approximately $244,000 and $138,000 for the
years ended December 31, 1997 and 1996, respectively. The increase in net
interest income was a direct result of an increase in the average cash balances
on hand throughout the year.

YEAR 2000

The Company is evaluating and working to resolve the potential
impact of the Year 2000 on the Company's computerized information systems'
ability to accurately process information that may be date-sensitive. Any of the
Company's programs that recognize a date using "00" as the year 1900 rather than
the year 2000, could result in errors or system failures. The Company primarily
uses personal computers for administrative and accounting systems. In addition,
the Company has certain laboratory equipment with microprocessors.

Along with a review of the hardware and software employed by the
Company, our business partners and suppliers have been surveyed to determine
their Year 2000 readiness. A list of such business partners and suppliers that
have a material relationship with the Company has been compiled. The Company is
currently in the process of seeking information from these third parties
regarding their state of readiness for Year 2000 compliance. The Company
considers many of its relationships with these third parties to be of a material
nature, such that if these third parties were unable to become Year 2000
compliant, the Company would be adversely affected. These relationships
encompass many areas that affect the Company's ability to do business including,
but not limited to, financial institutions, utility companies and contract
manufacturers.

The Company does not believe that it will incur material incremental
costs in its efforts to address this issue and has not incurred incremental
costs to date. The Company has not been given any indication that its business
partners and suppliers will not be Year 2000 compliant by the Year 2000. The
Company plans to continue, on a timely basis, to monitor and address any
significant Year 2000 issues and will update estimates accordingly.

LIQUIDITY AND CAPITAL RESOURCES



16
17

Novavax's capital requirements depend on numerous factors, including
but not limited to the progress of its research and development programs, the
progress of preclinical and clinical testing, the time and costs involved in
obtaining regulatory approvals, the costs of filing, prosecuting, defending and
enforcing any patent claims and other intellectual property rights, competing
technological and market developments, and changes in Novavax's development of
commercialization activities and arrangements. The Company currently has three
product candidates in development. Future activities including clinical
development and the establishment of commercial-scale manufacturing capabilities
are subject to the Company's ability to raise funds through equity financing, or
collaborative arrangements with corporate partners. Novavax's future growth will
depend on its ability to commercialize its Novavax technologies for human
pharmaceutical applications.

Net cash used in 1998 for operating activities was $3,624,000. From
the date of the Distribution, Novavax has conducted its operations with
approximately $5,000,000 paid by IGI under the IGI License Agreement along with
net proceeds from several financing transactions completed and described herein.
In addition, the Company has received sources of cash from the sale of
scientific prototype vaccines and adjuvants and from the exercise of stock
options.

In October 1996, Novavax received $1,656,000, net of all transaction
costs, from the sale of 505,000 common shares that were privately placed with
accredited institutional investors.

In February 1997, Novavax received $5,003,000, net of fees and
expenses, from the private placement of 1,200,000 shares of its Common Stock
with an accredited institutional investor, a principal of which has subsequently
become a director of Novavax. In connection with this transaction, Novavax
granted warrants to purchase an additional 600,000 shares of the Company's
Common Stock at a price of $6.00 per share and 600,000 shares at $8.00 per
share. These warrants have a three-year term, expiring in March 2000.

In January 1998, the Company entered into Subscription Agreements
to effectuate the private placement of 6,500 shares of Series A Custom
Convertible Preferred Stock, $1,000 par value (the "Preferred Stock"). The
closing occurred on January 28, 1998 (the "Issuance Date") at an aggregate
purchase price of $6,500,000. The Company paid a placement agent fee of
$425,000 in connection with this financing.

The Preferred Stock was convertible into shares of Common Stock at a
conversion price equal to (i) during a period of 90 days following the Issuance
Date, 100% of the average of the two lowest consecutive trade prices of the
Common Stock as reported on the American Stock Exchange for the 25 trading days
immediately preceding the conversion date (the "Two Day Average Trading Price")
or (ii) during the period on and after the date which is 91 days after the
Issuance Date, 94% of the Two Day Average Trading Price (the "Conversion
Price"). From the Issuance Date, there was a ceiling price of $6.33 and within
the first 180 days after the Issuance Date, the Conversion Price had applicable
floor prices, based on conversion dates.

Prior to the subsequent repurchase of all the outstanding Preferred
Stock, $1,522,000 of the original issue had been converted into 1,043,956 shares
of Common Stock, pursuant to the terms and conditions of the Preferred Stock. On
October 1, 1998, the Company entered into agreements to repurchase the remaining
Preferred Stock. This transaction closed on October 16, 1998 and the Company
repurchased the remaining outstanding $4,979,000 of Preferred Stock plus accrued
dividends at the annual rate of five percent. The repurchase was funded with
cash balances on hand at October 16, 1998. The terms of the Preferred Stock
required the Company to pay the holders of the Preferred Stock $225,000 in
dividends. This amount was paid in cash of $179,000 and through the issuance of
32,492 shares of the Company's Common Stock, valued at $46,000. The Company
incurred transaction fees associated with the placement, conversion and
repurchase of the Preferred Stock of $502,000 which are included in the
accompanying financial



17
18

statements as accretion of Preferred Stock. On December 31, 1998, the Company
had $1,031,000 in cash, cash equivalents and marketable securities on hand.

In April, 1999, The Company entered into Stock and Warrant Purchase
Agreements for the private placement of 1,651,100 shares of its Common Stock to
accredited investors (the "Private Placement"). One of the principals of one of
the investors is also a director of the Company. The issuance price of the
Common Stock was $2.50 per share. Each share was sold together with a
non-transferable warrant for the purchase of .25 additional shares at an
exercise price of $3.75. The warrants have a three-year term. Gross proceeds
from the Private Placement were $4,128,000. Placement agent fees were
approximately $215,000, which was paid with cash of $107,000 and 42,933 shares
of the Company's Common Stock, which were issued together with non-transferable
warrants for the purchase of 10,733 shares of the Company's Common Stock at an
exercise price of $3.75. These warrants have a three-year term. Additionally,
non-transferable warrants for the purchase of 143,000 shares of the Company's
Common Stock, with an exercise price of $3.00 per share and a three-year term,
were issued to the placement agent. Other costs connected with the Private
Placement, including legal, stock exchange listing and registration fees, were
approximately $50,000. Net proceeds to the Company from the Private Placement
were approximately $4,000,000.

As of April 14, 1999, Novavax estimates that the money received from
the most recent sale of Common Stock and its existing cash resources will be
sufficient to finance its operations at current and projected levels of
development activity for approximately 12 to 13 months.

