##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2007

or



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

FOR THE TRANSITION PERIOD FROM  TO

Commission File Number: 1-33428



---

Pharmasset, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|DELAWARE                                                       |  | 98-0406340                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)
|                                                               | 
|303-A College Road East Princeton, New Jersey                  |  | 08540                            
|(Address of registrants principal executive offices)          |  | (Zip Code)                       

(609) 613-4100

(Telephone number, including area code)

N/A

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)



---

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 whether the
registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). ̈Yes    No  x

The number of shares of the registrants common stock, $0.001 par value, outstanding as of August 7, 2007 was 21,072,699.



---



---

##### Table of Contents

PHARMASSET, INC.

FORM 10-Q

FOR THE QUARTER ENDED JUNE 30, 2007

INDEX



|           |  |                                                                                                                                                         |  |     
|---------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                                                                         |  | Page
|           |  |                                                                                                                                                        
|PART 1.    |  | FINANCIAL INFORMATION                                                                                                                                   |  |     
|           |  |                                                                                                                                                        
|Item 1.    |  | Financial Statements                                                                                                                                    |  |     
|           |  |                                                                                                                                                        
|           |  | Condensed Balance Sheets as of June 30, 2007 (Unaudited) and September 30, 2006                                                                         |  | 4   
|           |  |                                                                                                                                                        
|           |  | Condensed Statements of Operations and Comprehensive Net Loss for the Three Months and Nine Months Ended June 30, 2007 (Unaudited) and 2006 (Unaudited) |  | 6   
|           |  |                                                                                                                                                        
|           |  | Condensed Statements of Cash Flows for the Nine Months Ended June 30, 2007 (Unaudited) and 2006 (Unaudited)                                             |  | 7   
|           |  |                                                                                                                                                        
|           |  | Notes to Financial Statements (Unaudited)                                                                                                               |  | 8   
|           |  |                                                                                                                                                        
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                   |  | 19  
|           |  |                                                                                                                                                        
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                              |  | 26  
|           |  |                                                                                                                                                        
|Item 4.    |  | Controls and Procedures                                                                                                                                 |  | 26  
|           |  |                                                                                                                                                        
|PART II.   |  | OTHER INFORMATION                                                                                                                                       |  | 27  
|           |  |                                                                                                                                                        
|Item 1.    |  | Legal Proceedings                                                                                                                                       |  | 27  
|           |  |                                                                                                                                                        
|Item 1A.   |  | Risk Factors                                                                                                                                            |  | 27  
|           |  |                                                                                                                                                        
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                             |  | 48  
|           |  |                                                                                                                                                        
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                                                                     |  | 49  
|           |  |                                                                                                                                                        
|Item 6.    |  | Exhibits                                                                                                                                                |  | 50  
|           | 
|SIGNATURES |  | 51                                                                                                                                                     



2



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements. The forward-looking statements are principally contained in the sections entitled
Risk Factors and Managements Discussion and Analysis of Financial Condition and Results of Operations. These statements involve known and unknown risks, uncertainties, and other factors that may cause our actual
results, performance or achievements to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking statements. For this purpose, any statement that is not a statement of historical fact
should be considered a forward-looking statement. We may, in some cases, use words such as project, believe, anticipate, plan, expect, estimate, intend,
potential, or other words that convey uncertainty of future events or outcomes to identify these forward-looking statements. These forward-looking statements include statements about the following:



| |  |  | our product development efforts, in particular with respect to the clinical trial results and regulatory approval of clevudine, Racivir®, R7128 and DFC;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the initiation, completion or success of preclinical studies and clinical trials;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | clinical trial initiation and completion dates, anticipated regulatory filing dates and regulatory approval for our product candidates;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the commercialization of our product candidates;
| | - |  | ------------------------------------------------



| |  |  | our collaboration agreement with Roche, including potential milestone or royalty payments thereunder;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | our intentions regarding the establishment of collaborations or the licensing of product candidates or intellectual property;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | our intentions to expand our capabilities and hire additional employees;
| | - |  | ------------------------------------------------------------------------



| |  |  | anticipated operating losses, future revenues, research and development expenses, and the need for additional financing; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | our financial performance.
| | - |  | --------------------------

Forward-looking statements reflect our current views with respect to future events and are subject to risks and uncertainties. We discuss many of the risks and uncertainties associated with our business in greater detail under the heading
Risk Factors. Given these risks and uncertainties, you should not place undue reliance on these forward-looking statements. All forward-looking statements represent our estimates and assumptions only as of the date of this Quarterly
Report on Form 10-Q.

You should read this Quarterly Report on Form 10-Q and the documents that we reference in it completely and with the
understanding that our actual future results may be materially different from what we expect. Our business, financial condition, results of operations, and prospects may change. We may not update these forward-looking statements, even though our
situation may change in the future, unless we have obligations under the federal securities laws to update and disclose material developments related to previously disclosed information. The forward-looking statements contained in this Quarterly
Report on Form 10-Q are subject to the safe-harbor protection provided by the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934.



3



---

##### Table of Contents

PART 1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

PHARMASSET, INC.

CONDENSED BALANCE SHEETS



|                                                |  |                                |            |   |                      |   |            |  
|----------------------------------------------- |  | ------------------------------ | ---------- | - | -------------------- | - | ---------- | -
|                                                |  | As of June 30, 2007(unaudited) |            |   | As of Sept. 30, 2006 |  
|ASSETS                                          |  |                                |            |   |                      |   |            |  
|                                                |  |                               
|CURRENT ASSETS:                                 |  |                                |            |   |                      |   |            |  
|Cash and cash equivalents                       |  | $                              | 65,256,208 |   |                      | $ | 26,182,316 |  
|Short-term investments                          |  |                                | 1,252,438  |   |                      |   | 1,250,013  |  
|Amounts due under collaborative agreements      |  |                                | 1,283,044  |   |                      |   | 297,070    |  
|Prepaid expenses and other assets               |  |                                | 907,442    |   |                      |   | 359,082    |  
|Deferred offering costs                         |  |                                |           |   |                      |   | 1,608,826  |  
|                                                |  |                                |            |   |                      |   |            |  
|Total current assets                            |  |                                | 68,699,132 |   |                      |   | 29,697,307 |  
|                                                |  |                                |            |   |                      |   |            |  
|                                                |  |                               
|EQUIPMENT AND LEASEHOLD IMPROVEMENTS:           |  |                                |            |   |                      |   |            |  
|Laboratory, office furniture and equipment      |  |                                | 2,321,430  |   |                      |   | 1,877,095  |  
|Leasehold improvements                          |  |                                | 1,836,553  |   |                      |   | 1,836,553  |  
|                                                |  |                                |            |   |                      |   |            |  
|                                                |  |                                | 4,157,983  |   |                      |   | 3,713,648  |  
|Less accumulated depreciation and amortization  |  |                                | (1,206,834 | ) |                      |   | (544,725   | )
|                                                |  |                                |            |   |                      |   |            |  
|Total equipment and leasehold improvements, net |  |                                | 2,951,149  |   |                      |   | 3,168,923  |  
|                                                |  |                                |            |   |                      |   |            |  
|OTHER ASSETS                                    |  |                                | 152,524    |   |                      |   | 131,300    |  
|                                                |  |                                |            |   |                      |   |            |  
|TOTAL                                           |  | $                              | 71,802,805 |   |                      | $ | 32,997,530 |  
|                                                |  |                                |            |   |                      |   |            |  

See notes to financial statements.



4



---

##### Table of Contents

PHARMASSET, INC.

CONDENSED BALANCE SHEETS(Continued)



|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | ----------- | - | -------------------- | - | ----------- | -
|                                                                                                                                                                                                                                                              |  | As of June 30, 2007(unaudited) |             |   | As of Sept. 30, 2006 |  
|LIABILITIES, REDEEMABLE STOCK, WARRANTS AND STOCKHOLDERS EQUITY (DEFICIT)                                                                                                                                                                                    |  |                                |             |   |                      |   |             |  
|                                                                                                                                                                                                                                                              |  |                               
|CURRENT LIABILITIES:                                                                                                                                                                                                                                          |  |                                |             |   |                      |   |             |  
|Accounts payable                                                                                                                                                                                                                                              |  | $                              | 502,235     |   |                      | $ | 710,386     |  
|Accrued expenses                                                                                                                                                                                                                                              |  |                                | 3,502,607   |   |                      |   | 2,055,025   |  
|Deferred rent                                                                                                                                                                                                                                                 |  |                                | 124,462     |   |                      |   | 124,462     |  
|Current portion of capital lease obligation                                                                                                                                                                                                                   |  |                                | 156,663     |   |                      |   |            |  
|Deferred revenue                                                                                                                                                                                                                                              |  |                                | 1,857,136   |   |                      |   | 1,803,564   |  
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|Total current liabilities                                                                                                                                                                                                                                     |  |                                | 6,143,103   |   |                      |   | 4,693,437   |  
|                                                                                                                                                                                                                                                              |  |                               
|DEFERRED RENT                                                                                                                                                                                                                                                 |  |                                | 235,627     |   |                      |   | 328,718     |  
|                                                                                                                                                                                                                                                              |  |                               
|NON CURRENT PORTION OF CAPITAL LEASE OBLIGATION                                                                                                                                                                                                               |  |                                | 82,558      |   |                      |   |            |  
|                                                                                                                                                                                                                                                              |  |                               
|DEFERRED REVENUE                                                                                                                                                                                                                                              |  |                                | 6,190,422   |   |                      |   | 7,364,547   |  
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|Total liabilities                                                                                                                                                                                                                                             |  |                                | 12,651,710  |   |                      |   | 12,386,702  |  
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|                                                                                                                                                                                                                                                              |  |                               
|COMMITMENTS                                                                                                                                                                                                                                                   |  |                                |            |   |                      |   |            |  
|                                                                                                                                                                                                                                                              |  |                               
|REDEEMABLE STOCK AND WARRANTS:                                                                                                                                                                                                                                |  |                                |             |   |                      |   |             |  
|Series B, C, D and R redeemable convertible preferred stock                                                                                                                                                                                                   |  |                                |            |   |                      |   | 19,376,679  |  
|Series R-1 warrants                                                                                                                                                                                                                                           |  |                                |            |   |                      |   | 264,000     |  
|Redeemable common stock                                                                                                                                                                                                                                       |  |                                |            |   |                      |   | 1,190,251   |  
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|Total redeemable stock and warrants                                                                                                                                                                                                                           |  |                                |            |   |                      |   | 20,830,930  |  
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|                                                                                                                                                                                                                                                              |  |                               
|STOCKHOLDERS EQUITY (DEFICIT):                                                                                                                                                                                                                               |  |                                |             |   |                      |   |             |  
|Series A convertible preferred stock; $0.001 par value per share; 3,200,000 shares authorized, 2,639,722 shares issued, outstanding and
convertible into 1,759,814 common shares at September 30, 2006; liquidation value of $3,685,176 at September 30, 2006 |  |                                |            |   |                      |   | 2,640       |  
|Series D-1 warrants to purchase 1,254,960 shares of D-1 convertible preferred stock for $0.10 per share, convertible into 836,640 common
shares; exercisable starting August 4, 2006                                                                          |  |                                |            |   |                      |   | 5,411,932   |  
|Common stock; $0.001 par value per share; 100,000,000 shares authorized, 21,070,876 shares issued and outstanding at June 30, 2007
(unaudited); 30,000,000 shares authorized, 10,291,386 shares issued and outstanding at September 30, 2006                  |  |                                | 21,071      |   |                      |   | 10,291      |  
|Additional paid-in capital                                                                                                                                                                                                                                    |  |                                | 114,606,732 |   |                      |   | 44,480,015  |  
|Accumulated other comprehensive income                                                                                                                                                                                                                        |  |                                | 4,730       |   |                      |   | 2,305       |  
|Accumulated deficit                                                                                                                                                                                                                                           |  |                                | (55,481,438 | ) |                      |   | (50,127,285 | )
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|Total stockholders equity (deficit)                                                                                                                                                                                                                          |  |                                | 59,151,095  |   |                      |   | (220,102    | )
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  
|TOTAL                                                                                                                                                                                                                                                         |  | $                              | 71,802,805  |   |                      | $ | 32,997,530  |  
|                                                                                                                                                                                                                                                              |  |                                |             |   |                      |   |             |  

See notes to financial statements.



5



---

##### Table of Contents

PHARMASSET, INC.

CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE NET LOSS

(UNAUDITED)



|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|-------------------------------------------------------- |  | --------------------------- | ---------- | - | -------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                         |  | Three Months Ended June 30, |            |   | Nine Months Ended June 30, |  
|                                                         |  | 2007                        |            |   | 2006                       |   |            | 2007 |  |   | 2006       |  
|REVENUES:                                                |  | $                           | 464,291    |   |                            | $ | 513,784    |      |  | $ | 14,045,167 |   |  | $ | 4,884,429  |  
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|COSTS AND EXPENSES:                                      |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|Research and development                                 |  |                             | 4,426,252  |   |                            |   | 3,145,358  |      |  |   | 12,096,962 |   |  |   | 7,936,220  |  
|General and administrative                               |  |                             | 2,640,655  |   |                            |   | 1,886,000  |      |  |   | 6,892,707  |   |  |   | 6,099,868  |  
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|Total costs and expenses                                 |  |                             | 7,066,907  |   |                            |   | 5,031,358  |      |  |   | 18,989,669 |   |  |   | 14,036,088 |  
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|OPERATING LOSS                                           |  |                             | (6,602,616 | ) |                            |   | (4,517,574 | )    |  |   | (4,944,502 | ) |  |   | (9,151,659 | )
|INVESTMENT INCOME                                        |  |                             | 744,938    |   |                            |   | 394,383    |      |  |   | 1,544,018  |   |  |   | 1,279,861  |  
|INTEREST EXPENSE                                         |  |                             | (4,435     | ) |                            |   |           |      |  |   | (11,369    | ) |  |   |           |  
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|                                                         |  |                             |            |  
|LOSS BEFORE INCOME TAXES                                 |  |                             | (5,862,113 | ) |                            |   | (4,123,191 | )    |  |   | (3,411,853 | ) |  |   | (7,871,798 | )
|PROVISION FOR INCOME TAXES                               |  |                             |           |   |                            |   |           |      |  |   |           |   |  |   |           |  
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|                                                         |  |                             |            |  
|NET LOSS                                                 |  |                             | (5,862,113 | ) |                            |   | (4,123,191 | )    |  |   | (3,411,853 | ) |  |   | (7,871,798 | )
|REDEEMABLE PREFERRED STOCK ACCRETION                     |  |                             | 1,204,653  |   |                            |   | 279,059    |      |  |   | 1,775,684  |   |  |   | 829,387    |  
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|                                                         |  |                             |            |  
|NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS             |  | $                           | (7,066,766 | ) |                            | $ | (4,402,250 | )    |  | $ | (5,187,537 | ) |  | $ | (8,701,185 | )
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|                                                         |  |                             |            |  
|COMPREHENSIVE NET LOSS:                                  |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|NET LOSS                                                 |  | $                           | (5,862,113 | ) |                            | $ | (4,123,191 | )    |  | $ | (3,411,853 | ) |  | $ | (7,871,798 | )
|UNREALIZED GAIN (LOSS) ON AVAILABLE-FOR-SALE INVESTMENTS |  |                             |           |   |                            |   | 481        |      |  |   | 2,425      |   |  |   | (56,465    | )
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|COMPREHENSIVE NET LOSS:                                  |  | $                           | (5,862,113 | ) |                            | $ | (4,122,710 | )    |  | $ | (3,409,428 | ) |  | $ | (7,928,263 | )
|                                                         |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|                                                         |  |                             |            |  
|NET LOSS ATTRIBUTABLE TO COMMON                          |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|STOCKHOLDERS PER SHARE:                                  |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|BASIC                                                    |  | $                           | (0.40      | ) |                            | $ | (0.42      | )    |  | $ | (0.40      | ) |  | $ | (0.83      | )
|DILUTED                                                  |  | $                           | (0.40      | ) |                            | $ | (0.42      | )    |  | $ | (0.40      | ) |  | $ | (0.83      | )
|                                                         |  |                             |            |  
|WEIGHTED AVERAGE SHARES OUTSTANDING:                     |  |                             |            |   |                            |   |            |      |  |   |            |   |  |   |            |  
|BASIC                                                    |  |                             | 17,558,466 |   |                            |   | 10,495,068 |      |  |   | 12,919,580 |   |  |   | 10,448,106 |  
|DILUTED                                                  |  |                             | 17,558,466 |   |                            |   | 10,495,068 |      |  |   | 12,919,580 |   |  |   | 10,448,106 |  

See notes to financial statements.



