|
|
|
|
Per share
|
|
|
|
Total
|
|
|||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Public offering price
|
|
|
$
|
|
|
|
$
|
|
|
||
|
Underwriting discounts and commissions
|
|
|
$
|
|
|
|
$
|
|
|
||
|
Proceeds to CAS Medical Systems, Inc., before expenses
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
Page
|
|
||
---|---|---|---|---|---|---|---|
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
Page
|
|
||
---|---|---|---|---|---|---|---|
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|
March 31, 2013
(unaudited) |
|
|
|
Actual
|
|
|
|
As adjusted
|
|
||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash, cash equivalents and short-term investments
|
|
|
$
|
7,745,550
|
|
|
$
|
|
|
||
|
Long-term debt, including current portion
|
|
|
|
3,400,871
|
|
|
|
|
|
||
|
Other short-term debt
|
|
|
|
—
|
|
|
|
|
|
||
|
Total debt
|
|
|
|
3,400,871
|
|
|
|
|
|
||
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
||
|
Series A convertible preferred stock, $0.001 par value per share, 95,500 shares issued and outstanding, liquidation value of $10,829,244 at March 31, 2013
|
|
|
|
8,802,000
|
|
|
|
|
|
||
|
Series A exchangeable preferred stock, $0.001 par value per share, 54,500 shares issued and outstanding, liquidation value of $6,218,339 at March 31, 2013
|
|
|
|
5,135,640
|
|
|
|
|
|
||
|
Common stock, $0.004 par value per share, 40,000,000 shares authorized, 13,783,955 shares issued
|
|
|
|
55,136
|
|
|
|
|
|
||
|
Common stock held in treasury, at cost – 86,000 shares
|
|
|
|
(101,480
|
)
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
|
12,284,557
|
|
|
|
|
|
||
|
Accumulated deficit
|
|
|
|
(14,653,502
|
)
|
|
|
|
|
|
|
|
Total stockholders’ equity
|
|
|
|
11,522,351
|
|
|
|
|
|
||
|
Total capitalization
|
|
|
$
|
14,923,222
|
|
|
$
|
|
|
|
Offering price per share
|
|
|
|
|
|
|
$
|
|
|
||
|
Net tangible book value per share of common stock, as of March 31, 2013, assuming all shares of preferred stock have been converted to common stock
|
|
|
$
|
0.54
|
|
|
|
|
|
||
|
As adjusted increase in net tangible book value per share of common stock, assuming all shares of preferred stock have been
converted to common stock, attributable to new investors
|
|
|
|
|
|
|
|
|
|
||
|
As adjusted net tangible book value per share of common stock, after offering, assuming all shares of preferred stock have
been converted to common stock at the adjusted conversion price
|
|
|
|
|
|
|
|
|
|
||
|
Dilution per share to new investors in the offering
|
|
|
|
|
|
|
$
|
|
|
|
|
|
|
High
|
|
|
|
Low
|
|
|||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Fiscal Year 2013
|
|
|
|
|
|
|
|
|
|
||
|
Third Quarter (through July 15, 2013)
|
|
|
$
|
1.65
|
|
|
$
|
1.55
|
|
||
|
Second Quarter
|
|
|
$
|
2.37
|
|
|
$
|
1.58
|
|
||
|
First Quarter
|
|
|
$
|
2.38
|
|
|
$
|
1.79
|
|
||
|
Fiscal Year 2012
|
|
||||||||||
|
Fourth Quarter
|
|
|
$
|
2.29
|
|
|
$
|
1.66
|
|
||
|
Third Quarter
|
|
|
$
|
2.25
|
|
|
$
|
1.65
|
|
||
|
Second Quarter
|
|
|
$
|
2.75
|
|
|
$
|
1.60
|
|
||
|
First Quarter
|
|
|
$
|
2.98
|
|
|
$
|
1.62
|
|
||
|
Fiscal Year 2011
|
|
|
|
|
|
|
|
|
|
||
|
Fourth Quarter
|
|
|
$
|
1.99
|
|
|
$
|
1.50
|
|
||
|
Third Quarter
|
|
|
$
|
3.00
|
|
|
$
|
1.75
|
|
||
|
Second Quarter
|
|
|
$
|
3.14
|
|
|
$
|
2.40
|
|
||
|
First Quarter
|
|
|
$
|
3.31
|
|
|
$
|
2.75
|
|
|
Underwriter
|
|
|
|
Number of
Shares |
|
|
---|---|---|---|---|---|---|---|
|
Northland Securities, Inc.
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
Per
Share |
|
|
|
Total
|
|
|||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Paid by us
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
Page
|
|
||
---|---|---|---|---|---|---|---|
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|