Past spending levels are not necessarily indicative of future
spending. Future expenditures for product development, especially relating to
outside testing and human clinical trials, are discretionary and, accordingly,
can be adjusted to available cash. Moreover, the Company will seek to establish
one or more collaborations with industry partners to defray the costs of
clinical trials and other related activities. Novavax will also seek to obtain
additional funds through public or private equity or debt financings,
collaborative arrangements with pharmaceutical companies or from other sources.
There can be no assurance that additional funding or bank financing will be
available at all or on acceptable terms to permit successful commercialization
of Novavax's technologies and products. If adequate funds are not available,
Novavax may be required to significantly delay, reduce the scope of or eliminate
one or more of its research or development programs, or seek alternative
measures including arrangements with collaborative partners or others that may
require Novavax to relinquish rights to certain of its technologies, product
candidates or products.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

Not applicable.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The financial statements and notes thereto listed in the
accompanying index to financial statements (Item 14) are filed as part of this
Annual Report and are incorporated herein by this reference.

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

None.

18
19
PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this item is contained in part under the
caption "Executive Officers of the Registrant" in Part I hereof, and the
remainder is contained in the Company's Proxy Statement for the Company's Annual
Meeting of Stockholders to be held on June 8, 1999 (the "1999 Proxy Statement")
under the captions "Proposal 1 -- Election of Directors" and "Beneficial
Ownership of Common Stock" and is incorporated herein by this reference. The
Company expects to file the 1999 Proxy Statement within 120 days after the close
of the fiscal year ended December 31, 1998.

Officers are elected on an annual basis and serve at the discretion
of the Board of Directors.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this item is contained in the Company's
1999 Proxy Statement under the captions "Executive Compensation" and "Director
Compensation" and is incorporated herein by this reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this item is contained in the Company's
1999 Proxy Statement under the caption "Beneficial Ownership of Common Stock"
and is incorporated herein by this reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item is contained the Company's
1999 Proxy Statement under the caption "Certain Relationships and Related
Transactions" and is incorporated herein by reference.


PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) (1) Financial Statements:

Report of Independent Accountants; Consolidated Balance
Sheets as of December 31, 1998 and 1997; Consolidated
Statements of Operations for the years ended December 31,
1998, 1997 and 1996; Consolidated Statements of Cash Flows for
the years ended December 31, 1998, 1997 and 1996; Consolidated
Statements of Stockholders' Equity for the years ended
December 31, 1998, 1997 and 1996; Notes to Consolidated
Financial Statements.

(a) (2) Financial Statement Schedules:

Schedules are either not applicable or not required because
the information required is contained in the financial
statements or notes thereto. Condensed financial information
of the Registrant is omitted since there are no substantial
amounts of restricted net assets applicable to the Company's
consolidated subsidiaries.


19
20

(a) (3) Exhibits Required to be Filed by Item 601 of Regulation S-K:

Exhibits marked with a single asterisk are filed herewith,
and exhibits marked with a double plus sign reference
management contracts, compensatory plans or arrangements,
filed in response to Item 14 (a)(3) of the instructions to
Form 10-K. The other exhibits listed have previously been
filed with the Commission and are incorporated herein by
reference.

3.1 Amended and Restated Certificate of Incorporation of Novavax,
Inc. [Incorporated by reference to Exhibit 3.1 to the
Company's Annual Report on Form 10-K for the fiscal year ended
December 31, 1996, File No. 0-26770, filed March 21, 1997 (the
"1996 Form 10-K").]

3.2 Amended and Restated By-laws of Novavax, Inc. [Incorporated
by reference to Exhibit 3.2 to the 1996 Form 10-K.]

3.3 Certificate of Designations of Series A Custom Convertible
Preferred Stock dated January 28, 1998. [Incorporated by
reference to Exhibit 4.2 to the Company's Registration
Statement on Form S-3, File No. 333-46409, filed February 17,
1998.]

4. Specimen stock certificate for shares of Common Stock, par
value $.01 per share. [Incorporated by reference to Exhibit
4.1 to the Company's Registration Statement on Form 10, File
No. 0-26770, filed September 14, 1995 (the "Form 10").]

10.1 License Agreement between IGEN, Inc. and Micro-Pak, Inc.
[Incorporated by reference to Exhibit 10.3 to the Company's
Annual Report on Form 10-K for the fiscal year ended December
31, 1995, File No. 0-26770, filed April 1, 1996, (the "1995
Form 10-K").]

++ 10.2 1995 Stock Option Plan. [Incorporated by reference to Exhibit
10.4 to the Form 10.]

*++10.3 First Amendment to Novavax, Inc. 1995 Stock Option Plan
approved by the stockholders of the Company on May 14, 1998,
and by the Board of Directors on March 16, 1998.

++ 10.4 Director Stock Option Plan. [Incorporated by reference to
Exhibit 10.5 to the Form 10.]

10.5 Stock Purchase Agreement dated October 9, 1996 by and between
the Company and the purchasers named therein. [Incorporated by
reference to Exhibit 4.4 to the Company's Registration
Statement on Form S-3, File No. 333-14305, filed October 17,
1996.]

10.6 Agreement of Lease by and between the Company and Rivers
Center Associates Limited Partnership, dated September 25,
1996. [Incorporated by reference to Exhibit 10.7 to the 1996
Form 10-K.]

10.7 Stock and Warrant Purchase Agreement dated February 10, 1997
by and between the Company and Anaconda Opportunity Fund, L.P.
[Incorporated by reference to Exhibit 4.4 to the Company's
Registration Statement on Form S-3, File No. 333-22685, filed
March 4, 1997 (the "Anaconda S-3").]

10.8 Form of Warrant issued by the Company to Anaconda Opportunity
Fund, L.P. [Incorporated by reference to Exhibit 4.5 to the
Anaconda S-3.]

20
21

10.9 Forms of Subscription Agreement dated January 23, 1998 and
Letter Agreement dated February 19, 1998, by and between the
Company and each of the four purchasers, Delta Opportunity
Fund, Ltd., Olympus Securities, Ltd., Nelson Partners, OTATO
Limited Partnership. [Incorporated by reference to Exhibit 4.5
to the Company's Registration Statement on Form S-3, File No.
333-46409, filed February 17, 1998.]

++10.10 Employment Agreement dated May 15, 1997, by and between the
Company and Richard F. Maradie. [Incorporated by reference to
Exhibit 10.10 to the Company's Annual Report on Form 10-K for
the fiscal year ended December 31, 1997, File No. 0-26770,
filed March 31, 1998.]