6



---

##### Table of Contents

PHARMASSET, INC.

CONDENSED STATEMENTS OF CASH FLOWS

(UNAUDITED)



|                                                                                                                                 |  |                            |            |   |      |   |             |  
|-------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ---------- | - | ---- | - | ----------- | -
|                                                                                                                                 |  | Nine Months Ended June 30, |           
|                                                                                                                                 |  | 2007                       |            |   | 2006 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                                                            |  |                            |            |   |      |   |             |  
|Net loss                                                                                                                         |  | $                          | (3,411,853 | ) |      | $ | (7,871,798  | )
|Adjustments to reconcile net loss to net cash used in operating activities:                                                      |  |                            |            |   |      |   |             |  
|Depreciation                                                                                                                     |  |                            | 662,109    |   |      |   | 232,469     |  
|Non-cash stock compensation                                                                                                      |  |                            | 1,931,010  |   |      |   | 255,724     |  
|Changes in operating assets and liabilities:                                                                                     |  |                            |            |   |      |   |             |  
|Amounts due under collaborative agreements, prepaid expenses and other assets                                                    |  |                            | (1,390,580 | ) |      |   | (479,604    | )
|Accounts payable                                                                                                                 |  |                            | (216,834   | ) |      |   | 775,831     |  
|Accrued expenses                                                                                                                 |  |                            | 1,130,877  |   |      |   | (1,309,904  | )
|Deferred rent                                                                                                                    |  |                            | (93,091    | ) |      |   |            |  
|Deferred revenue                                                                                                                 |  |                            | (1,120,553 | ) |      |   | (2,710,982  | )
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|Net cash used in operating activities                                                                                            |  |                            | (2,508,915 | ) |      |   | (11,108,264 | )
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|                                                                                                                                 |  |                           
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                                                            |  |                            |            |   |      |   |             |  
|Proceeds from maturities or sale of investments                                                                                  |  |                            |           |   |      |   | 10,800,000  |  
|Purchase of property, plant, and equipment                                                                                       |  |                            | (287,110   | ) |      |   | (2,180,011  | )
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|Net cash (used in) provided by investing activities                                                                              |  |                            | (287,110   | ) |      |   | 8,619,989   |  
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|                                                                                                                                 |  |                           
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                                                            |  |                            |            |   |      |   |             |  
|Proceeds from exercise of stock options                                                                                          |  |                            | 981,833    |   |      |   | 338,801     |  
|Net proceeds from initial public offering                                                                                        |  |                            | 40,962,382 |   |      |   |            |  
|Principal payments on capital lease obligations                                                                                  |  |                            | (74,298    | ) |      |   |            |  
|Offering costs paid                                                                                                              |  |                            |           |   |      |   | (242,547    | )
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|Net cash provided by financing activities                                                                                        |  |                            | 41,869,917 |   |      |   | 96,254      |  
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|                                                                                                                                 |  |                           
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                                             |  |                            | 39,073,892 |   |      |   | (2,392,021  | )
|                                                                                                                                 |  |                           
|CASH AND CASH EQUIVALENTSBeginning of period                                                                                    |  |                            | 26,182,316 |   |      |   | 33,441,500  |  
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|                                                                                                                                 |  |                           
|CASH AND CASH EQUIVALENTSEnd of period                                                                                          |  | $                          | 65,256,208 |   |      | $ | 31,049,479  |  
|                                                                                                                                 |  |                            |            |   |      |   |             |  
|                                                                                                                                 |  |                           
|SUPPLEMENTAL DISCLOSURES:                                                                                                        |  |                            |            |   |      |   |             |  
|Cash paid during the period for:                                                                                                 |  |                            |            |   |      |   |             |  
|Interest                                                                                                                         |  | $                          | 11,369     |   |      | $ |            |  
|                                                                                                                                 |  |                           
|Noncash transactions:                                                                                                            |  |                            |            |   |      |   |             |  
|Deferred compensationSeries A convertible preferred shares issuable                                                             |  | $                          |           |   |      | $ | (300,719    | )
|Accretion of redeemable convertible preferred stock to redemption value                                                          |  | $                          | 1,775,684  |   |      | $ | 829,387     |  
|Accretion of redeemable common stock to redemption value                                                                         |  | $                          | 729,509    |   |      | $ | 265,566     |  
|Fixed assets purchased on account                                                                                                |  | $                          | 8,682      |   |      | $ | 80,014      |  
|Offering costs unpaid at end of period                                                                                           |  | $                          | 316,407    |   |      | $ | 899,675     |  
|Unrealized gain (loss) on available-for-sale investments                                                                         |  | $                          | 2,425      |   |      | $ | (56,465     | )
|Conversion of redeemable convertible preferred stock, redeemable common stock, and convertible preferred stock into common
stock |  | $                          | 21,325,000 |   |      | $ |            |  
|Exercise and conversion of Series D-1 warrants into common stock                                                                 |  | $                          | 5,411,932  |   |      | $ |            |  
|Capital lease obligations incurred                                                                                               |  | $                          | 313,520    |   |      | $ |            |  
|Dividends paid on the Series D preferred stock in the form of common stock                                                       |  | $                          | 1,186,871  |   |      | $ |            |  

See notes to financial statements.



7



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

Description of Business The Company was incorporated as Pharmasset, Ltd. on May 29, 1998 under the laws of Barbados. The Company
redomiciled under the laws of Delaware on June 8, 2004, as Pharmasset, Inc., and Pharmasset, Ltd. was dissolved on June 21, 2004. Pharmasset, Inc., then-existing as a Georgia corporation that was incorporated on June 5, 1998 and was
the Companys only subsidiary, was merged with and into the Delaware corporation on July 23, 2004.

Pharmasset, Inc.
(Pharmasset or the Company) is a clinical-stage pharmaceutical company committed to discovering, developing and commercializing novel drugs to treat viral infections. The Companys primary focus is on the development of
oral therapeutics for the treatment of hepatitis B virus (HBV), hepatitis C virus (HCV) and human immunodeficiency virus (HIV). The Company currently has three product candidates: clevudine, expected to enter Phase 3 registration clinical trials for
the treatment of HBV; R7128, a pro-drug of PSI-6130, in a Phase 1 clinical trial for the treatment of HCV through a collaboration with F. Hoffmann-LaRoche Ltd. and Hoffmann-La Roche Inc. (collectively, Roche); and Racivir, which has completed a
Phase 2 clinical trial for the treatment of HIV. Additionally, we are evaluating the efficacy and safety of DFC for the treatment of HIV following the completion of a Phase 2b clinical trial. Our research and development efforts focus on a class of
compounds known as nucleoside analogs, which act to inhibit the natural enzymes required for viral replication. The Company is applying its expertise in nucleoside chemistry to the discovery and development of additional antiviral therapeutics. The
Company is subject to risks common to companies in the pharmaceutical industry including, but not limited to, product development risks, protection of proprietary intellectual property, compliance with government regulations, dependence on key
personnel, the need to obtain additional financing, uncertainty of market acceptance of products, and product liability (See Part II, Item 1A.  Risk Factors for additional information).

Basis of Presentation The accompanying unaudited condensed financial statements have been prepared in accordance with accounting
principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not contain all of the information and footnotes
required for complete financial statements. In the opinion of management, the accompanying unaudited condensed financial statements reflect all adjustments, which include normal recurring adjustments, necessary to present fairly the Companys
interim financial information.

The accompanying unaudited condensed financial statements and notes to the condensed financial statements
should be read in conjunction with the audited financial statements for the fiscal year ended September 30, 2006 included in the Companys Registration Statement on Form S-1 (as amended), which was declared effective by the Securities and
Exchange Commission, or SEC, on April 26, 2007.

Reverse Stock SplitOn March 1, 2007, the
Companys board of directors approved a 1.0 for 1.5 reverse stock split of the Companys outstanding common stock which became effective on April 19, 2007. All common share and per common share amounts in the accompanying condensed
financial statements and notes to the condensed financial statements have been retroactively adjusted for all periods presented to give effect to the reverse stock split.

Initial Public Offering On May 2, 2007, the Company completed its initial public offering (IPO) of 5,050,000 shares of its common stock (including the underwriters
exercise of a portion of their over-allotment option) at a public offering price of $9.00 per share. Net cash proceeds from the initial public offering were $41.0 million after deducting offering costs paid during fiscal 2007 and $39.0 million after
deducting additional offering costs paid in fiscal 2006.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates The preparation of the Companys financial statements in conformity with accounting principles generally
accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the 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. Actual results could differ from those estimates.

Cash and Cash Equivalents Cash and cash equivalents represent cash and highly liquid investments purchased within three months of the maturity date and consisted primarily of money market funds.



8



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



Investments The Company invests available cash primarily in bank certificates of
deposit and investment-grade commercial paper, corporate notes, and government securities. All investments are classified as available-for-sale and are carried at fair market value with unrealized gains and losses recorded in accumulated other
comprehensive income. For purpose of determining realized gains and losses, the cost of securities sold is based on specific identification.

Deferred Offering Costs The Company deferred specific incremental costs directly attributable to its initial public offering. Such costs were charged against the proceeds from the initial public offering that was
completed on May 2, 2007.

Equipment and Leasehold Improvements Equipment and leasehold improvements are recorded
at cost and are depreciated using the straight-line method over the following estimated useful lives of the assets: computer equipmentthree years; laboratory and office equipmentseven years; and leasehold improvementsover the
lesser of the estimated life of the asset or the lease term. Expenditures for maintenance and repairs are expensed as incurred. Capital expenditures, which improve and extend the life of the related assets, are capitalized.

Impairment of Long-Lived Assets The Company continually evaluates whether events or circumstances have occurred that indicate that
the estimated remaining useful lives of long-lived assets may require revision or that the carrying value of these assets may be impaired. To determine whether assets have been impaired, the estimated undiscounted future cash flows for the estimated
remaining useful life of the respective assets are compared to the carrying value. To the extent that the undiscounted future cash flows are less than the carrying value, a new fair value of the asset is required to be determined. If such fair value
is less than the current carrying value, the asset is written down to its estimated fair value.

Fair Value of Financial
Instruments The carrying amounts of cash and cash equivalents, amounts due under collaborative agreements, accounts payable, and accrued expenses approximate fair value because of their short-term nature. Investments at
September 30, 2006 and June 30, 2007 are classified as available-for-sale securities and carried at fair market value.

Concentrations of Credit Risk, Suppliers and Revenues The Companys financial instruments that potentially subject it to concentrations of credit risk are cash and cash equivalents, and investments. The Company
invests cash that is not currently being used in operations in accordance with its investment policy. The policy allows for the purchase of low-risk, investment grade debt securities issued by the United States government and very highly-rated banks
and corporations, subject to certain concentration limits. The policy allows for maturities that are not longer than two years for individual securities and an average of one year for the portfolio as a whole.

The Company relies on certain materials used in its development process, some of which are procured from a single source. The failure of a supplier,
including a subcontractor, to deliver on schedule could delay or interrupt the development process and thereby adversely affect the Companys operating results.

During the three and nine months ended June 30, 2007 and 2006, the Company derived a majority of its revenue from two customers (see Note 4).

Revenue Recognition The Company records revenue provided that there is persuasive evidence that an arrangement exists and service has
been performed, the price is fixed or determinable and collectibility is reasonably assured. The Company earns revenue under collaborative research and development arrangements.

The Company follows the guidance of Emerging Issues Task Force (EITF) No. 00-21, Revenue Arrangements with Multiple Deliverables, in
accounting for arrangements that involve the delivery or performance of multiple products, services and/or rights to use assets. Revenue related to collaborative research and development arrangements includes nonrefundable license fees, milestone
payments and research and development payments from the Companys collaborative partners. Where the Company has continuing performance obligations under the terms of a collaborative arrangement, nonrefundable license fees are recognized as
revenue over the specified development period as the Company completes its performance obligations. The determination of the performance period and expected level of effort involves managements judgment.

Revenues from milestones related to an arrangement under which the Company has continuing performance obligations, if deemed substantive, are recognized
as revenue upon achievement of the milestone. Milestones are considered substantive if all of the following conditions are met: the milestone payment is nonrefundable; achievement of the milestone



9



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



was not reasonably assured at the inception of the arrangement; substantive effort is involved to achieve the
milestone; and the amount of the milestone appears reasonable in relation to the effort expended, the other milestones in the arrangement and the related risk associated with the achievement of the milestone. If any of these conditions is not met,
the milestone payment is deferred and recognized as revenue as the Company completes its performance obligations.

Where the Company has no
continuing involvement under a collaborative agreement, the Company records nonrefundable license fee revenue when the Company has the contractual right to receive the payment, in accordance with the terms of the collaborative agreement, and records
milestone revenue upon appropriate notification to the Company of achievement of the milestones by the collaborative partner.

Deferred
revenue at September 30, 2006 and June 30, 2007 consisted primarily of payments received in advance of revenue recognized under collaborative agreements. Since the payments received under the collaborative agreements are non-refundable,
the termination of a collaborative agreement prior to its completion could result in an immediate recognition of deferred revenue relating to payments already received from the collaborative partner but not previously recognized as revenue.