*++10.11 Amended and Restated Employment Agreement dated July 24, 1998,
by and between the Company and Brenda L. Fugagli.

*++10.12 Employment Agreement dated February 23, 1998, by and between
the Company and Thomas G. Tachovsky.

*++10.13 Employment Agreement dated March 5, 1998, by and between the
Company and Richard J. Harwood.

*++10.14 Employment Agreement dated March 31, 1998, by and between the
Company and D. Craig Wright.

*++10.15 Separation and Release Agreement effective September 4, 1998,
by and between the Company and Richard F. Maradie.

*10.16 Form of Stock and Warrant Purchase Agreement dated April 14,
1999, by and between the Company and the purchasers named
therein.

21 List of Subsidiaries [Incorporated by reference to Exhibit 21
to the 1995 Form 10-K.]

* 23 Consent of PricewaterhouseCoopers LLP, Independent
Accountants.

* 27 Financial Data Schedule

(b) Reports on Form 8-K:

Form 8-K filed November 19, 1998.


21
22
SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

NOVAVAX, INC.

Date: April 14, 1999 By: /s/ Mitchell J. Kelly
--------------------------
Mitchell J. Kelly, Interim President
and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant in the capacity and on the date indicated.

<TABLE>
<CAPTION>
NAME TITLE DATE
---- ----- ----
<S> <C> <C>
/s/ Mitchell J. Kelly Interim President and April 14, 1999
--------------------- Chief Executive Officer
Mitchell J. Kelly and Director


/s/Donald J. MacPhee Principal Financial & April 14, 1999
-------------------- Accounting Officer
Donald J. MacPhee


/s/Gary C. Evans Director April 14, 1999
- -----------------
Gary C. Evans

/s/ J. Michael Lazarus Director April 9, 1999
----------------------
J. Michael Lazarus

/s/ John O. Marsh, Jr. Director April 14, 1999
----------------------
John O. Marsh, Jr.

/s/Michael A. McManus Director April 14, 1999
---------------------
Michael A. McManus
</TABLE>



22
23

<TABLE>
<S> <C> <C>
/s/Denis M. O'Donnell Director April 14, 1999
---------------------
Denis M. O'Donnell

/s/ Ronald A. Schiavone Director April 14, 1999
-----------------------
Ronald A. Schiavone

/s/ Ronald H. Walker Director April 8, 1999
--------------------
Ronald H. Walker
</TABLE>



23
24
INDEX TO THE CONSOLIDATED
FINANCIAL STATEMENTS




<TABLE>
<CAPTION>
DESCRIPTION
<S> <C>
Report of Independent Accountants F-2


Consolidated Statements of Operations
for each of the three years in the
period ended December 31, 1998 F-3



Consolidated Balance Sheets as of
December 31, 1998 and 1997 F-4


Consolidated Statements of Cash Flows
for each of the three years in the period
ended December 31, 1998 F-5


Consolidated Statements of Changes in
Stockholders' Equity for each of the three
years in the period ended December 31, 1998 F-6


Notes to the Consolidated Financial Statements F-7
</TABLE>





F-1
25
REPORT OF INDEPENDENT ACCOUNTANTS





To the Board of Directors and Stockholders of Novavax, Inc.

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, of cash flows and of changes in
stockholders' equity present fairly, in all material respects, the financial
position of Novavax, Inc. and it subsidiaries at December 31, 1998 and 1997,
and the results of their operations and their cash flows for each of the three
years in the period ended December 31, 1998, in conformity with generally
accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for the opinion expressed above.

PricewaterhouseCoopers LLP

McLean, Virginia
March 17, 1999, except for the fourth
paragraph of Note 1 which is as of
April 14, 1999





F-2
26
NOVAVAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
-------------------------------------------------
1998 1997 1996
-------------- ------------- ------------
<S> <C> <C> <C>
Revenues $ 681 $ 520 $ 56
-------------- ------------- ------------

Operating expenses:
General and administrative 2,472 2,437 1,874
Research and development 3,361 2,874 3,716
-------------- ------------- ------------

Total operating expenses 5,833 5,311 5,590
-------------- ------------- ------------

Loss from operations (5,152) (4,791) (5,534)
Interest income, net 335 244 137
-------------- ------------- ------------


Loss before income taxes (4,817) (4,457) (5,397)
Provision for income taxes -- -- (98)
-------------- ------------- ------------

Net loss (4,817) (4,547) (5,495)
Dividend on preferred stock (225) -- --
Deemed dividend on preferred stock (1,583) -- --
Accretion of offering costs (420) -- --
-------------- ------------- ------------

Loss applicable to common stockholders $ (7,045) $ (4,547) $ (5,495)
============== ============= ============

Per share information (basic and diluted)

Loss applicable to common stockholders $ (0.57) $ (0.39) $ (0.54)
============== ============= ============

Weighted average number of common
shares outstanding (basic and diluted) 12,428,426 11,667,428 10,132,896
============== ============= ============
</TABLE>





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





F-3
27
NOVAVAX, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)

<TABLE>
<CAPTION>
AS OF DECEMBER 31,
-------------------------------------
1998 1997
---------------- ---------------
ASSETS
<S> <C> <C>
Current assets:

Cash and cash equivalents $ 1,031 $ 3,847
Accounts receivable 138 250
Prepaid expenses and other current assets 38 206
---------------- ---------------
Total current assets 1,207 4,303
---------------- ---------------

Property and equipment, net 1,020 889
---------------- ---------------
Patent costs, net 1,590 1,573
---------------- ---------------
Other assets 2 58
---------------- ---------------

Total assets $ 3,819 $ 6,823
================ ===============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Capital lease obligations, current maturities $ 36 $ 11
Accounts payable 793 238
Accrued payroll 29 40
---------------- ---------------
Total current liabilities 858 289
Capital lease obligations, less current maturities -- 13
================ ===============


Total liabilities 858 302
---------------- ---------------

Commitments and contingencies

Stockholders' equity:
Preferred stock, $.01 par value, 2,000,000 shares authorized; -- --
no shares issued and outstanding
Common stock, $.01 par value, 30,000,000 shares authorized;
13,253,118 issued and outstanding at December 31, 1998,
and 12,031,757 shares issued and 12,012,013 outstanding at
December 31, 1997 133 120
Additional paid-in capital 41,231 37,853
Accumulated deficit (38,388) (31,343)
Deferred compensation on stock options granted (15) (25)
Treasury stock, 19,744 shares, cost basis at December 31, 1997 -- (83)
---------------- ---------------
Total stockholders' equity 2,961 6,522
---------------- ---------------

Total liabilities and stockholders' equity $ 3,819 $ 6,824
================ ===============
</TABLE>