Research and Development Expenses Research and development expenses consist primarily of salaries and related
personnel expenses, fees paid to external service providers, costs of preclinical studies and clinical trials, drug and laboratory supplies, costs for facilities and equipment and the costs of intangibles that are purchased from others for use in
research and development activities, such as in-licensed product candidates, that have no alternative future uses. Research and development expenses are included in operating expenses when incurred. Reimbursements received from the Companys
collaborators for third-party research and development expenses incurred by the Company on their behalf are recorded as a contra-expense. Amounts due from collaborators for reimbursement of research and development expenses are recorded on the
balance sheets as Amounts due under collaborative agreements.

Stock-Based Compensation  On October 1,
2006, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 123R, Share-Based Payment (SFAS 123R). This Statement is a revision of SFAS No. 123, Accounting for
Stock-Based Compensation (SFAS 123) and supersedes Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued To Employees (APB 25) and its related implementation guidance. SFAS 123R
requires companies to recognize stock compensation expense for awards of equity instruments to employees based on grant-date fair value of those awards (with limited exceptions). The Company adopted SFAS 123R using the modified prospective method,
which results in recognition of compensation expense for all share-based awards granted or modified after October 1, 2006 as well as all unvested awards outstanding at the date of adoption. The cost is recognized as compensation expense over
the life of the instruments, based upon the grant date fair value of the equity or liability instruments issued. The Company expects the adoption of SFAS 123R to result in stock compensation expense and therefore a reduction of income before income
taxes in fiscal 2007 of approximately $1,700,000. The Companys actual stock compensation expense in fiscal 2007 could differ materially from this estimate depending on the number, timing, magnitude and vesting of new awards and changes in the
fair value or volatility of the Companys common stock. Stock options granted to consultants are periodically valued as they vest in accordance with EITF 96-18,  Accounting for Equity Instruments That Are Issued to Other Than Employees
for Acquiring, or in Conjunction with Selling, Goods or Services , using a Black-Scholes option pricing model. Stock-based compensation expense is included in both research and development expenses and in general and administrative
expenses in the statements of operations and comprehensive net loss. Since the Companys stock was not publicly traded prior to April 27, 2007, the expected volatility was calculated for each date of grant prior to having a publicly traded
stock based on the peer method. The Company identified companies that trade publicly within the pharmaceutical industry that have similar SIC codes, employee count and revenues. The Company had chosen the weekly high price volatility for
these companies for a period of five years. Effective October 1, 2006 the Company has used the weekly high price for these companies for a period of six years to coordinate with the expected term calculated pursuant to SAB 107. The assumptions
used and weighted-average information for employee and director grants are as follows:



10



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



Employee and Director grants:



|                                               |  |                            |        |                           |   |        |  |      |        |  |   |       
|---------------------------------------------- |  | -------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                               |  | Three Months EndedJune 30, |        | Nine Months EndedJune 30,
|                                               |  | 2007                       |        | 2006                      |   | 2007   |  | 2006
|Risk free interest rate                        |  |                            | 4.60%  |                           |   | 4.77%  |  |      | 4.55%  |  |   | 4.77% 
|Expected dividend yield                        |  |                            | 0.00%  |                           |   | 0.00%  |  |      | 0.00%  |  |   | 0.00% 
|Expected lives (years)                         |  |                            | 5.31   |                           |   | 5.00   |  |      | 5.93   |  |   | 5.00  
|Expected volatility                            |  |                            | 55.07% |                           |   | 53.08% |  |      | 54.33% |  |   | 53.08%
|Weighted-average fair value of options granted |  | $                          | 4.65   |                           | $ | 1.98   |  | $    | 2.73   |  | $ | 1.98  

During the quarter ended June 30, 2007, the Company granted 95,165 stock options at fair
values ranging from $3.40 to $5.08 per share, risk free interest rates ranging from 4.50% to 5.02%, an expected volatility of the market price of the Companys common stock ranging from 53.62% to 60.02%, a dividend yield of 0%, an expected life
ranging from 5.00 years to 6.11 years, and an employee forfeiture rate of 11.03%. As a result of adopting SFAS 123 R on October 1, 2006, the Company recorded non-cash compensation expense of approximately $607,885, or $0.03 per share, during
the quarter ended June 30, 2007. As of June 30, 2007, total unrecognized stock-based compensation expense resulting from the adoption of SFAS 123R was approximately $2,342,161, which has a weighted- average period of approximately 1.32
years to be recognized.

Prior to October 1, 2006, the Company elected to follow APB 25, and related interpretations to account for
its stock-based employee compensation plans, and had adopted the pro forma disclosure option for stock-based compensation issued to employees under SFAS 123. The table below presents a summary of the pro forma effects to reported net loss prior to
October 1, 2006 as if the Company had elected to recognize stock-based compensation costs based on the fair value of the options granted as prescribed by SFAS 123.



|                                                                            |  |                                          |        |   |                               |   |        |  
|--------------------------------------------------------------------------- |  | ---------------------------------------- | ------ | - | ----------------------------- | - | ------ | -
|                                                                            |  | Three MonthsEnded June 30,2006           |        |   | Nine MonthsEnded June 30,2006 |  
|                                                                            |  | (In thousands, except per share amounts) |       
|Net loss attributable to common stockholders as reported                    |  | $                                        | (4,402 | ) |                               | $ | (8,701 | )
|Add: stock based compensation expense included in reported net loss         |  |                                          | 102    |   |                               |   | 256    |  
|Deduct: stock-based compensation expense determined under fair value method |  |                                          | (445   | ) |                               |   | (1,084 | )
|                                                                            |  |                                          |        |   |                               |   |        |  
|Pro forma net loss                                                          |  | $                                        | (4,745 | ) |                               | $ | (9,529 | )
|                                                                            |  |                                          |        |   |                               |   |        |  
|Net loss per share as reported:                                             |  |                                          |        |   |                               |   |        |  
|Basic and diluted                                                           |  | $                                        | (0.42  | ) |                               | $ | (0.83  | )
|                                                                            |  |                                          |        |   |                               |   |        |  
|Pro forma net loss per share:                                               |  |                                          |        |   |                               |   |        |  
|Basic and diluted                                                           |  | $                                        | (0.45  | ) |                               | $ | (0.91  | )
|                                                                            |  |                                          |        |   |                               |   |        |  

Income Taxes The Company accounts for income taxes under the asset and
liability method. The Company provides deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the Companys financial statement carrying amounts and the tax bases of assets and liabilities
using enacted tax rates expected to be in effect in the years in which the differences are expected to reverse. A valuation allowance is provided to reduce the deferred tax assets to the amount that is expected to be realized.



11



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



Preferred Stock Accretion Prior to the conversion of all of the Companys
redeemable convertible preferred stock into common stock on May 2, 2007 when the Company completed an initial public offering of its common stock, the Company used the interest method to increase the carrying amount of its redeemable
convertible preferred stock on each balance sheet date, so that the carrying amount, initially the fair value of the security on the date of issue, would have equaled the redemption amount at the earliest redemption date. These periodic increases to
the carrying amount also used the interest method to include amounts representing dividends not currently declared or paid, but which would have been payable under the redemption features had they been still accrued and unpaid at the redemption date
(See Note 8).

Comprehensive Net (Loss) Profit Components of comprehensive (loss) profit include net (loss) profit and
unrealized gains (loss) on available-for-sale securities, net of tax. Comprehensive (loss) profit is presented in the statements of operations and comprehensive net (loss) profit.

Net (Loss) Profit Per Common Share Basic net (loss) profit per common share is calculated by dividing net (loss) profit attributable
to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net (loss) profit per common share is calculated by dividing net (loss) profit attributable to common stockholders by the weighted average
number of common shares and other dilutive securities outstanding during the period. Dilutive potential common shares resulting from the assumed exercise of outstanding stock options and warrants are determined based on the treasury stock method.
Dilutive potential common shares resulting from the assumed conversion of convertible preferred stock are determined based on the as-converted method.

The following table provides each of the inputs to the calculations of basic and diluted net (loss) profit attributable to common stockholders per share for the three and nine months ended June 30, 2007 and 2006.



|                                                                                             |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------------------------------------------------------------- |  | ---------------------------------------- | ------ | - | ------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                             |  | Three Months EndedJune 30,               |        |   | Nine Months EndedJune 30, |  
|                                                                                             |  | 2007                                     |        |   | 2006                      |   |        | 2007 |  |   | 2006   |  
|                                                                                             |  | (In thousands, except per share amounts) |       
|Numerator:                                                                                   |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Net loss attributable to common stockholders                                                 |  | $                                        | (7,067 | ) |                           | $ | (4,402 | )    |  | $ | (5,188 | ) |  | $ | (8,701 | )
|                                                                                             |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Denominator:                                                                                 |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Weighted average common shares outstanding used in calculation of basic net loss per share   |  |                                          | 17,558 |   |                           |   | 10,495 |      |  |   | 12,920 |   |  |   | 10,448 |  
|Effect of dilutive securities:                                                               |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Common stock options                                                                         |  |                                          |       |   |                           |   |       |      |  |   |       |   |  |   |       |  
|Preferred Shares                                                                             |  |                                          |       |   |                           |   |       |      |  |   |       |   |  |   |       |  
|Preferred stock warrants                                                                     |  |                                          |       |   |                           |   |       |      |  |   |       |   |  |   |       |  
|                                                                                             |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Weighted average common shares outstanding used in calculation of diluted net loss per share |  |                                          | 17,558 |   |                           |   | 10,495 |      |  |   | 12,920 |   |  |   | 10,448 |  
|                                                                                             |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Net loss attributable to common stockholders per share:                                      |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Basic                                                                                        |  | $                                        | (0.40  | ) |                           | $ | (0.42  | )    |  | $ | (0.40  | ) |  | $ | (0.83  | )
|                                                                                             |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Diluted                                                                                      |  | $                                        | (0.40  | ) |                           | $ | (0.42  | )    |  | $ | (0.40  | ) |  | $ | (0.83  | )
|                                                                                             |  |                                          |        |   |                           |   |        |      |  |   |        |   |  |   |        |  

The following table summarizes the securities outstanding at the end of each period with the
potential to become common stock that have been excluded from the computation of diluted net loss (profit) attributable to common stockholders per share, as their effect would have been anti-dilutive.



|                                 |  |                |  |      
|-------------------------------- |  | -------------- |  | -----
|                                 |  | June 30,      
|                                 |  | 2007           |  | 2006 
|                                 |  | (In thousands)
|Preferred shares                 |  |               |  | 4,192
|Preferred stock warrants         |  |               |  | 1,150
|Options to purchase common stock |  | 2,442          |  | 2,410
|                                 |  |                |  |      
|Total                            |  | 2,442          |  | 7,752
|                                 |  |                |  |      



12



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



Segment Reporting Operating segments are identified as components of an
enterprise about which separate discrete financial information is available for evaluation by the chief operating decision-maker, or decision-making group, in making decisions regarding resource allocation and assessing performance. The Company,
which uses financial information in determining how to allocate resources and assess performance, has determined that it operates in one segment, which focuses on developing nucleoside analog drugs for the treatment of viral infections.

Recently Issued Accounting Standards In July 2006, the FASB issued FASB interpretation No. 48, Accounting for
Uncertainty in Income Taxes (FIN 48). FIN 48 clarifies the accounting for income taxes by prescribing a minimum probability threshold that a tax position must meet before a financial statement benefit is recognized. The minimum
threshold is defined in FIN 48 as a tax position that, based solely on its technical merits, is more likely than not to be sustained upon examination by the applicable taxing authority. The tax benefit to be recognized is measured as the largest
amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. FIN 48 must be applied to all existing tax positions upon initial adoption. The cumulative effect of applying FIN 48 at adoption, if any, is to
be reported as an adjustment to opening retained earnings for the year of adoption. FIN 48 is effective for fiscal years beginning after December 15, 2006, although early adoption is permitted. The adoption of FIN 48 is not expected to have a
material impact on the Company.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements
(SFAS 157). This standard defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. SFAS 157 is effective for financial
statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. The adoption of SFAS 157 is not expected to have a material impact on the Company.

On February 15, 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, including an
amendment of FASB Statement No. 115 (SFAS 159), was issued. SFAS 159 permits companies to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at
fair value and establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. SFAS 159 will be effective for fiscal
years beginning after November 15, 2007. The Company is currently evaluating the impact this standard would have on its financial statements.

3.
ACCRUED EXPENSES

Accrued expenses consisted of the following:



|                                |  |                   |           |                     |   |          
|------------------------------- |  | ----------------- | --------- | ------------------- | - | ---------
|                                |  | As ofJune 30,2007 |           | As of Sept. 30,2006
|Accrued compensation            |  | $                 | 654,904   |                     | $ | 429,454  
|Accrued accounting fees         |  |                   | 67,500    |                     |   | 290,000  
|Accrued legal fees              |  |                   | 1,009,098 |                     |   | 377,838  
|Accrued license fees            |  |                   | 195,000   |                     |   | 390,000  
|Accrued clinical trial expenses |  |                   | 1,283,222 |                     |   | 114,348  
|Other accrued expenses          |  |                   | 292,883   |                     |   | 453,385  
|                                |  |                   |           |                     |   |          
|                                |  | $                 | 3,502,607 |                     | $ | 2,055,025
|                                |  |                   |           |                     |   |          



13



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



4. CONTRACT REVENUE AGREEMENTS

The following is a reconciliation between cash payments received and receivable under contract revenue agreements and contract revenue reported:



|                         |  |                            |     |      |                            |      |      |  |   |        |   |  |   |        |  
|------------------------ |  | -------------------------- | --- | ---- | -------------------------- | ---- | ---- |  | - | ------ | - |  | - | ------ | -
|                         |  | Three Months EndedJune 30, |     |      | Nine Months Ended June 30, |     
|                         |  | 2007                       |     | 2006 |                            |      | 2007 |  |   | 2006   |  
|                         |  | (in thousands)             |    
|Cash received/receivable |  | $                          |    |      | $                          | 375  |      |  | $ | 12,925 |   |  | $ | 2,173  |  
|Deferred                 |  |                            |    |      |                            | (375 | )    |  |   | (375   | ) |  |   | (2,125 | )
|Amortization             |  |                            | 464 |      |                            | 514  |      |  |   | 1,495  |   |  |   | 4,836  |  
|                         |  |                            |     |      |                            |      |      |  |   |        |   |  |   |        |  
|Revenues                 |  | $                          | 464 |      | $                          | 514  |      |  | $ | 14,045 |   |  | $ | 4,884  |  
|                         |  |                            |     |      |                            |      |      |  |   |        |   |  |   |        |  

The Company recorded revenue from the collaboration agreement with Roche comprising 100.0%, 99.9%,
99.7% and 32.6% of total revenue in the three months ended June 30, 2007 and 2006, and the nine months ended June 30, 2007 and 2006, respectively. The Company recorded revenue from the collaboration agreement with Incyte Corporation
(Incyte) comprising 0.0%, 0.0%, 0.0% and 66.4% of total revenue in the three months ended June 30, 2007 and 2006, and the nine months ended June 30, 2007 and 2006, respectively. No other customer accounted for 10% or more of
the Companys total revenue in the periods presented herein.

Roche In October, 2004, the Company entered into a
collaboration and license agreement with Roche to develop PSI-6130, PSI-6130 pro-drugs and chemically related nucleoside polymerase inhibitors for all indications, including the treatment of chronic HCV infections. Roche paid the Company an up-front
payment of $8.0 million and has agreed to pay future research and development costs. The up-front payment has been recorded as deferred revenue and is being amortized over the estimated development period. Roche has also agreed to make milestone and
commercialization payments to the Company for PSI-6130 and its pro-drugs, the lead nucleoside compound of the collaboration, assuming successful development and marketing in Roches territories. The portion of the above payments recorded as
deferred revenue on the Companys balance sheets as of June 30, 2007 and September 30, 2006 was $8,047,558 and $9,168,111, respectively.

In addition, the Company will receive royalties paid as a percentage of total annual net product sales, if any, and the Company will be entitled to receive one time performance payments should net sales from the
product exceed specified thresholds.

The Company granted Roche worldwide rights, excluding Latin America and Korea, to PSI-6130 and its
related compounds. The Company retained certain co-promotion rights in the United States. The Company will be required to pay to Roche royalties on net product sales, if any, in the territories the Company has retained. Roche will fund research
related to the collaboration. Roche will fund and the Company will be responsible for preclinical work, the Investigational New Drug (IND) filing, and the proof-of-concept clinical trial, while Roche will manage other preclinical studies
and future clinical development. Roche has reimbursed the Company $1,487,450 and $2,767,780 in the three and nine months ended June 30, 2007, respectively, and $1,608,761 and $3,758,103 in the three and nine months ended June 30, 2006,
respectively, under the agreement.

The agreement will terminate once there are no longer any royalty or payment obligations. Additionally,
Roche may terminate the agreement in whole or in part by providing six months written notice to the Company. Otherwise, either party may terminate the agreement in whole or in part in connection with a material breach of the agreement by the other
party that is not timely cured. In the event of termination, Roche must assign or transfer to the Company all regulatory filings, trademarks, patents, preclinical and clinical data related to this collaboration.

In conjunction with the agreement, Roche purchased 400,000 shares of the Companys Series R redeemable convertible preferred stock and received
warrants to purchase up to an additional 470,588 shares of Series R-1 redeemable convertible preferred stock for $4.0 million. These shares and warrants were initially recorded at fair value for financial reporting purposes. The 400,000 shares of
Series R redeemable convertible preferred stock were converted into 266,666 shares of the Companys common stock on May 2, 2007 when the Company completed an initial public offering of its common stock, and the related warrants expired
without exercise on October 26, 2006.



14



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



Incyte Corporation In September 2003, the Company entered into a collaborative
and license agreement with Incyte to develop and commercialize DFC for the treatment of HIV. The Company received an upfront payment of $6.25 million as a license fee, partial reimbursement for past development study and patent costs and in-process
research and development. The upfront payment and related license and other direct costs had been amortized over the estimated time to Food and Drug Administration (FDA) approval of the drug, which coincided with the period over which
the Company was to provide advisory services related to the development and regulatory approval of the drug.

On April 3, 2006, Incyte
announced its decision to discontinue its development of DFC. Along with this decision, Incyte terminated the collaborative and license agreement it entered into with Pharmasset and returned its rights related to DFC to the Company. Since the
upfront payment noted above was non-refundable, the termination of the collaborative and license agreement by Incyte resulted in immediate recognition of the remaining deferred revenue (relating to this upfront payment) as revenue. The Company is
analyzing the preclinical and clinical data on DFC generated by Incyte. Based on the Companys preliminary review of the data provided to it, the Company believes further analysis of the merits of continuing to develop DFC is warranted.

Under the agreement, the Company was to have received milestone payments and royalties on sales of the approved product. Incyte was
responsible for all clinical development, patent and commercialization costs. As a result of this termination, the Company will no longer be eligible to receive milestone payments or royalties from Incyte with respect to DFC, and the Company will be
solely responsible for any additional expenses that it may incur in connection with the development of DFC.

5. STOCK PLANS

The Companys 1998 Stock Plan (the 1998 Plan) was originally approved and adopted by our board of directors and approved by our
stockholders on December 21, 1998. Our board of directors and stockholders approved an amendment to the 1998 Plan on July 14, 2000 to increase the number of shares available under the plan from 1,000,000 to 1,333,333, an amendment on
August 4, 2004 to increase the number of shares available under the plan from 1,333,333 to 2,450,348 and an amendment on May 24, 2006 to increase the number of shares available under the plan from 2,450,348 to 3,517,015. The purpose of the
1998 Plan is to provide an incentive to officers, directors, employees, independent contractors and to other persons who provide significant services to the Company. Upon the closing of the initial public offering, which occurred on May 2,
2007, the Company adopted the 2007 Equity Incentive Plan (the 2007 Plan). The 2007 Plan makes available up to 1,166,381 shares of the Companys common stock for the grant of stock options, stock appreciation rights, restricted
stock, deferred stock, restricted stock units, performance shares, phantom stock and similar types of stock awards as well as cash awards. Options granted under the 2007 Plan may be either incentive stock options, as defined under
Section 422 of the Code or nonstatutory stock options. Options granted under the 2007 Plan shall be at per share exercise prices equal to the fair values of the shares on the dates of grant. The 2007 Plan will terminate in fiscal 2017 unless it
is extended or terminated earlier pursuant to its terms. Generally, options granted under these plans have a contractual life of 10 years and vest pro rata over a four (4) year term. A summary of the Companys stock option activity during
the nine months ended June 30, 2007 is as follows:



15



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



|                                          |  |                 |   |  |                                |     
|----------------------------------------- |  | --------------- | - |  | ------------------------------ | ----
|                                          |  | Number ofShares |   |  | Weighted AverageExercise Price
|OutstandingSeptember 30, 2006            |  | 2,375,983       |   |  | $                              | 3.53
|Granted (unaudited)                       |  | 317,067         |   |  | $                              | 4.02
|Exercised (unaudited)                     |  |                |   |  |                                |    
|Forfeited (unaudited)                     |  | (30,192         | ) |  | $                              | 3.84
|                                          |  |                 |   |  |                                |     
|                                          |  |                
|OutstandingDecember 31, 2006 (unaudited) |  | 2,662,858       |   |  | $                              | 3.59
|Granted (unaudited)                       |  | 140,000         |   |  | $                              | 4.50
|Exercised (unaudited)                     |  | (310,028        | ) |  | $                              | 2.84
|Forfeited (unaudited)                     |  |                |   |  |                                |    
|                                          |  |                 |   |  |                                |     
|                                          |  |                
|OutstandingMarch 31, 2007 (unaudited)    |  | 2,492,830       |   |  | $                              | 3.72
|Granted (unaudited)                       |  | 95,165          |   |  | $                              | 8.58
|Exercised (unaudited)                     |  | (78,108         | ) |  | $                              | 3.51
|Forfeited (unaudited)                     |  | (67,603         | ) |  | $                              | 3.77
|                                          |  |                 |   |  |                                |     
|                                          |  |                
|OutstandingJune 30, 2007 (unaudited)     |  | 2,442,284       |   |  | $                              | 3.92
|                                          |  |                 |   |  |                                |     
|ExercisableSeptember 30, 2006            |  | 1,125,997       |   |  | $                              | 3.75
|                                          |  |                 |   |  |                                |     
|ExercisableDecember 31, 2006 (unaudited) |  | 1,268,226       |   |  | $                              | 3.74
|                                          |  |                 |   |  |                                |     
|ExercisableMarch 31, 2007 (unaudited)    |  | 1,113,185       |   |  | $                              | 3.96
|                                          |  |                 |   |  |                                |     
|ExercisableJune 30, 2007 (unaudited)     |  | 1,158,346       |   |  | $                              | 4.20
|                                          |  |                 |   |  |                                |     

The range of exercise prices of options outstanding at June 30, 2007 was $1.50 to $9.00. The
weighted average remaining contractual life of options outstanding at June 30, 2007 was 7.47 years. The total intrinsic value of options exercised during the nine months ended June 30, 2007 was $651,698. The Company recognized compensation
expense of $797,726, $1,931,010, $101,971 and $255,723 in the three and nine months ended June 30, 2007, and the three and nine months ended June 30, 2006, respectively, related to options issued to non-employees and employees. At
June 30, 2007 and September 30, 2006, $4,413,441 (including $2,342,161 resulting from the adoption of SFAS 123R) and $1,423,167, respectively, of deferred stock-based compensation expense related to employee stock options remained
unamortized.



|                  |  |                                 |            |                                                      |      |                                |   |                   |  |                                |  |   |     
|----------------- |  | ------------------------------- | ---------- | ---------------------------------------------------- | ---- | ------------------------------ | - | ----------------- |  | ------------------------------ |  | - | ----
|                  |  | Outstanding as of June 30, 2007 |            | Exercisable as of June 30, 2007                     
|Number of Options |  | Exercise Price                  |            | Weighted AverageRemainingContractual Life (in Years) |      | Weighted AverageExercise Price |   | Number of Options |  | Weighted AverageExercise Price
|141,667           |  | $                               | 1.50$2.99 |                                                      | 1.96 |                                | $ | 1.78              |  | 141,667                        |  | $ | 1.78
|1,892,118         |  | $                               | 3.00$4.49 |                                                      | 8.14 |                                | $ | 3.40              |  | 670,680                        |  | $ | 3.21
|53,833            |  | $                               | 4.50$5.99 |                                                      | 7.67 |                                | $ | 5.32              |  | 22,333                         |  | $ | 5.10
|235,000           |  | $                               | 6.00$7.49 |                                                      | 4.89 |                                | $ | 6.63              |  | 225,000                        |  | $ | 6.62
|119,666           |  | $                               | 7.50$9.00 |                                                      | 8.34 |                                | $ | 8.69              |  | 98,666                         |  | $ | 8.73

As of June 30, 2007, there were options to purchase 2,329,187 shares of the Companys
common stock outstanding that were either vested or expected to vest in the future, of which options to purchase 1,158,346 shares were currently exercisable, with weighted average exercise prices of $3.93 and $4.20 per share, aggregate intrinsic
values of $11,227,682 and $5,270,123, and weighted average remaining contractual terms of 7.41 and 6.38 years, respectively.



16



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



6. INCOME TAXES

The Companys effective tax rate for the three and nine months ended June 30, 2007 was 0%, as the Company expects to have a loss for the full tax year. The net deferred tax asset as of June 30, 2007
remains fully offset by a valuation allowance since it is more likely than not that such tax benefits will not be realized.

7. COMMITMENTS

On May 23, 2005, the Company entered into an operating lease for office and laboratory space through May 22, 2010, in
Princeton, New Jersey. Monthly lease payments began May 23, 2005. The Company also leases office space in Durham, North Carolina. Monthly lease payments began May 1, 2007 and end on April 1, 2009.

In January 2007, the Company entered into a capital lease for lab equipment with principal and interest payments of $14,044 due monthly through December
2008.

At June 30, 2007, future payments under capital leases and minimum payments under non-cancelable operating leases are as
follows:



|                                      |  |               |          |   |                 |   |          
|------------------------------------- |  | ------------- | -------- | - | --------------- | - | ---------
|                                      |  | June 30, 2007
|                                      |  | CapitalLease  |          |   | OperatingLeases
|Three months ended September 30, 2007 |  | $             | 42,131   |   |                 | $ | 226,121  
|Fiscal 2008                           |  |               | 168,526  |   |                 |   | 904,485  
|Fiscal 2009                           |  |               | 42,131   |   |                 |   | 871,505  
|Fiscal 2010                           |  |               |         |   |                 |   | 530,255  
|                                      |  |               |          |   |                 |   |          
|                                      |  |              
|Total minimum payments required       |  | $             | 252,788  |   |                 | $ | 2,532,366
|                                      |  |               |          |   |                 |   |          
|                                      |  |               |          |   |                 |   |          
|Less: Amounts representing interest   |  |               | (13,567  | ) |                 |   |          
|                                      |  |               |          |   |                 |   |          
|Minimum future payments of principal  |  | $             | 239,221  |   |                 |   |          
|Less: Current portion                 |  |               | (156,663 | ) |                 |   |          
|                                      |  |               |          |   |                 |   |          
|Long-term portion                     |  | $             | 82,558   |   |                 |   |          
|                                      |  |               |          |   |                 |   |          

8. REDEEMABLE STOCK AND WARRANTS, AND STOCKHOLDERS EQUITY (DEFICIT)

Redeemable Stock and WarrantsOn May 2, 2007, the closing date of the Companys initial public offering, and pursuant to the
amended and restated by-laws of the Company, the following conversions were completed:

Redeemable Convertible Preferred Stock. All
outstanding shares of redeemable convertible preferred stock (Series B, C, D and R) were converted into an aggregate of 2,432,569 shares of common stock as follows:



|                       |  |                       
|---------------------- |  | ----------------------
|Preferred Stock Series |  | Amount ofCommon Shares
|Series B Conversion    |  | 245,331               
|Series C Conversion    |  | 250,120               
|Series D Conversion    |  | 1,670,452             
|Series R Conversion    |  | 266,666               
|                       |  |                       
|                       |  | 2,432,569             
|                       |  |                       



17



---

##### Table of Contents

PHARMASSET, INC.

NOTES TO FINANCIAL STATEMENTS

(UNAUDITED)



In addition, holders of the Series D Redeemable convertible preferred stock were entitled to receive
quarterly dividends at a rate equal to 7.5% per annum of the purchase price per share. Such dividends accrued from February 4, 2006 through May 2, 2007, the closing date of the Companys initial public offering, and were paid out
in the form of 131,864 shares of common stock.

Redeemable Common Stock. All outstanding shares of redeemable common stock were
converted into 213,306 shares of common stock.

Stockholders Equity (Deficit)On May 2, 2007, the closing
date of the Companys initial public offering, and pursuant to the amended and restated by-laws of the Company, the following stock was converted and warrants were exercised:

Series A Convertible Preferred Stock. All outstanding shares of Series A convertible preferred stock were converted into an aggregate of 1,759,808
shares of common stock.

Exercise of WarrantsThe Series D-1 warrants were exercised in full in connection with the
Companys initial public offering on a net exercise basis, which resulted in the Company issuing 822,689 shares of common stock to the warrant holders.

9. SUBSEQUENT EVENT

During July 2007, Roche initiated long-term chronic toxicology studies as part
of its collaboration agreement with the Company for the development of R7128 for the treatment of HCV. Upon this initiation, Pharmasset received a $7.5 million milestone payment from Roche. The Company expects to immediately recognize all of this
milestone payment as revenue during the quarter ended September 30, 2007.