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





F-4
28
NOVAVAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
------------------------------------------------
1998 1997 1996
--------- -------- ---------
<S> <C> <C> <C>
Cash flows from operating activities:
Net loss $(4,817) $(4,547) $(5,495)
Reconciliation of net loss to net cash used by
operating activities:
Non-cash compensation expense 10 577 1,507
Depreciation and amortization 281 254 328
Disposal of property and equipment -- -- 335
Issuance of stock to 401(k) plan 22 10 --
Changes in operating assets and liabilities:
Accounts receivable 112 (257) 61
Prepaid expenses and other assets 224 4 (185)
Accounts payable and accrued expenses 544 (286) (185)
--------- -------- ---------
Net cash used by operating activities (3,624) (4,245) (3,316)
--------- -------- ---------

Cash flows from investing activities:
Proceeds from the sale of marketable securities -- 501 (501)
Capital expenditures (231) (45) (99)
Deferred patent costs (146) (198) (244)
--------- -------- ---------
Net cash used by investing activities (377) 258 (844)
--------- -------- ---------

Cash flows from financing activities:
Payment of capital lease obligations (38) (11) --
Issuance of preferred stock 6,500 -- --
Dividend on preferred stock (179) -- --
Offering costs of preferred stock (502) -- --
Repurchase of preferred stock (4,978) -- --
Proceeds from private placements of common stock 50 5,003 1,656
Proceeds from the exercise of stock options 332 361 351
--------- -------- ---------
Net cash provided from financing activities 1,185 5,353 2,007
--------- -------- ---------

Net change in cash and cash equivalents (2,816) 1,366 (2,153)
Cash at beginning of period 3,847 2,481 4,634
--------- -------- ---------

Cash and cash equivalents at end of period $ 1,031 $ 3,847 $ 2,481
========= ======== =========
</TABLE>





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





F-5
29
NOVAVAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
(AMOUNTS IN THOUSANDS, EXCEPT SHARE INFORMATION)


<TABLE>
<CAPTION>
DEFERRED
COMPENSATION
COMMON STOCK ADDITIONAL ON STOCK TOTAL
PAID-IN OPTIONS TREASURY STOCKHOLDERS
SHARES DOLLARS CAPITAL DEFICIT GRANTED STOCK EQUITY
------ ------- ------- ------- ------- ----- ------
<S> <C> <C> <C> <C> <C> <C> <C>
BALANCE, DECEMBER 31, 1995 9,937,936 $ 99 $ 30,188 $ (21,301) $ (1,887) $ $ 7,099
--

Options and warrants granted as -- -- 222 -- (222) -- --
compensation
Amortization of deferred -- -- -- -- 1,506 -- 1,506
compensation
Private sale of common stock, net 505,000 5 1,651 -- -- -- 1,656
Exercise of stock options 217,774 2 349 -- -- -- 351

Net loss -- -- -- (5,495) -- -- (5,495)
---------------------------------------------------------------------------------------------


BALANCE, DECEMBER 31, 1996 10,660,710 106 32,410 (26,796) (603) -- 5,117

Options granted as compensation -- -- -- -- -- -- --
Company contribution to employee 771 -- 3 -- -- 7 10
401(k) plan
Amortization of deferred -- -- -- -- 578 -- 578
Compensation
Private sale of common stock, net 1,200,000 12 4,991 -- -- 5,003
Exercise of stock options 170,276 2 450 -- -- (90) 362
Net loss -- -- -- (4,547) -- -- (4,547)
---------------------------------------------------------------------------------------------

BALANCE, DECEMBER 31, 1997 12,031,757 120 37,853 (31,343) (25) (83) 6,522

Company contribution to employee 42 1 (12) -- -- 33 22
401(k) plan
Amortization of deferred -- -- -- -- 10 -- 10
compensation
Value of beneficial conversion
feature of preferred stock -- -- 1,583 -- -- -- 1,583
Conversion of preferred stock 1,043,956 11 1,475 -- -- -- 1,486
Dividend on preferred stock 32,944 -- -- (225) -- -- (225)
Deemed dividend on preferred stock -- -- -- (1,583) -- -- (1,583)
Accretion of offering costs -- -- -- (420) -- -- (420)
Private sale of common stock, net -- -- -- -- -- 50 50
Exercise of stock options 144,419 1 332 -- -- -- 333
Net loss -- -- -- (4,817) -- -- (4,817)
---------------------------------------------------------------------------------------------

BALANCE, DECEMBER 31, 1998 13,253,118 $ 133 $ 41,231 $ (38,388) $ (15) $ -- $ 2,961
=============================================================================================
</TABLE>





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





F-6
30
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION


DESCRIPTION OF BUSINESS

Novavax, Inc., a Delaware corporation ("Novavax" or the "Company"), is a
biopharmaceutical company focused on the research and development of
proprietary topical and oral drug delivery technologies and applications of
those technologies. The Company's technology platforms involve the use of
proprietary, microscopic, organized, non-phospholipid structures as vehicles
for the delivery of a wide variety of drugs and other therapeutic products,
including certain hormones, anti-bacterial and anti-viral products and vaccine
adjuvants. These technology platforms support three product development
programs: hormone replacement therapies, third party drug delivery and vaccine
adjuvant applications and anti-microbial agents. The regulatory process is
lengthy, requiring substantial funds, and the Company cannot predict when
approval of any product or a license to sell any product might occur. In
addition, there can be no assurance the Company will have sufficient funds
necessary or that the additional funds will be available at all or on
acceptable terms. The Company also recognizes that the commercial launch of
any product is subject to certain risks including but not limited to
manufacturing scale-up and market acceptance.

BASIS OF PRESENTATION

The accompanying consolidated financial statements include the accounts of
Novavax and its wholly owned subsidiaries Micro-Pak, Inc., Micro Vesicular
Systems, Inc. and Lipovax, Inc. All significant intercompany accounts and
transactions have been eliminated in consolidation.

FINANCING REQUIREMENTS

Past spending levels are not necessarily indicative of future spending. The
Company will seek to establish one or more collaborations with industry
partners to defray the costs of clinical trials and other related activities.
Novavax will also seek to obtain additional funds through public or private
equity or debt financings, collaborative arrangements with pharmaceutical
companies or from other sources. If adequate funds are not available, Novavax
may be required to significantly delay, reduce the scope of or eliminate one or
more of its research or development programs, or seek alternative measures.
As of April 14, 1999, Novavax estimates that the money received from the most
recent sale of Common Stock (discussed below) and its existing cash resources
will be sufficient to finance its operations at current and projected levels of
development activity for the next 12 to 13 months.