18



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis should be read together with our condensed financial statements and the related notes to those condensed financial statements included elsewhere in this Quarterly Report on
Form 10-Q and in our Registration Statement on Form S-1 (File No. 333-133907).

Overview

We are a clinical-stage pharmaceutical company committed to discovering, developing and commercializing novel drugs to treat viral infections. Our primary
focus is on the development of oral therapeutics for the treatment of hepatitis B virus (HBV), hepatitis C virus (HCV) and human immunodeficiency virus (HIV). We currently have three product candidates: Clevudine,
expected to enter Phase 3 registration clinical trials for the treatment of HBV; R7128, a pro-drug of PSI-6130, in a Phase 1 clinical trial for the treatment of HCV through a collaboration with F. Hoffmann-LaRoche Ltd. and Hoffmann-La Roche Inc.
(collectively, Roche); and Racivir, which has completed a Phase 2 clinical trial for the treatment of HIV. Additionally, we are evaluating the efficacy and safety of DFC for the treatment of HIV following the completion of a Phase 2b clinical trial.
Our research and development efforts focus on a class of compounds known as nucleoside analogs, which act to inhibit the natural enzymes required for viral replication. We are applying our expertise in nucleoside chemistry to the discovery and
development of additional antiviral therapeutics.

Clevudine is an oral, once-daily pyrimidine nucleoside analog that we are developing for
the treatment of HBV. We licensed clevudine from Bukwang, a Korean pharmaceutical company. Bukwang received final product approval from Korean regulators in December 2006 and commercially launched clevudine in the Korean market in February 2007
under the brand name Levovir. In two completed Korean Phase 3 clinical trials in 337 patients, Studies 301 and 302, clevudine demonstrated the ability to significantly reduce HBV viral load in patients to undetectable levels and normalized liver
enzyme levels. Furthermore, in Study 302, 16% of the e-antigen negative patients who had received clevudine demonstrated a sustained virologic response (SVR) 24 weeks after stopping therapy, versus 0% of the patients who had received the
placebo. In March 2006, Bukwang completed Study 303, a Korean open-label follow-on study of clevudine in 55 HBV patients, including 15 e-antigen negative patients and who had not been previously exposed to antiviral therapies, referred to as
treatment-naïve patients. The results of Study 303 are consistent with the results of Studies 301 and 302 in terms of significantly reducing HBV viral load in patients to undetectable levels and normalizing liver enzyme levels. Additionally, in
Study 303, 80% of e-antigen negative patients sustained a virologic response that was undetectable 12 weeks after completing the 48-week course of therapy.

We expect to initiate two Phase 3 clinical trials of clevudine for registration in the Americas and Europe during the third calendar quarter of 2007. The clevudine registration studies include two 48-week Phase 3
clinical trials designed to test the superiority of once-daily doses of Clevudine 30mg over Hepsera 10mg (adefovir) on predetermined primary and secondary endpoints. Study 305 will be conducted in approximately 376 hepatitis B e-antigen positive
patients, and Study 306 will be conducted in approximately 480 hepatitis B e-antigen negative patients. The primary endpoint of these registration studies is expected to be a composite endpoint measuring the percentage of patients with undetectable
HBV DNA (less than 300 copies/ml) and the normalization of liver enzyme levels at 48 weeks on therapy. We plan to continue the clevudine Phase 3 studies from week 48 to week 96 to gather additional safety and efficacy data, as well as assess
clevudines SVR rate for HBV.

In October 2006, Roche and we initiated a Phase 1 clinical trial with R7128 designed to assess the
safety and pharmacokinetics of R7128 in healthy volunteers and HCV-infected patients, as well as provide antiviral efficacy data following 14 days of monotherapy in HCV-infected patients. We currently anticipate that the data from this study will be
available in the second half of calendar 2007, and we anticipate the initiation of a Phase 2 combination study of R7128 with Pegasys and Copegus in the second calendar quarter of 2008. Further testing will be required to provide enough evidence
regarding safety and efficacy to support an application with the FDA in the future. In November 2005, Roche and we initiated a clinical trial outside the United States in healthy human volunteers to assess the safety and pharmacokinetics of orally
administered PSI-6130. In this study, single oral doses of PSI-6130 were generally well-tolerated with no serious adverse events in doses up to 3,000 mg and achieved bioavailability and pharmacokinetic properties that are likely to be associated
with antiviral activity in people infected with HCV. We believe that R7128, a pro-drug of PSI-6130, may be able to achieve similar results at relatively lower doses.

Racivir is an oral, once-daily deoxycytidine nucleoside analog that we are developing as an HIV therapy for use in combination with other approved HIV drugs. In a recently completed Phase 2 clinical trial, for the
subset of patients carrying



19



---

##### Table of Contents

the M184V mutation and less than three thymidine analog mutations, replacing lamivudine with Racivir in their existing
combination therapies caused a mean decrease in plasma HIV RNA of 0.7 log (80% reduction) in the second week of treatment. Twenty-eight percent of these patients achieved an undetectable level of virus (less than 400 copies per milliliter) and 64%
of these patients achieved at least a 0.5 log decrease (68% reduction) in plasma HIV RNA.

DFC is an oral, once-daily deoxycytidine
nucleoside analog that we are evaluating for the treatment of HIV. We had been developing DFC in collaboration with Incyte Corporation (Incyte) until April 2006 when Incyte terminated our collaborative and license agreements and returned
its rights related to DFC to us. We are analyzing the preclinical and clinical data on DFC generated by Incyte. Based on our preliminary review of the data provided to us, we believe further analysis of the merits of continuing to develop DFC is
warranted.

Results of all prior clinical trials do not provide enough evidence to support a New Drug Application (NDA) filing
with the FDA and additional trials will be needed. Results of all of our ongoing trials and any future trials we may conduct may not corroborate earlier results.

We have incurred substantial operating losses since our inception because we have devoted substantially all of our resources to our research and development activities and have not generated any revenue from the sale
of approved drugs. As of June 30, 2007, we had an accumulated deficit of $55.5 million. We expect our operating losses to increase for at least the next several years as we continue to pursue the clinical development of clevudine, Racivir
and our other product candidates, and as we expand our discovery and development pipeline. We expect our compensation expense to increase in the future as we implement our planned increase in the number of our employees.

We have funded our operations primarily through the sale of equity securities, payments received under collaboration agreements, government grants and
interest earned on investments. We expect to continue to fund our operations over the next several years through the net proceeds of our initial public offering completed on May 2, 2007, our existing cash resources, potential future milestone
payments that we expect to receive from Roche if certain conditions are satisfied, interest earned on our investments and additional capital to be raised through public or private equity offerings or debt financings. We will require significant
additional financing in the future to fund our operations. Additional financing may not be available on acceptable terms, if at all. As of June 30, 2007, we had approximately $65.3 million of cash and cash equivalents and approximately
$1.3 million of short-term investments.

Revenue

All of our product candidates are currently in development, and, therefore, we do not expect to generate any direct revenue from drug product sales for at least the next several years, if at all. Our revenues to date
have been generated primarily from milestone payments under our collaboration agreements, license fees, research funding and grants. We currently have one collaboration agreement with Roche for the development of PSI-6130, its pro-drugs and related
compounds. We entered into our collaboration agreement with Roche in October 2004. Roche subsequently paid us an up-front payment of $8.0 million. Pursuant to the terms of our collaboration agreement with Roche, we received a $7.5 million milestone
payment during the three months ended December 31, 2006 and a $5.0 million milestone payment during the three months ended March 31, 2007. As of June 30, 2007, we had received an aggregate of $25.5 million in payments under the
Roche collaboration agreement, including research funding and related fees as well as up-front and milestone payments.

Under the current
terms of the Roche collaboration agreement, if we succeed in obtaining all of the regulatory approvals specified in the agreement for PSI-6130 or a pro-drug of PSI-6130, including R7128, as of June 30, 2007 the maximum future development and
commercialization milestone payments payable to us are $122.5 million. During July 2007, Roche initiated long-term chronic toxicology studies as part of its collaboration agreement with us for the development of R7128 for the treatment of HCV. Upon
this initiation, Pharmasset received a $7.5 million milestone payment from Roche. We expect to immediately recognize all of this milestone payment as revenue during the quarter ended September 30, 2007.

Receipt of any additional milestone payments depends on many factors, some of which are beyond our control. We cannot assure you that we will receive any
of these future payments. Additional milestone funding may be payable to us if molecules in addition to PSI-6130 or its pro-drugs are developed under the Roche agreement.

We expect our revenues for the next several years to be derived primarily from payments under our current collaboration agreement with Roche and any additional collaborations that we may enter into in the future. In
addition to the payments described above, we may receive future royalties on product sales, if any, under our collaboration agreement with Roche.



20



---

##### Table of Contents

Research and Development Expenses

Our research and development expenses consist primarily of salaries and related personnel expenses, fees paid to external service providers, up-front
payments under our license agreements, patent-related legal fees, costs of preclinical studies and clinical trials, drug and laboratory supplies and costs for facilities and equipment. We use external service providers to manufacture our product
candidates for clinical trials and for the majority of our preclinical and clinical development work. We charge all research and development expenses to operations as they are incurred. Our development activities are primarily focused on the
development of clevudine, Racivir, and R7128. We are responsible for all costs incurred in the future in the clinical development of clevudine for registration in the Americas, Europe and certain other territories, where we have the rights to
develop and commercialize clevudine, which we in-licensed from Bukwang. We are responsible for all costs incurred in the clinical development of Racivir, as well as the research costs associated with our other internal research programs. Under our
collaboration with Roche, Roche will fund the clinical development and commercialization of PSI-6130 and its pro-drugs, including R7128. Under this collaboration, Roche will reimburse us for all of the currently expected external expenses (up to
$4.5 million) associated with, and we will be responsible for, certain preclinical work, the Investigational New Drug (IND) filing, and the proof-of-concept clinical trial. Roche will fund all of the expenses of, and be responsible for,
other preclinical studies and future clinical development. We will continue to develop and retain worldwide rights to ongoing and future HCV programs unrelated to the PSI-6130 series of nucleoside polymerase inhibitors licensed to Roche. Incyte had
been funding the clinical development and commercialization of DFC, but since its return to us by Incyte, we are responsible for any additional expenses.

We are currently focused on advancing the clinical development of clevudine, Racivir, and R7128 (in collaboration with Roche). We anticipate that we will make determinations as to which programs to pursue and how much
funding to direct to each program on an ongoing basis. These determinations will be made in response to the scientific and clinical success of each product candidate, as well as an ongoing assessment as to the product candidates commercial
potential. In 2007, we expect to initiate and fund a Phase 3 clinical program for clevudine. We currently estimate it will cost approximately $73.0 million, excluding the internal personnel costs associated with conducting these two registration
trials, to progress clevudines clinical program to the filing of an NDA with the FDA. Additionally, in connection with the initiation of this Phase 3 clinical program, we anticipate triggering an obligation to make a milestone payment of $1.0
million to Bukwang. We do not believe, however, that it is possible at this time to accurately project total program-specific expenses through commercialization for clevudine or any of our other product candidates. There are numerous factors
associated with the successful commercialization of any of our drug candidates, including future trial design and various regulatory requirements, many of which cannot be determined with accuracy at this time based on our stage of development.
Product candidates that may appear promising at early stages of development may not reach the market for a number of reasons. Product candidates may be found ineffective or cause harmful side effects during clinical trials, may take longer to
progress through clinical trials than anticipated, may fail to receive necessary regulatory approvals and may prove impracticable to manufacture in commercial quantities at reasonable cost and with acceptable quality. The lengthy process of seeking
FDA approvals requires the expenditure of substantial resources. Any failure by us to obtain, or any delay in obtaining regulatory approvals could materially adversely affect our product development efforts. Because of these risks and uncertainties,
we cannot predict when or whether we will successfully complete the development of our product candidates or the ultimate product development cost or whether we will obtain any approval required by the FDA on a timely basis, if at all.

As we obtain results from clinical trials, we may elect to discontinue or delay preliminary studies or clinical trials for a product candidate or
development program in order to focus our resources on more promising product candidates or programs. We expect our research and development expenses to increase substantially as we continue the clinical development of clevudine and Racivir and as
we continue our research and development activities. The maximum aggregate milestone payments related to clevudine that we will have to pay to Bukwang if we succeed in obtaining all of the regulatory approvals and reach all marketing milestones
specified in our agreement with Bukwang are $24.0 million. Additionally, we may pay up to an aggregate of $3.9 million in future milestone payments related to development and regulatory events under our license agreement for dioxolane thymine
(DOT) with RFS Pharma LLC.

General and Administrative Expenses

General and administrative expenses consist primarily of compensation for employees in executive and operational functions, including accounting, finance,
legal, business development, investor relations, information technology and human resources. Other significant general and administration costs include facilities costs and professional fees for outside accounting and legal services, travel,
insurance premiums and depreciation. We expect general and administrative costs to increase significantly in connection with our planned growth. We anticipate increases in expenses associated with being a public company, including expenses relating
to directors and officers insurance, legal and accounting services, investor relations and other internal resource requirements arising from additional compliance and reporting obligations imposed by the federal securities laws and the
Sarbanes-Oxley Act of 2002, including Section 404, which requires managements assessment of internal controls, and the NASDAQ Stock Market LLC.



21



---

##### Table of Contents

Results of Operations

Three Months and Nine Months Ended June 30, 2007 and 2006

Revenues. Revenues were $0.5 million during
the three months ended June 30, 2007, consistent with revenues of $0.5 million during the same period a year ago. Revenues during each period reflected amortization of up-front and subsequent collaborative and license payments received from
Roche previously recorded as deferred revenue.

Revenues increased to $14.0 million during the nine months ended June 30, 2007 from
$4.9 million during the nine months ended June 30, 2006. This $9.1 million increase was due primarily to our receipt of milestone payments from Roche totaling $12.5 million during the first half of fiscal 2007. Included in the $4.9 million of
revenues in the year ago period were $3.2 million of revenue related to our license agreement with Incyte ($2.8 million of which represented accelerated recognition of deferred revenue caused by Incytes termination of this license agreement).