F-7
31
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION, CONTINUED


SUBSEQUENT EVENT

In April 1999, the Company entered into Stock and Warrant Purchase Agreements
for the private placement of 1,651,100 shares of its Common Stock to accredited
investors (the "Private Placement"). One of the principals of one of the
investors is also a director of the Company. The issuance price of the Common
Stock was $2.50 per share. Each share was sold together with a non-transferable
warrant for the purchase of .25 additional shares at an exercise price of $3.75.
The warrants have a three-year term. Gross proceeds from the Private Placement
were $4,128,000. Placement agent fees were approximately $215,000, which was
paid with cash of $107,000 and 42,933 shares of the Company's Common Stock,
which were issued together with non-transferable warrants for the purchase of
10,733 shares of the Company's Common Stock at an exercise price of $3.75. These
warrants have a three-year term. Addititionally, non-transferable warrants for
the purchase of 143,00 shares of the Company's Common Stock, with an exercise
price of $3.00 per share and a three-year term, were issued to the placement
agent. Other costs connected with the Private Placement, including legal, stock
exchange listing and registration fees, were approximately $50,000. Net
proceeds to the Company from the Private Placement were approximately
$4,000,000.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH AND CASH EQUIVALENTS AND MARKETABLE SECURITIES

Cash equivalents are considered to be short-term highly liquid investments with
original maturities of 90 days or less. Marketable securities consist of
investments in fixed income securities with original maturities of greater than
three months and less than one year. Marketable securities are stated at cost,
which approximates market. Interest income is accrued as earned.





F-8
32
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED



PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost. Depreciation of furniture,
fixtures and equipment is provided under the straight-line method over the
estimated useful lives, generally five years. Amortization of leasehold
improvements is provided over the estimated useful lives of the improvements or
the term of the lease, which ever is shorter. Furniture and equipment held
under capital leases are amortized under the straight-line method over the
shorter of the lease term or the estimated useful life of the asset.

Repair and maintenance costs are charged to operations as incurred while major
improvements are capitalized. When assets are retired or disposed of, the cost
and accumulated depreciation thereon are removed from the accounts and any
gains or losses are included in operations. Accumulated depreciation was
$691,000 and $539,000 at December 31, 1998 and 1997, respectively.

PATENT COST

Costs associated with obtaining patents, principally legal costs and filing
fees, are being amortized on a straight-line basis over the remaining economic
lives of the respective patents. The Company periodically evaluates the
carrying amount of these assets based on current licensing and future
commercialization efforts and if warranted, impairment would be recognized.
Accumulated amortization of patent costs was $678,000 and $549,000 at December
31, 1998 and 1997, respectively.

REVENUE RECOGNITION

Revenues from the sale of scientific prototype vaccines and adjuvants are
recorded as the products are produced and shipped. Revenues earned under
research contracts are recognized when the related contract provisions are met.





F-9
33
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


NET LOSS PER SHARE

Basic earnings per share is computed by dividing the net loss available to
common shareholders by the weighted average number of common share outstanding
during the period. Diluted loss per share is computed by dividing net loss
available to common shareholders by the weighted average number of common
shares outstanding after giving effect to all dilutive potential common shares
that were outstanding during the period.

Potential common shares are not included in the computation of dilutive
earnings per share if they are antidilutive. Net loss per share as reported
was not adjusted for potential common shares as they are antidilutive.

INCOME TAXES

The Company's income taxes are determined in accordance with the provisions of
Statement of Financial Accounting Standards (SFAS) No. 109, which requires the
asset and liability method of accounting for income taxes. Under the asset and
liability method deferred income taxes are recognized for the tax consequences
of temporary differences by applying enacted statutory tax rates applicable to
future years to differences between the financial statement carrying amounts
and the tax basis of existing assets and liabilities.

The effect on deferred taxes of changes in tax rates is recognized in income in
the period that includes the enactment date. A valuation allowance is recorded
based on management's determination of the ultimate realizability of future
deferred tax assets.

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 and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Significant estimates include valuation of patent costs and benefits for income
taxes and related valuation allowances. Actual results could differ from those
estimates.





F-10
34
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

NEW ACCOUNTING STANDARDS

The Financial Accounting Standards Board ("FASB") has issued two new standards,
which became effective for reporting periods beginning after December 15, 1997.
SFAS No. 130, Reporting Comprehensive Income, requires additional disclosures
with respect to certain changes in assets and liabilities that previously were
not required to be reported as results of operations for the period. There was
no impact of this pronouncement on the Company's financial statements.

SFAS No. 131, Disclosures about Segments of an Enterprise and Related
Information, requires financial and descriptive information with respect to
"operating segments" of an entity based on the way management makes internal
operating decisions. The Company considers its operations to be in one business
segment, biotechnology, therefore there was no impact of this pronouncement on
the Company's financial statements..

The FASB has issued SFAS No. 133, Accounting for Derivative Instruments and
Hedging Activities, which becomes effective for years beginning after June 15,
1999. SFAS No. 133 requires that every derivative instrument be recorded in
the balance sheet as either an asset or liability measured at its fair value.
The statement requires that changes in the derivatives fair value be recognized
in earnings unless specific hedge accounting criteria are met. The Company
will adopt SFAS No. 133 by January 1, 2000. Because of the Company's minimal
use of derivatives, management does not anticipate that adoption of this
statement will have a material effect on the earnings or financial position of
the Company.

3. SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)
Cash paid for:
1998 1997 1996
------- ------- ---------
<S> <C> <C> <C>
Taxes $ -- $ -- $ 100
Interest 9 -- 11

</TABLE>

For the years ended December 31, 1998, 1997 and 1996, the Company had the
following non-cash financing and investing activities:


<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)
1998 1997 1996
-------- --------- ---------
<S> <C> <C> <C>
Capital lease obligation for the purchase of furniture and $ 50 $ -- $ 36
equipment
</TABLE>


F-11
35
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

4. PROPERTY AND EQUIPMENT

Property and equipment, stated at cost, is comprised of the following:

<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)
1998 1997
------ ------
<S> <C> <C>
Machinery and equipment $ 1,249 $ 1,021
Leasehold improvements 329 327
Equipment under capital leases 87 36
Furniture and fixtures 46 44
------------- -------------
1,711 1,428
Less accumulated depreciation (691) (539)
------------- -------------
$ 1,020 $ 889
============= =============
</TABLE>


During 1996, the disposal of property and equipment having a net book value of
$335,000 was recorded relating to the closing of one of the Novavax
subsidiaries' laboratory. Depreciation expense of $152,000, $134,000, and
$221,000 was recorded in the years ended December 31, 1998, 1997 and 1996,
respectively.