The following is a reconciliation between cash payments received and receivable under contract revenue agreements and contract revenue
reported:



|                         |  |                            |     |      |                           |      |      |  |   |        |   |  |   |        |  
|------------------------ |  | -------------------------- | --- | ---- | ------------------------- | ---- | ---- |  | - | ------ | - |  | - | ------ | -
|                         |  | Three Months EndedJune 30, |     |      | Nine Months EndedJune 30, |     
|                         |  | 2007                       |     | 2006 |                           |      | 2007 |  |   | 2006   |  
|                         |  | (in thousands)             |    
|Cash received/receivable |  | $                          |    |      | $                         | 375  |      |  | $ | 12,925 |   |  | $ | 2,173  |  
|Deferred                 |  |                            |    |      |                           | (375 | )    |  |   | (375   | ) |  |   | (2,125 | )
|Amortization             |  |                            | 464 |      |                           | 514  |      |  |   | 1,495  |   |  |   | 4,836  |  
|                         |  |                            |     |      |                           |      |      |  |   |        |   |  |   |        |  
|Revenues                 |  | $                          | 464 |      | $                         | 514  |      |  | $ | 14,045 |   |  | $ | 4,884  |  
|                         |  |                            |     |      |                           |      |      |  |   |        |   |  |   |        |  

Research and Development Expenses. Research and development expenses increased to $4.4
million during the three months ended June 30, 2007 from $3.1 million in the three months ended June 30, 2006. This net increase of $1.3 million consists primarily of a $0.9 million increase in Phase 3 registration clinical trial expenses
for clevudine (including $0.4 million for over-encapsulated adefovir, the comparator drug to be used in these Phase 3 clinical trials), and a $0.3 million increase of non-cash stock compensation expenses (primarily resulting from the adoption of
Statement of Financial Accounting Standards No. 123R, Share-Based Payment (SFAS 123R) on October 1, 2006).

Research and development expenses increased to $12.1 million during the nine months ended June 30, 2007 from $7.9 million in the nine months ended June 30, 2006. This net increase of $4.2 million consists primarily of a
$2.0 million increase in Phase 3 clinical trial expenses for clevudine, a $1.4 million increase in new drug discovery expenses and related laboratory operating expenses, $0.4 million in Phase 2 clinical trial expenses for Racivir,
$0.4 million in depreciation expense, and $0.7 million of non-cash stock compensation expenses (primarily resulting from the adoption of SFAS 123R on October 1, 2006). Partially offsetting these increases was a $0.7 million decrease in
licensing expenses, which included a one-time license agreement with RFS Pharma LLC for DOT, and accelerated amortization expense associated with the termination of the license agreement between us and Incyte during the nine months ended
June 30, 2006.

General and Administrative Expenses. General and Administrative expenses were $2.6 million during the three
months ended June 30, 2007, an increase of $0.7 million from $1.9 million in the three months ended June 30, 2006. The increase of $0.7 million was due primarily to non-cash stock compensation expenses of $0.4 million (resulting from the
adoption of SFAS 123R on October 1, 2006) and an increase in insurance expense of $0.2 million.

General and Administrative expenses
increased $0.8 million to $6.9 million during the nine months ended June 30, 2007 from $6.1 million in the nine months ended June 30, 2006. The increase of $0.8 million was due to an increase in non-cash stock compensation expenses of
$0.9 million (resulting from the adoption of SFAS 123(R) on October 1, 2006), increased compensation expenses of $0.3 million resulting from an increase in headcount, and an increase in insurance expense of $0.2 million. These increases were
partially offset by decreases in legal fees and relocation expenses totaling $0.6 million during the nine months ended June 30, 2007, compared to the 2006 period.

Investment Income. Investment income increased to $0.7 million during the three months ended June 30, 2007 from $0.4 million in the three months ended June 30, 2006, and increased to $1.5 million
during the nine months ended June 30, 2007 from $1.3 million in the nine months ended June 30, 2006. The increases were due to higher average invested cash balances during the three and nine month periods ended June 30, 2007, compared
to the 2006 periods.



22



---

##### Table of Contents

Preferred Stock Accretion. Preferred stock accretion was $1.2 million during the three months
ended June 30, 2007 and $0.3 million during the three months ended June 30, 2006, and $1.8 million in the nine months ended June 30, 2007 and $0.8 million in the nine months ended June 30, 2006. The accretion recorded during the
three months ended June 30, 2007 includes $1.0 million of accretion to bring the carrying amounts of the redeemable convertible preferred stock to their redemption values as of May 2, 2007, the date we completed our initial public offering
and converted all of our redeemable convertible preferred stock outstanding into common stock.

Liquidity and Capital Resources

From inception to June 30, 2007, we have funded our operations primarily through an initial public offering of our common stock, which was recently
completed on May 2, 2007, private placements of our equity securities, payments received under our collaboration agreements, and government grants. From inception to June 30, 2007, we have raised approximately $102.2 million in net
proceeds from sales of our equity securities, including $41.0 million from our recently completed initial public offering after deducting offering costs paid during fiscal 2007 and $39.0 million after deducting additional offering costs paid in
fiscal 2006. At June 30, 2007, we held approximately $65.3 million in cash and cash equivalents and approximately $1.3 million of short-term investments. We have invested a substantial portion of our available cash funds in investment
securities consisting of investment grade, marketable debt instruments of corporations, government agencies or financial institutions.

Net
cash used in operating activities was $2.5 million during the nine months ended June 30, 2007 and $11.1 million in the nine months ended June 30, 2006. The $8.6 million reduction in net cash used in operating activities during the current
year period, as compared to the year ago period was due primarily to increased revenues of $9.2 million resulting from the receipt of two milestone payments from Roche during the first half of fiscal 2007 totaling $12.5 million.

Net cash used in investing activities was $0.3 million during the nine months ended June 30, 2007, compared to net cash provided by such activities
of $8.6 million in the nine months ended June 30, 2006. Included in the net cash provided by investing activities in the year ago period were proceeds from the sale of investments of $10.8 million. Such investments were sold to fund our
operations. No such investments were sold during the current year period, as milestone payments received from Roche were used to fund such activities. The net cash provided by investing activities in the year ago period of $8.6 million also included
purchases of equipment and leasehold improvements of $2.2 million for our new lab and office space in Princeton, New Jersey.

Net cash
provided by financing activities was $41.9 million during the nine months ended June 30, 2007, compared to $0.1 million during the nine months ended June 30, 2006. The net cash provided by financing activities during the nine months ended
June 30, 2007 includes net proceeds from our initial public offering of $41.0 million after deducting offering costs paid during fiscal 2007 and $39.0 million after deducting additional offering costs paid in fiscal 2006, along with proceeds
from the exercise of stock options of $1.0 million.

Developing drugs, conducting clinical trials and commercializing products is expensive
and we will need to raise substantial additional funds to achieve our strategic objectives. Although we believe our cash resources as of June 30, 2007, together with anticipated payments under our existing collaboration agreements, will be
sufficient to fund our projected cash requirements for the next 18 months, we will require significant additional financing in the future to complete our clinical trials for clevudine and fund our other operations. Additional financing may not be
available on acceptable terms, if at all. Our future capital requirements will depend on many factors, including:



| |  |  | the progress and costs of our preclinical studies, clinical trials and other research and development activities;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | the scope, prioritization and number of our clinical trials and other research and development programs;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | the amount of revenues we receive under our collaboration agreements;
| | - |  | ---------------------------------------------------------------------



| |  |  | the costs of the development and expansion of our operational infrastructure;
| | - |  | -----------------------------------------------------------------------------



| |  |  | the costs and timing of obtaining regulatory approval of our product candidates;
| | - |  | --------------------------------------------------------------------------------



| |  |  | the ability of our collaborators to achieve development milestones, marketing approval and other events or developments under our collaboration agreements;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

| |  |  | the costs of filing, prosecuting, enforcing and defending patent claims and other intellectual property rights;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | the costs and timing of securing manufacturing arrangements for clinical or commercial production;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | the costs of establishing sales and marketing capabilities or contracting with third parties to provide these capabilities for us;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | the costs of acquiring or undertaking development and commercialization efforts for any future product candidates;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | the magnitude of our general and administrative expenses; and
| | - |  | -------------------------------------------------------------



| |  |  | any costs that we may incur under current and future licensing arrangements relating to our product candidates.
| | - |  | ---------------------------------------------------------------------------------------------------------------

Until we can generate significant continuing revenues, we expect to satisfy our future cash needs through payments received under our collaborations,
debt or equity financings, or by out-licensing other product candidates. We cannot be certain that additional funding will be available to us on acceptable terms, or at all. If funds are not available, we may be required to delay, reduce the scope
of, or eliminate one or more of our research or development programs or our commercialization efforts.

Critical Accounting Policies and Estimates

Our discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been
prepared in accordance with generally accepted accounting principles in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities and expenses
and related disclosures. We review our estimates on an ongoing basis. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Our actual results may differ
substantially from these estimates under different assumptions or conditions. Our significant accounting policies are described in more detail in Note 2 of the Notes to Financial Statements (unaudited) included in this Quarterly Report on Form 10-Q;
however, we believe that the following accounting policies are critical to the judgments and estimates used in the preparation of our financial statements.

Revenue Recognition

We recognize revenues in accordance with the Securities and Exchange Commission
(SEC) Staff Accounting Bulletin No. 104, Revenue Recognition (SAB No. 104). SAB No. 104 requires that four basic criteria must be met before revenue can be recognized: persuasive evidence of an
arrangement exists; delivery has occurred or services have been rendered; the fee is fixed or determinable; and collectibility is reasonably assured. Our revenues are primarily related to our collaboration agreements, and these agreements provide
for various types of payments to us, including non-refundable upfront license fees, research and development payments, milestones, and royalties.

Non-refundable payments received upon contract signing are recorded as deferred revenue and recognized as revenue as the related activities are performed. The period over which these activities are to be performed is based upon
managements estimate of the development period. Changes in managements estimate could change the period over which revenue is recognized. Payments for research funding are recognized as revenues as the related research activities are
performed. We will recognize revenue from non-refundable milestone payments when earned, provided that (i) the milestone event is substantive and its achievability was not reasonably assured at the inception of the agreement and (ii) we do
not have ongoing performance obligations. Any amounts received under the agreements in advance of performance are recorded as deferred revenue and recognized as revenue as we complete our performance obligations. Where we have no continuing
involvement under a collaborative arrangement, we record nonrefundable license fee revenue when we have the contractual right to receive the payment, in accordance with the terms of the license agreement, and record milestones upon appropriate
notification to us of achievement of the milestones by the collaborative partner.

Accrued Expenses

We are required to estimate accrued expenses as part of our process of preparing financial statements. This process involves estimating the level of
service performed on our behalf and the associated cost incurred in instances where we have not been invoiced or otherwise notified of actual costs. Examples of areas in which subjective judgments may be required include costs associated with
services provided by contract organizations for preclinical development, clinical trials and manufacturing of clinical materials. We account for expenses associated with these external services by determining the total cost of a given study based on
the terms of the related contract. We accrue for costs incurred as the services are being



24



---

##### Table of Contents

provided by monitoring the status of the trials and the invoices received from our external service providers. In the
case of clinical trials, the estimated cost normally relates to the projected costs of treating the patients in our trials, which we recognize over the estimated term of the trial according to the number of patients enrolled in the trial on an
ongoing basis, beginning with patient enrollment. As actual costs become known to us, we adjust our accruals. To date, the number of clinical trials and related research service agreements has been relatively limited and our estimates have not
differed significantly from the actual costs incurred. We expect, however, as clinical trials for clevudine, Racivir and R7128, that our estimated accruals for clinical and research services will be more material to our operations in future periods.

Stock-based Compensation

We
account for stock-based employee compensation arrangements in accordance with the provisions of SFAS 123R. SFAS 123R requires companies to recognize stock compensation expense for awards of equity instruments to employees based on grant-date
fair value of those awards (with limited exceptions). We adopted SFAS 123R using the modified prospective method, which results in recognition of compensation expense for all share-based awards granted or modified after October 1, 2006 as well
as all unvested awards outstanding at the date of adoption. The cost is recognized as compensation expense over the life of the instruments, based upon the grant-date fair value of the equity or liability instruments issued. Prior to October 1,
2006, we accounted for stock-based employee compensation arrangements in accordance with the provisions of Accounting Principles Board Opinion No. 25,  Accounting for Stock Issued to Employees  (APB 25) and
related interpretations and had adopted the pro forma disclosure option for stock-based employee compensation under SFAS No. 123,  Accounting for Stock-Based Compensation  (SFAS No. 123). Stock options
granted to consultants are periodically valued as they vest in accordance with EITF 96-18,  Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or
Services, using a Black-Scholes option pricing model. The fair value of our employee and director options was estimated at the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions.



|                                               |  |                            |        |                           |   |        |  |      |        |  |   |       
|---------------------------------------------- |  | -------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                               |  | Three Months EndedJune 30, |        | Nine Months EndedJune 30,
|                                               |  | 2007                       |        | 2006                      |   | 2007   |  | 2006
|Risk free interest rate                        |  |                            | 4.60%  |                           |   | 4.77%  |  |      | 4.55%  |  |   | 4.77% 
|Expected dividend yield                        |  |                            | 0.00%  |                           |   | 0.00%  |  |      | 0.00%  |  |   | 0.00% 
|Expected lives (years)                         |  |                            | 5.31   |                           |   | 5.00   |  |      | 5.93   |  |   | 5.00  
|Expected volatility                            |  |                            | 55.07% |                           |   | 53.08% |  |      | 54.33% |  |   | 53.08%
|Weighted-average fair value of options granted |  | $                          | 4.65   |                           | $ | 1.98   |  | $    | 2.73   |  | $ | 1.98  

Recently Issued Accounting Standards

In July 2006, the FASB issued FASB interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48
clarifies the accounting for income taxes by prescribing a minimum probability threshold that a tax position must meet before a financial statement benefit is recognized. The minimum threshold is defined in FIN 48 as a tax position that, based
solely on its technical merits, is more likely than not to be sustained upon examination by the applicable taxing authority. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of
being realized upon ultimate settlement. FIN 48 must be applied to all existing tax positions upon initial adoption. The cumulative effect of applying FIN 48 at adoption, if any, is to be reported as an adjustment to opening retained earnings for
the year of adoption. FIN 48 is effective for fiscal years beginning after December 15, 2006, although early adoption is permitted. The adoption of FIN 48 is not expected to have a material impact on us.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS 157). This standard defines fair
value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. SFAS 157 is effective for financial statements issued for fiscal years beginning after
November 15, 2007 and interim periods within those fiscal years. The adoption of SFAS 157 is not expected to have a material impact on us.

On February 15, 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, including an amendment of FASB Statement No. 115 (SFAS 159), was issued.
SFAS 159 permits companies to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value and establishes presentation and disclosure requirements designed to
facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. SFAS 159 will be effective for fiscal years beginning after November 15, 2007. We are currently evaluating the
impact this standard would have on our financial statements.



25



---

##### Table of Contents

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Interest Rate Risk

We invest our excess cash in high quality, interest-bearing securities. The primary objective of
our investment activities is to preserve principal while at the same time maximizing yields without significantly increasing risk. To achieve this objective, we invest in highly liquid and high quality marketable debt instruments of corporations,
government agencies or financial institutions with maturities of less than two years. There have been no material changes to the information regarding our exposure to interest rate risk included in our Registration Statement on Form S-1 declared
effective by the SEC on April 26, 2007.

Foreign Currency Exchange Rate Risk

We may be subject to exposure to fluctuations in foreign exchange rates in connections with service agreements. To date, the effect of the exposure to
these fluctuations in foreign exchange rates has not been material, and we do not expect it to be material in the foreseeable future. We do not hedge our foreign currency exposures and have not used derivative financial instruments for speculation
or trading purposes.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Evaluation of Disclosure
Controls and Procedures

Our management, with the participation of our chief executive officer and chief financial officer, evaluated the
effectiveness of our disclosure controls and procedures as of June 30, 2007. The term disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (Exchange
Act) means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in the SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the
reports that it files or submits under the Exchange Act is accumulated and communicated to the companys management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required
disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the
cost-benefit relationship of possible controls and procedures. Based on the evaluation of our disclosure controls and procedures as of June 30, 2007, our chief executive officer and chief financial officer concluded that, as of such date, our
disclosure controls and procedures were effective at a reasonable assurance level.

Changes in Internal Control Over Financial Reporting

In connection with the audits of our financial statements for the years ended December 31, 2003 and 2004, the nine months ended
September 30, 2005 and the year ended September 30, 2006, we and our auditors concluded that we did not maintain effective controls over the timely identification, evaluation and accurate resolution of non-routine and complex accounting
matters, specifically related to equity and revenue transactions, and over the process of including complete and appropriate presentation of items required by accounting principles generally accepted in the United States in the financial statements
and notes thereto. In our judgment and the judgment of our auditors, this constituted a material weakness in our internal controls under the standards established by the Public Company Accounting Oversight Board. To remedy this weakness, during June
2007 we hired a financial reporting specialist to (1) help us maintain effective controls over the timely identification, evaluation and accurate resolution of non-routine and complex accounting matters, specifically related to equity and
revenue transactions, and (2) help us complete and appropriately present items required by GAAP in our financial statements and notes thereto.

There were no other changes in the Companys internal control over financial reporting during the three months ended June 30, 2007 that has materially affected, or is reasonably likely to materially affect our internal control
over financial reporting.



26



---

##### Table of Contents

PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

We are not a party to any
material legal proceedings.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

Risks Related to Our Business

Risks Related to Drug Discovery, Development and Commercialization

We are subject to significant regulatory requirements, which could delay, prevent or limit our ability to market our product candidates, including clevudine, Racivir, R7128 and DFC.

Our research and development activities, preclinical studies, clinical trials, manufacturing and the anticipated marketing of our product candidates are
subject to extensive regulation by a wide range of governmental authorities in the United States, including the FDA and by comparable authorities in Europe and elsewhere. To date, none of our product candidates has been approved for sale by the FDA
or any foreign regulatory authority except clevudine, for which Bukwang has received marketing approval in Korea. Neither we nor our collaborators, independently or collectively, will be able to commercialize any of our product candidates until we
or they obtain FDA approval in the United States or approval by comparable regulatory agencies in Europe or other countries. To satisfy FDA or foreign regulatory approval standards for the commercial sale of our product candidates, we must, among
other requirements, demonstrate in adequate and well-controlled clinical trials that our product candidates are safe and effective. We, Institutional Review Boards (IRBs), the FDA or applicable foreign regulatory authorities could suspend the
clinical trials of a drug candidate at any time if there is a concern that the patients participating in such clinical trials are being exposed to unacceptable health risks or for other reasons. Adverse side effects of a product candidate on
patients in a clinical trial could result in the FDA or foreign regulatory authorities refusing to approve a particular drug candidate for any and all indications of use.

We have conducted initial preclinical studies and early-stage clinical trials of Racivir, PSI-6130, R7128 and DFC. These trials were not primarily designed to demonstrate the efficacy of Racivir, PSI-6130, R7128 or
DFC as therapeutic agents, but rather to collect data on safety and assist in determining the appropriate dose. Even if our product candidates achieve positive results in preclinical and early clinical trials, similar results may not be observed in
subsequent trials and results may not prove to be statistically significant or demonstrate safety and efficacy to the satisfaction of the FDA or other regulatory agencies.

The FDA also regulates the manufacturing facilities of our third-party manufacturers. Prior to approval, the FDA inspects manufacturing facilities to
ensure compliance with current Good Manufacturing Practices (cGMP), including quality control and record-keeping measures. Post-approval, the FDA and certain state agencies subject these facilities to unannounced inspections to ensure
continued compliance with cGMP. Failure to satisfy the pre-approval inspection or subsequent discovery of problems with a product, or a manufacturing or laboratory facility used by us or our collaborators, may result in an inability to receive
approval, recall of products, delay in approval or restrictions on the product or on the manufacturing post-approval, including a withdrawal of the drug from the market or suspension of manufacturing.

We will also require foreign regulatory approval with respect to the sale of our products outside of the United States. Foreign regulatory approval
processes include all of the risks associated with the FDA approval processes described above, as well as risks attributable to the satisfaction of local regulations in foreign jurisdictions. Approval by the FDA does not assure approval by foreign
regulatory authorities, and the fact that clevudine has been approved by Korean regulatory authorities does not mean that the FDA will approve clevudine. Many foreign regulatory authorities have different approval standards from those required by
the FDA and may impose additional testing requirements for our product candidates. Furthermore, international ethical review boards may cause the start dates of our clinical trials to be delayed pending their review of safety data, clinical
procedures, and comments provided by foreign regulatory authorities. We have had limited interaction with foreign regulatory authorities. We may not obtain foreign regulatory approvals on a timely basis, if at all. We may not be able to file for
foreign regulatory approvals and may not receive necessary approvals to commercialize our existing and future product candidates in any market.

The regulatory approval process is expensive, and the time required to complete clinical trials and for FDA and foreign regulatory approval processes is uncertain and typically takes many years. Our analysis of data obtained from our
preclinical and clinical trials is subject to confirmation and interpretation by different regulatory authorities who may have different views on the design, scope or results of our clinical trials, which could delay, limit or prevent regulatory
approval. Changes in the regulatory approval policy during the development period of any of our product candidates, changes in, or the enactment



27



---

##### Table of Contents

of, additional regulations or statutes, or changes in regulatory review practices for a submitted product application may
cause a delay in obtaining approval or result in the rejection of an application for regulatory approval. We could also encounter unanticipated delays or increased costs due to government regulation from future legislation or administrative action
or changes in FDA or foreign regulatory policies during the period of product development, clinical trials or regulatory review.

As a
result of the foregoing factors, our product candidates could require a significantly longer time to gain regulatory approval than expected, or may never gain approval. We cannot assure you that, even after expending substantial time and financial
resources, we will obtain regulatory approval for any of our product candidates. A delay or denial of regulatory approval could delay or prevent our ability to generate product revenues and to achieve profitability. Regulatory approval, if obtained,
may be made subject to limitations on the distribution of and indicated uses for which we may market a product, which could limit the size of the market for a product and adversely affect our potential product revenues.

Our product candidates must undergo rigorous clinical trials, the results of which are uncertain and could substantially delay or prevent us from bringing drugs to
market.

Before we can obtain regulatory approval for a product candidate, we must undertake extensive clinical trials in humans to
demonstrate safety and efficacy to the satisfaction of the FDA or other regulatory agencies. Clinical trials of new product candidates sufficient to obtain regulatory marketing approval are complex and expensive and take years to complete. In
addition, the results obtained in earlier-stage testing may not be indicative of results in future trials. For example, estimates of viral load reduction and activity against HBV, HCV and HIV obtained from preclinical studies and small-scale
clinical trials are not necessarily indicative of results that could be achieved in larger clinical trials. A number of companies in the pharmaceutical industry have suffered significant setbacks in advanced clinical trials, even after obtaining
promising results in earlier preclinical studies and clinical trials. We cannot assure you that we or our collaborators will successfully complete the planned clinical trials. Our collaborators or we may experience numerous unforeseen events during,
or as a result of, the clinical trial process that could delay or prevent us from receiving regulatory approval or commercializing our product candidates, including the following events:



| |  |  | our clinical trials may produce negative or inconclusive results, and we may decide, or regulators may require us, to conduct additional clinical and/or preclinical
studies or to abandon development programs;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | trial results may not meet the level of statistical significance required by the FDA or other regulatory agencies;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | we, IRBs, or regulators, may suspend or terminate clinical trials if the participating patients are being exposed to unacceptable health risks; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the effects of our product candidates on patients may not be the desired effects or may include undesirable side effects or other characteristics that may delay or
preclude regulatory approval or limit their commercial use.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We have limited experience in conducting clinical trials which could
impair our timing or ability to obtain regulatory approval for our product candidates.

We have limited experience in conducting
and managing the clinical trials necessary to obtain FDA approval or approval by other regulatory authorities. Our past clinical experience has been limited to a small number of drug candidates relating to a limited number of therapeutic areas. By
contrast, large and established pharmaceutical companies often have staffs conducting clinical trials with multiple drug candidates across multiple indications. As a result, we may experience delays in obtaining regulatory approvals, if at all, for
our product candidates for which we conduct or manage the clinical trial process.

Delays in clinical trials could result in increased costs to us
and delay our ability to obtain regulatory approval and commercialize our product candidates.

Significant delays in clinical
trials could materially affect our product development costs and delay regulatory approval of our product candidates. We do not know whether planned clinical trials will begin on time, will need to be redesigned or will be completed on schedule, if
at all. Clinical trials can be delayed for a variety of reasons, including:



| |  |  | delays or failures in obtaining regulatory authorization to commence a trial because of safety concerns of regulators relating to our product candidates or similar
product candidates of our competitors or failure to follow regulatory guidelines;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

| |  |  | delays or failures in obtaining clinical materials and manufacturing sufficient quantities of the product candidate for use in trials;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | delays or failures in reaching agreement on acceptable terms with prospective study sites;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | delays or failures in obtaining approval of our clinical trial protocol from an IRB to conduct a clinical trial at a prospective study site;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | delays in recruiting patients to participate in a clinical trial;
| | - |  | -----------------------------------------------------------------



| |  |  | failure of our clinical trials and clinical investigators to be in compliance with the FDAs Good Clinical Practices;
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | unforeseen safety issues;
| | - |  | -------------------------



| |  |  | inability to monitor patients adequately during or after treatment;
| | - |  | -------------------------------------------------------------------



| |  |  | difficulty monitoring multiple study sites;
| | - |  | -------------------------------------------



| |  |  | failure of our third-party clinical trial managers to satisfy their contractual duties, comply with regulations or meet expected deadlines; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | determination by regulators that the clinical design of the trials is not adequate.
| | - |  | -----------------------------------------------------------------------------------

Failure to recruit and enroll patients for clinical trials may cause the development of our product candidates to be delayed.

We have experienced, and expect to experience in the future, delays in patient enrollment in our clinical trials for a variety of reasons. The completion
of clinical trials depends, among other things, on our ability to enroll a sufficient number of patients who remain in the study until its conclusion. The enrollment of patients depends on many factors, including:



| |  |  | the patient eligibility criteria defined in the protocol;
| | - |  | ---------------------------------------------------------



| |  |  | the size of the patient population required for analysis of the trials therapeutic endpoints;
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | the proximity of patients to study sites;
| | - |  | -----------------------------------------



| |  |  | the design of the trial;
| | - |  | ------------------------



| |  |  | our ability to recruit clinical trial investigators with the appropriate competencies and experience;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | our ability to obtain and maintain patient consents;
| | - |  | ----------------------------------------------------



| |  |  | the risk that patients enrolled in clinical trials will drop out of the trials before completion; and
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | competition for patients by clinical trial programs for other treatments.
| | - |  | -------------------------------------------------------------------------

Our clinical trials compete with other clinical trials for drug candidates that are in the same therapeutic areas as our drug candidates, and such
competition reduces the number and types of patients available to us, because some patients who might have opted to enroll in our trials instead opt to enroll in a trial being conducted by one of our competitors. We conduct some of our clinical
trials at the same clinical trial sites that some of our competitors use, which reduces the number of patients that are available for our clinical trials in such clinical trial site. Delays in patient enrollment in the future as a result of these
and other factors may result in increased costs or may affect the timing or outcome of our clinical trials, which could prevent us from completing these trials and adversely affect our ability to advance the development of our product candidates.

For example, in our Phase 2 study of Racivir, we anticipated that enrollment would take less than one year to complete, but it actually
took 20 months. The primary reasons for this unexpected delay in enrollment included competition for patients with other longer-term clinical studies, larger investigator budgets and greater payments to study subjects for other clinical trials, very
specific patient enrollment criteria for our clinical study, and protocol modifications that were required to increase



29



---

##### Table of Contents

the duration of treatment. As a result of these delays, it took us longer to complete this study than we had initially
planned, and we had to commit human and financial resources to this project for an extended period that could have otherwise been allocated to other research programs.

Our product candidates may have undesirable side effects when used alone or in combination with other products that prevent their regulatory approval or limit their use if approved.

We must demonstrate the safety of our product candidates to obtain regulatory approval. Although in clinical trials to date, clevudine, Racivir, PSI-6130
and R7128 were generally well tolerated, these trials involved a small number of patients and we may observe significant adverse events for these product candidates in the future. With respect to DFC, on April 3, 2006, Incyte announced its
decision to discontinue its development of DFC after observing an increased incidence of grade 4 hyperlipasemia in the rollover portion of a Phase 2b clinical trial. Any side effects associated with our product candidates may outweigh the benefits
of our product candidates and prevent regulatory approval or limit their market acceptance if they are approved. Recent developments in the pharmaceutical industry have prompted heightened government awareness of safety reporting and
pharmacovigilance. Global health authorities may impose regulatory requirements to monitor safety that may burden our ability to commercialize our drug products.

Even if we receive regulatory approval to market our product candidates, the market may not be receptive to our product candidates, which would negatively affect our ability to achieve profitability.

If approved for marketing, the commercial success of our product candidates will depend upon their acceptance by physicians and the medical community,
patients, and private, government and third-party payors as clinically useful, safe and cost-effective therapeutics. The degree of market acceptance of any of our approved products will depend upon a number of factors, including:



| |  |  | the indication for which the product is approved, as well as its approved labeling;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | the establishment and demonstration in the medical community of the safety and efficacy of our products;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | the prevalence and severity of adverse side effects;
| | - |  | ----------------------------------------------------



| |  |  | the presence of other competing approved therapies;
| | - |  | ---------------------------------------------------



| |  |  | the potential advantages of our products over existing and future treatment methods;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | the relative convenience and ease of administration of our products;
| | - |  | --------------------------------------------------------------------



| |  |  | the strength of our sales, marketing and distribution support;
| | - |  | --------------------------------------------------------------



| |  |  | the price and cost-effectiveness of the product; and
| | - |  | ----------------------------------------------------



| |  |  | sufficient third-party reimbursement.
| | - |  | -------------------------------------

We are aware that a significant number of drug candidates are currently under development and may become available in the future for the treatment of HIV, HBV and HCV, and may be approved prior to any of our drugs coming to market. Even if
our products achieve market acceptance, we may not be able to maintain that market acceptance over time if new therapeutics are introduced that are more favorably received than our products or that render our products obsolete, or if unacceptable
levels of drug resistance or significant adverse events occur. If our products do not achieve and maintain market acceptance, we will not be able to generate sufficient revenue from product sales to attain profitability.