5. STOCK OPTIONS AND WARRANTS

1995 STOCK OPTION PLAN

Under the Novavax 1995 Stock Option Plan (the "Plan"), options may be granted
to officers, employees and consultants or advisors to Novavax and any present
or future subsidiary to purchase a maximum of 4,400,000 shares of Novavax
common stock. Incentive options, having a maximum term of ten years, can be
granted at no less than 100% of the fair market value of Novavax's stock at the
time of grant and are generally exercisable in cumulative increments over
several years from the date of grant. Both incentive and non-statutory stock
options may be granted under the Plan. There is no minimum exercise price for
non-statutory stock options.

1995 DIRECTOR STOCK OPTION PLAN

The 1995 Director Stock Option Plan (the "Director Plan") provides for the
issuance of up to 500,000 shares of Novavax Common Stock. 140,000, 110,000 and
80,000 options were granted under this plan in 1998, 1997 and 1996,
respectively. The exercise price per share is the fair market value on the
date of grant. Options granted to eligible directors are exercisable in full
beginning six months after the date of grant and terminate ten years after the
date of grant.





F-12
36
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

5. STOCK OPTIONS AND WARRANTS, CONTINUED

Such options cease to be exercisable at the earlier of their expiration or
three years after an eligible director ceases to be a director for any reason.
In the event that an eligible director ceases to be a director on account of
his death, his outstanding options (whether exercisable or not on the date of
death) may be exercised within three years after such date (subject to the
condition that no such option may be exercised after the expiration of ten
years from its date of grant).

Activity under the 1995 Stock Option Plan and 1995 Director Stock Option
Plan was:
<TABLE>
<CAPTION>

1995 STOCK 1995 DIRECTOR
OPTION PLAN STOCK OPTION PLAN
----------- -----------------
<S> <C> <C>
BALANCE, JANUARY 1, 1996 3,048,635 120,000
Granted at weighted average price of $4.96 per share 660,000 80,000
Exercised at weighted average price of $1.61 per share (217,774)
Expired or canceled weighted at average price of $3.84 per share (18,000)
------------- -----------------
BALANCE, DECEMBER 31, 1996 3,472,861 200,000

Granted at weighted average price of $4.18 per share 300,000 110,000
Exercised at weighted average price of $2.86 per share (190,693)
Expired or canceled at weighted average price of $3.58 per share (378,610)
------------- -----------------
BALANCE, DECEMBER 31, 1997 3,203,558 310,000

Granted at weighted average price of $4.03 per share 501,000 140,000
Exercised at weighted average price of $2.06 per share (124,419)
Expired or canceled at weighted average price of $3.74 per share (465,892) (10,000)
------------- -----------------
BALANCE, DECEMBER 31, 1998 3,114,247 440,000
------------- -----------------

Price range $0.01 to 7.00 $1.94 to 5.81
Weighted average exercise price $ 3.53 $ 3.45
Exercisable 2,443,680 440,000
Available for grant:
December 31, 1998 702,867 60,000
</TABLE>





F-13
37
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


5. STOCK OPTIONS AND WARRANTS, CONTINUED


Information with respect to stock options outstanding at December 31, 1998 is
as follows:



<TABLE>
<CAPTION>
WEIGHTED
NUMBER AVERAGE WEIGHTED
OF REMAINING AVERAGE
PRICE RANGE OPTIONS CONTRACTUAL EXERCISE
OUTSTANDING LIFE PRICE
----------------------------------------- ------------------------------------------------------------
<S> <C> <C> <C>
Options issued at below market value:

$0.01 487,814 7.0 $0.01
- ----------------------------------------- ----------------- ------------------- ----------------
Options issued at market value:
$1.21 to 2.50 112,811 9.1 $1.84
$2.51 to 3.50 1,040,735 5.9 $3.13
$3.51 to 4.50 972,922 5.9 $4.00
$4.51 to 7.00 939,965 6.5 $5.49
----------------- ------------------- ----------------
3,554,247 6.3 $3.52
================= =================== ================
</TABLE>



In connection with its stock option plans, Novavax makes no charges to
operations in connection with stock options granted at the fair market value at
the date of grant. With respect to options which were granted below fair
market value at the date of grant, the Company records compensation expense for
the difference between the fair market value at the date of grant and the
exercise price, as the options become exercisable. $9,000, $472,000 and
$1,411,000 related to such options has been included as compensation expense in
1998, 1997 and 1996, respectively.





F-14
38
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

5. STOCK OPTIONS AND WARRANTS, CONTINUED

The Company has adopted the disclosure-only provisions of SFAS No. 123 as they
pertain to financial statement recognition of compensation expense attributable
to option grants. As such, no compensation cost has been recognized on the
Company's option plans. If the Company had elected to recognize the
compensation cost for the 1995 Stock Option Plan and the 1995 Director Stock
Option Plan consistent with SFAS 123, the Company's net loss and loss per share
on a pro forma basis would be:

<TABLE>
<CAPTION>
1998 1997 1996
----------------- ------------ -------------
<S> <C> <C> <C>
Net loss applicable to common
stockholders (amounts in thousands):
As reported $ (7,045) $ (4,547) $ (5,495)
Pro forma $ (7,983) $ (5,114) $ (6,354)
Basic and diluted loss per share
As reported $ (.57) $ (.39) $ (.54)
Pro forma $ (.64) $ (.44) $ (.63)
Risk-free interest rates 6.0% 5.2%-7.2% 5.97%
Expected life in years:
Employees 6.0 6.0 6.0
Directors 3.0 3.0 3.0
Dividend yield 0.0% 0.0% 0.0%
Volatility:
Options issued by Novavax after
November 28, 1995 105% 47% 75%
Options issued by Novavax prior to
November 28, 1995 -- -- 50%
Weighted average remaining
Contractual life in years 6.7 6.9 5.7
Weighted average fair value at date of
Grant $ 1.21 $ 3.41 $ 3.11
</TABLE>

NON-EMPLOYEE OPTIONS

The Company has entered into agreements to receive advisory and consulting
services from several individuals, four of whom serve on the Novavax Scientific
Advisory Board. Non-qualified stock options have been granted to these
individuals under the 1995 Stock Option Plan. Using the Black-Scholes
option-pricing model, charges of $2,000, $40,000 and $30,000 related to these
options have been recorded in the Consolidated Statements of Operations during
1998, 1997 and 1996, respectively.





F-15
39
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

5. STOCK OPTIONS AND WARRANTS, CONTINUED

COMMON STOCK WARRANTS

In connection with the October 1996 private stock sale, the Company provided
the underwriter warrants for the purchase of 50,000 shares of common stock, par
value $.01 per share. The warrants are fully exercisable at $3.75 per share
and expire on October 30, 2001. In November 1996, in consideration for
services performed by a consultant, the Company also issued warrants for 50,000
shares of common stock, par value $.01 per share. The warrants are exercisable
at $5.00 per share, and are fully vested at December 31, 1998. These warrants
expire in November 2001. In March 1997, Novavax privately placed 1,200,000
shares of common stock. As part of the transaction, Novavax also granted
warrants to purchase an additional 600,000 shares at a price of $6.00 per share
and 600,000 shares at a price of $8.00 per share. The warrants have a
three-year term and expire in March 2000. As of December 31, 1998, no
warrants had been exercised. Using the Black-Scholes option-pricing model,
charges related to these warrants of $66,000 in 1997 and 1996 are included in
the Statement of Operations.


6. INCOME TAXES

Deferred tax assets (liabilities) included in the balance sheets consist of the
following:
<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)

1998 1997
-------------- -------------
<S> <C> <C>
Net operating losses $ 6,880 $ 4,888
Research tax credits 826 821
Disqualifying stock options 719 717
Alt-min tax credit 94 94
Equipment and furniture 30 18
Deferred patent costs (614) (608)
Accrued vacation pay 6 --
Other -- (1)
-------------- -------------
7,941 5,929
Less valuation allowance (7,941) (5,929)
-------------- -------------
Deferred taxes, net $ -- $ --
============== =============
</TABLE>


Realization of net deferred tax assets at the balance sheet dates is dependent
on the Company's ability to generate future taxable income, which is uncertain.
Accordingly, a full valuation allowance was recorded against these assets as of
December 31, 1998 and 1997.





F-16
40
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

6. INCOME TAXES, CONTINUED

Novavax has recorded no net provision for income taxes in 1998 and 1997 and
$98,000 in 1996 in the accompanying financial statements due to the uncertainty
regarding ultimate realization of certain net operating losses and other tax
credit carryforwards.

Federal net operating losses and tax credits available to Novavax are as
follows:


<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)
<S> <C>
Federal net operating losses expiring through the year 2018 $ 17,246
State net operating losses expiring through the year 2013 21,991
Research tax credits expiring through the year 2018 827
Alternative-minimum tax credit (no expiration) 94
</TABLE>


7. COMMITMENTS AND CONTINGENCIES

Novavax leases laboratory and office space, machinery and equipment under
capital and non-cancelable operating lease agreements expiring at various dates
through 2006. Future minimum rental commitments under noncancelable leases as
of December 31, 1998 are as follows:

<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)
OPERATING CAPITAL
YEAR LEASES LEASES
---- ------------ ----------
<S> <C> <C>
1999 $ 177 $ 39
2000 157 --
2001 146 --
2002 149 --
2003 153 --
Thereafter 483 --
------------ ----------
Total lease payments $1,265 39
============
Less: amount representing interest 3
==========
Present value of net minimum lease payments $ 36
==========
</TABLE>

Aggregate rental expenses approximated $219,000, $279,000 and $183,000 in 1998,
1997 and 1996, respectively.





F-17
41
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

7. COMMITMENTS AND CONTINGENCIES , CONTINUED

In October 1996, the Company entered into a 10-year operating lease for office
and laboratory facilities. In connection with this lease agreement, Novavax is
required to maintain a "Net Asset Value" of $2,000,000. The term "Net Asset
Value" is defined as the difference between the total assets and the total
liabilities. If the Net Asset Value falls below $2,000,000, the Company is
required to provide other reasonable financial assurances to the landlord
within five days of the landlord's request. The financial assurances may be,
but without limitation to, the following: a bond for the landlord's benefit, an
increase in the deposit, or a letter of credit, as reasonably believed
necessary by the landlord or its lenders.

Also in October 1996, the Company entered into a 2-year operating lease for
approximately 2,363 square feet of laboratory space. This shared space houses
the Company's certified animal facility and laboratories for its biologics
development, which includes the vaccine adjuvant program. Both leases include
various renewal options, purchase options and escalation clauses. In October
1998, the Company exercised its option to extend the lease for one year.

8. SIGNIFICANT CUSTOMERS

Novavax's revenue includes amounts earned from arrangements with various
industry partners. In the year ended December 31, 1998, three different
customers each represented in excess of 10% of revenues. These three customers
accounted for 56%, 25% and 11% of the Company's total revenue for 1998,
compared to 46%, 1% and 43% for the same respective customers for 1997. Revenue
for 1996 was not material.

9. EMPLOYEE BENEFITS

The Company has a defined contribution 401(k) retirement plan (the "Plan"),
pursuant to which employees who have completed ninety days of employment with
the Company as of specified dates may elect to contribute to the Plan, in whole
percentages, up to 15% of their compensation and a maximum contribution of
$10,000 and $9,500, in 1998 and 1997, respectively. The Company matches 25% of
the first 5% of compensation contributed by the participant and $4.00 per week
of employment during the year. All contributions by the Company are made
quarterly in the form of the Company's Common Stock and are immediately vested.
The Company has recorded charges to expenses related to the Plan of
approximately $23,000 and $16,000 in 1998 and 1997, respectively.





F-18
42
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

10. FINANCING TRANSACTIONS

In October 1996, the Company received $1,656,000, net of fees and expenses,
from the private placement of 505,000 share of its Common Stock with accredited
institutional investors.

In March 1997, the Company received $5,003,000, net of fees and expenses, from
the private placement of 1,200,000 shares of its Common Stock with an
accredited institutional investor, a principal of which has subsequently become
a director of Novavax. In connection with this transaction, Novavax granted
warrants to purchase an additional 600,000 shares of the Company's Common Stock
at $6.00 per share and 600,000 shares at $8.00 per share. These warrants have
a three-year term, expiring in March 2000.

In January, 1998, the Company entered into Subscription Agreements to effectuate
the private placement of 6,500 shares of mandatorily redeemable Series A Custom
Convertible Preferred Stock, $1,000 par value per share (the "Preferred Stock").
The closing occurred on January 28, 1998 (the "Issuance Date") at an aggregate
purchase price of $6,500,000.

The Preferred Stock was convertible into shares of Common Stock at a conversion
price equal to (i) during a period of 90 days following the Issuance Date, 100%
of the average of the two lowest consecutive trade prices of the Common Stock
as reported on the American Stock Exchange for the 25 trading days immediately
preceding the conversion date (the "Two Day Average Trading Price") or (ii)
during the period on and after the date which is 91 days after the Issuance
Date, 94% of the Two Day Average Trading Price.

Prior to the subsequent repurchase of all the outstanding Preferred Stock,
$1,522,000 of the original shares had been converted into 1,043,956 shares of
Common Stock, pursuant to the terms and conditions of the Preferred Stock. On
October 1, 1998, the Company entered into agreements to repurchase the
remaining Preferred Stock. This transaction closed on October 16, 1998 and the
Company repurchased the outstanding $4,979,000 of Preferred Stock. The Company
incurred placement agent and other transaction fees relating to the placement,
conversion and repurchase of the Preferred Stock of $502,000, which are
included in the accompanying financial statements as preferred stock offering
costs. The terms of the Preferred Stock required the Company to pay the
holders of the Preferred Stock $225,000 in dividends. This amount was paid in
cash of $179,000 and through the issuance of 32,942 shares of common stock
valued at $46,000. The preferred stock transactions were:

<TABLE>
<S> <C>
Private sale of preferred stock, net $ 4,415
Deemed dividend of preferred stock 1,583
Conversion of preferred stock (1,439)
Accretion of offering costs 420
Repurchase of preferred stock (4,979)
-------
--
-------
</TABLE>





F-19
43
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

11. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The consolidated results of operations included in the Company's 1998 Form
10-Qs for the periods ended March 31, June 30 and September 30 have been
restated to account for, in accordance with Topic D-60, the beneficial
conversion feature relating to the Preferred Stock issued in January 1998. In
Topic D-60 the SEC staff addressed the issuance of convertible preferred stock
with a non-detachable conversion feature that is "in the money" at the date of
issue (a "beneficial conversion feature"). Topic D-60 requires the beneficial
conversion feature be recognized and measured by allocating a portion of the
proceeds equal to the intrinsic value of that feature to additional paid-in
capital. For convertible preferred securities, the SEC staff believes that any
discount resulting from an allocation of proceeds to the beneficial conversion
feature is analogous to a dividend and should be recognized as a return to the
preferred stockholders over the minimum period in which the preferred
stockholders can realize the return of the beneficial conversion. The original
amount of $455,000 allocable to the beneficial conversion feature was recorded
as a charge to accumulated deficit by the Company in its March 31, 1998 Form
10-Q was an error. The correct amount is $1.58 million, which has been recorded
to additional paid-in capital and recognized as a charge to accumulated
deficit. The original amount attributable to the beneficial conversion was
recognized as a return to the preferred stockholders in the first quarter of
1998. The restated amount has been recognized over 180 days, the minimum period
in which the preferred stockholders can realize the maximum beneficial
conversion. In addition, with respect to the preferred stock the Company did
not properly accrue the related dividends or accrete the offering costs in the
appropriate quarters during 1998. The restated amounts recognize the dividends
as earned and offering cost have been accreted

Quarterly results of operations (unaudited) for the years ended December 31,
1998 and 1997 are as follows (in thousands, except per share information):

<TABLE>
<CAPTION>
AS PREVIOUSLY REPORTED
SECOND FOURTH
1998 FIRST QUARTER QUARTER THIRD QUARTER QUARTER
<S> <C> <C> <C> <C>
Revenues $ 205 $ 120 $ 199 $ 157
Loss from operations $ (927) $(1,278) $(1,286) $(1,661)
Net Loss $ (834) $(1,159) $(1,181) $(1,690)
Deemed dividend on preferred stock $ (455) $ - $ - $ -
Dividend on preferred stock $ - $ - $ - $ (11)
Accretion of preferred stock offering costs $ - $ - $ - $ (260)
Loss applicable to common stockholders $ (1,289) $( 1,159) $(1,181) $(1,961)
Basic and diluted loss per share $ (.11) $ (.10) $ (.10) $ (.15)
</TABLE>


F-20
44
NOVAVAX, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

11. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

<TABLE>
<CAPTION>
AS RESTATED
SECOND FOURTH
1998 FIRST QUARTER QUARTER THIRD QUARTER QUARTER
<S> <C> <C> <C> <C>
Revenues $ 205 $ 120 $ 199 $ 157
Loss from operations $ (927) $(1,278) $(1,286) $(1,661)
Net Loss $ (834) $(1,149) $(1,144) $(1,690)
Deemed dividend on preferred stock $ (479) $(1,104) $ - $ -
Dividend on preferred stock $ (55) $ (81) $ (78) $ (11)
Accretion of preferred stock offering costs $ (41) $ (61) $ (58) $ (260)
Loss applicable to common stockholders $(1,409) $(2,395) $(1,280) $(1,961)
Basic and diluted loss per share $ (.12) $ (.20) $ (.10) $ (.15)
</TABLE>


<TABLE>
<CAPTION>
AS PREVIOUSLY REPORTED
SECOND FOURTH
1997 FIRST QUARTER QUARTER THIRD QUARTER QUARTER
<S> <C> <C> <C> <C>
Revenues $ - $ 150 $ 80 $ 290
Loss from operations $(1,244) $(1,213) $(1,205) $(1,129)
Net loss $(1,210) $(1,134) $(1,139) $(1,064)
Basic and diluted net loss per share $ (.11) $ (.10) $ (.10) $ (.08)
</TABLE>

The effect of the restatement noted above on the Company's previously reported
quarterly results of operations for the year ended December 31, 1998 is as
follows (in thousands except per share information):

<TABLE>
<CAPTION>
INCREASE (DECREASE)
SECOND FOURTH
1998 FIRST QUARTER QUARTER THIRD QUARTER QUARTER
<S> <C> <C> <C> <C>
Revenues $ - $ - $ - $ -
Loss from operations $ - $ - $ - $ -
Net loss $ - $ (10) $ (37) $ -
Deemed dividend on preferred stock $ 24 $ 1,104 $ - $ -
Dividend on preferred stock $ 55 $ 81 $ 78 $ -
Accretion of preferred stock offering costs $ 41 $ 61 $ 58 $ -
Loss applicable to common stockholders $ 120 $ 1,236 $ 99 $ -
Basic and diluted loss per share $ .01 $ .10 $ - $ -
</TABLE>


F-21
45

EXHIBIT INDEX

Exhibit

3.1 *
3.2 *
3.3 *
4 *
10.1 *
10.2 *
10.3
10.4 *
10.5 *
10.6 *
10.7 *
10.8 *
10.9 *
10.10 *
10.11
10.12
10.13
10.14
10.15
10.16
21 *
23
27

* These exhibits are incorporated by reference