Even if we obtain regulatory approvals, our marketed drugs will be subject to ongoing regulatory review. If we fail to comply with continuing U.S. and foreign
regulations, we could lose our marketing approvals and our business would be seriously harmed.

Following initial regulatory
approval of any drugs we or our collaborators may develop, we and our collaborators will be subject to continuing regulatory review by the FDA or other regulatory authorities, including the review of adverse drug events and clinical results that are
reported after product candidates become commercially available. This would include results from any post-marketing follow-up studies or other reporting required as a condition to approval. The manufacturing, distribution, labeling, packaging,
storage, advertising, promotion, reporting and record-keeping related to the product will



30



---

##### Table of Contents

also be subject to extensive ongoing regulatory requirements. In addition, incidents of adverse drug reactions,
unintended side effects or misuse relating to our products could result in additional regulatory controls or restrictions, or even lead to withdrawal of a product from the market.

Furthermore, our third-party manufacturers and the manufacturing facilities that they use to make our product candidates are regulated by the FDA.
Quality control and manufacturing procedures must continue to conform to cGMP after approval. Drug and biologics manufacturers and their subcontractors are required to register their facilities and products manufactured annually with the FDA and
certain state agencies and are subject to periodic unannounced inspections by the FDA, state and/or other foreign authorities. Any subsequent discovery of problems with a product, or a manufacturing or laboratory facility used by us or our
collaborators, may result in restrictions on the product, or on the manufacturing or laboratory facility, including a withdrawal of the drug from the market or suspension of manufacturing. In addition, any changes to an approved product, including
the way it is manufactured or promoted, often require FDA approval before the product, as modified, can be marketed. We and our third-party manufacturers will also be subject to ongoing FDA requirements for submission of safety and other post-market
information. If we, our collaborators or our third-party manufacturers fail to comply with applicable continuing regulatory requirements, our business could be seriously harmed because a regulatory agency may:



| |  |  | issue warning letters;
| | - |  | ----------------------



| |  |  | suspend or withdraw our regulatory approval for approved products;
| | - |  | ------------------------------------------------------------------



| |  |  | seize or detain products or recommend a product recall;
| | - |  | -------------------------------------------------------



| |  |  | refuse to approve pending applications or supplements to approved applications filed by us;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | suspend any of our ongoing clinical trials;
| | - |  | -------------------------------------------



| |  |  | impose restrictions on our operations, including costly new manufacturing requirements;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | close the facilities of our contract manufacturers; or
| | - |  | ------------------------------------------------------



| |  |  | impose civil or criminal penalties.
| | - |  | -----------------------------------

The FDAs policies may change and additional federal, state, local or foreign governmental regulations may be enacted that could affect our ability to maintain compliance. We cannot predict the likelihood, nature, or extent of adverse
governmental regulation that may arise from future legislation or administrative action, either in the United States or abroad.

Our research and
development efforts may not result in additional product candidates being discovered, which could limit our ability to generate revenues in the future.

Our research and development efforts may not lead to the discovery of any additional product candidates that would be suitable for further preclinical or clinical development. The discovery of additional product
candidates requires significant research and preclinical studies, as well as a substantial commitment of resources. Many lead compounds that appear promising in preclinical studies fail to progress to become product candidates in clinical trials.
There is a great deal of uncertainty inherent in our research and development efforts and, as a consequence, in our ability to fill our drug development pipeline with promising additional product candidates.

We have no sales, marketing or distribution experience. We expect to develop these capabilities, and expect to invest significant amounts of financial and
management resources.

If clevudine receives marketing approval in the United States, we intend to commercialize clevudine
ourselves with a sales force of approximately 40 to 45 employees. To develop internal sales, distribution and marketing capabilities, we will have to invest significant amounts of financial and management resources. As a result, we could face a
number of risks, including:



| |  |  | we may not be able to attract and build a significant marketing or sales force;
| | - |  | -------------------------------------------------------------------------------



| |  |  | the cost of establishing, training and providing regulatory oversight for a marketing or sales force may not be justifiable in light of the revenues generated by
any particular product; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our direct sales and marketing efforts may not be successful.
| | - |  | -------------------------------------------------------------



31



---

##### Table of Contents

We and our collaborators will be subject to stringent federal, state and foreign regulation of sales and marketing
of any approved drug candidate and a failure to comply with these regulations could result in substantial penalties.

The marketing
and advertising of our drug products by our collaborators or us will be regulated by the FDA, certain state agencies or foreign regulatory authorities. Violations of these laws and regulations, including promotion of our products for unapproved uses
or failing to disclose risk information, are punishable by criminal and civil sanctions and may result in the issuance of enforcement letters or other enforcement action by the FDA, Department of Justice, state agencies, or foreign regulatory
authorities that could jeopardize our ability to market the product.

In addition to FDA, state or foreign regulations, the marketing of
our drug products by us or our collaborators will be regulated by federal, state or foreign laws pertaining to health care fraud and abuse, such as the federal anti-kickback law prohibiting bribes, kickbacks or other remuneration for the
order or recommendation of items or services reimbursed by federal health care programs. Many states have similar laws applicable to items or services reimbursed by commercial insurers. Violations of these laws are punishable by criminal and civil
sanctions, including, in some instances, imprisonment and exclusion from participation in federal and state health care programs, including the Medicare, Medicaid and Veterans Affairs healthcare programs. Because of the far-reaching nature of these
laws, we may be required to discontinue one or more of our practices to be in compliance with these laws. Health care fraud and abuse regulations are complex, and even minor irregularities can potentially give rise to claims that a statute or
prohibition has been violated. Any violations of these laws, or any action against us for violations of these laws, even if we successfully defend against it, could have a material adverse effect on our business, financial condition and results of
operations.

We could also become subject to false claims litigation under federal statutes, which can lead to civil money penalties,
restitution, criminal fines and imprisonment, and exclusion from participation in Medicare, Medicaid and other federal and state health care programs. These false claims statutes include the False Claims Act, which allows any person to bring a suit
on behalf of the federal government alleging submission of false or fraudulent claims, or causing to present such false or fraudulent claims, under federal programs or contracts claims or other violations of the statute and to share in any amounts
paid by the entity to the government in fines or settlement. These suits against pharmaceutical companies have increased significantly in volume and breadth in recent years. Some of these suits have been brought on the basis of certain sales
practices promoting drug products for unapproved uses. This new growth in litigation has increased the risk that a pharmaceutical company will have to defend a false claim action, pay fines or restitution, or be excluded from the Medicare, Medicaid,
Veterans Affairs and other federal and state healthcare programs as a result of an investigation arising out of such action. We may become subject to such litigation and, if we are not successful in defending against such actions, those actions may
have a material adverse effect on our business, financial condition and results of operations.

Risks Related to Our Financial Performance and Business
Operations

We have incurred net losses since our inception and our future profitability is uncertain and we anticipate that we will incur
significant continued net losses for the next several years.

We are a clinical-stage pharmaceutical company with a limited
operating history upon which an investor can evaluate our operations and future prospects. We have incurred net losses in each year since our inception in 1998. For the nine months ended June 30, 2007, we had a net loss of $3.4 million, and for
the year ended September 30, 2006, we had a net loss of $11.3 million. As of June 30, 2007, we had an accumulated deficit of $55.5 million. We do not expect to generate significant revenue from our product candidates for the next
several years and we expect to continue to incur significant operating losses in future periods. We expect to incur substantial costs to further our drug discovery and development programs and that our rate of spending will accelerate as a result of
the increased costs and expenses associated with preclinical and clinical development of clevudine, Racivir, R7128 and DFC, particularly when we begin Phase 3 clinical trials for clevudine. In addition, as we expand our operations, we will need
to continue to improve our facilities and hire additional personnel. As a result, we expect that our annual operating losses will increase significantly over the next several years.

Our revenue and profit potential is unproven, and our limited operating history makes our future operating results difficult to predict. To attain
profitability, we and our collaborators will need to successfully develop products and effectively market and sell them. We have never generated revenue from the sale of products, and there is no guarantee that we will be able to do so in the
future. If any of our drug candidates fail to show positive results in ongoing clinical trials, and we or our collaborators do not receive regulatory approval, or if our product candidates do not achieve market acceptance even if approved, we may
never become profitable. If we fail to become profitable, or if we are unable to continue to fund our continuing losses, we may be unable to continue our clinical development programs, and you could lose your entire investment.



32



---

##### Table of Contents

We will require substantial funds in the future and we may be unable to raise capital when needed, which could
force us to delay, reduce or eliminate some of our drug discovery, product development and commercialization activities.

Developing drugs, conducting clinical trials and commercializing products is expensive and we will need to raise substantial additional funds to achieve our strategic objectives. Although we believe our existing cash resources as of
June 30, 2007, together with anticipated payments under our existing collaboration agreement, will be sufficient to fund our projected cash requirements for the next 18 months, we will require significant additional financing in the future to
complete our clinical trials for clevudine and to fund our other operations. Such financing may not be available on acceptable terms, if at all. Our future capital requirements will depend on many factors, including:



| |  |  | the progress and costs of our preclinical studies, clinical trials and other research and development activities;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | the scope, prioritization and number of our clinical trials and other research and development programs;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | the costs and timing of obtaining regulatory approval of our product candidates;
| | - |  | --------------------------------------------------------------------------------



| |  |  | the costs of the development and expansion of our operational infrastructure;
| | - |  | -----------------------------------------------------------------------------



| |  |  | the ability of our collaborators to achieve development milestones, marketing approval and other events or developments under our collaboration agreements;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the amount of revenues we receive under our collaboration agreements;
| | - |  | ---------------------------------------------------------------------



| |  |  | the costs of filing, prosecuting, enforcing and defending patent claims and other intellectual property rights;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | the costs and timing of securing manufacturing arrangements for clinical or commercial production;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | the costs of establishing sales and marketing capabilities or contracting with third parties to provide these capabilities for us;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | the costs of acquiring or undertaking development and commercialization efforts for any future product candidates;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | the magnitude of our general and administrative expenses; and
| | - |  | -------------------------------------------------------------



| |  |  | any costs that we may incur under current and future licensing arrangements relating to our product candidates.
| | - |  | ---------------------------------------------------------------------------------------------------------------

Our ability to raise additional funds will depend on financial, economic and market conditions and other factors, many of which are beyond our control.
Additional financing may not be available when we need it or, if available, may not be on terms that are favorable to us. If we are unable to obtain adequate funding on a timely basis, we may be required to delay, reduce the scope of, or eliminate
one or more of our drug discovery or development programs.

Raising additional capital may dilute our stockholders equity and may limit our
flexibility, or require us to relinquish rights.

We may need to raise additional capital to fund our operations through public or
private equity offerings or debt financings. To the extent that we raise additional capital by issuing equity or equity-linked securities, our stockholders ownership will be diluted. Any debt financing we enter into may include covenants that
limit our flexibility in conducting our business. We also could be required to seek funds through arrangements with collaborators or others, which might require us to relinquish valuable rights to our intellectual property or product candidates that
we would have otherwise retained.

Our success depends in part on our ability to retain and recruit key personnel, and if we fail to do so, it may be
more difficult for us to successfully develop our products or achieve our business objectives.

Our success depends in part on our
ability to attract, retain and motivate highly qualified management, clinical and scientific personnel. We are highly dependent on our senior management and scientific staff, particularly P. Schaefer Price, our President and Chief Executive Officer
and Kurt Leutzinger, our Chief Financial Officer. We do not maintain key man



33



---

##### Table of Contents

insurance for our senior management or scientific staff. The loss of the services of any of our senior management or key
members of our scientific staff may significantly delay or prevent the successful completion of our clinical trials or the commercialization of our product candidates. To date, we are not aware that any member of our senior management or scientific
staff plans to leave the company.

The employment of each of our employees with us is at will, and each employee can terminate
his or her employment with us at any time. We currently have an employment agreement in place with P. Schaefer Price.

Our success will
also depend on our ability to hire and retain additional qualified scientific and management personnel. Competition for qualified individuals in the pharmaceutical field is intense, and we face competition from numerous pharmaceutical and
biotechnology companies, universities and other research institutions. We may be unable to attract and retain qualified individuals on acceptable terms given the competition for such personnel. For example, we encountered delays in hiring a Chief
Medical Officer, since there were only a small number of qualified candidates and many of our competitors had the same or similar needs as we. Furthermore, there is a possibility that a qualified candidate we are recruiting might opt to accept a
position with one of our competitors instead of with us because our competitor may have products that are already on the market and generating revenue. If we are unsuccessful in our recruiting efforts, we may be unable to execute our strategy.

The requirements of being a public company may strain our administrative and operational infrastructure and will increase our operating costs.

As a public company, we are subject to the reporting requirements of the Exchange Act, the Sarbanes-Oxley Act of 2002 and the
listing requirements of the NASDAQ Stock Market LLC. Section 404 of the Sarbanes-Oxley Act requires that we maintain effective internal controls over financial reporting and disclosure controls and procedures. In particular, we must perform
system and process evaluation and testing of our internal controls over financial reporting to allow management and our auditors to assess the effectiveness of our internal controls over financial reporting so that our independent auditors can
deliver a report to us addressing these assessments. In order to comply with Section 404, we will need to incur substantial accounting expenses and expend significant management efforts.

The obligations of being a public company require significant additional expenditures and place additional demands on our management, administrative,
operational, internal audit and accounting resources as we comply with the reporting requirements of a public company. If we are unable to accomplish our objectives in a timely and effective manner, our ability to comply with the rules that apply to
public companies could be impaired. We will also need to upgrade our systems, implement additional financial and management controls, reporting systems and procedures, implement an internal audit function, and hire additional accounting, audit and
financial staff with appropriate public company experience and technical accounting knowledge, which will increase our general and administrative expenses and capital expenditures. The rules and any related regulations that may be proposed in the
future that are applicable to public companies may make it more difficult and more costly for us to obtain certain types of insurance, including directors and officers liability insurance, and we may be forced to accept reduced policy
limits and coverage or incur substantially higher premiums to obtain the same or similar coverage. We cannot predict or estimate the amount or timing of the additional costs we may incur as a result of the reporting requirements applicable to public
companies, but we expect our operating results will be adversely affected by the costs of operating as a public company.

Our auditors identified a
material weakness in connection with the audits of our financial statements which, unless remedied, could have a material adverse effect on our external financial reporting.

In connection with the audits of our financial statements for the years ended December 31, 2003 and 2004, the nine months ended September 30,
2005 and the year ended September 30, 2006, we and our auditors concluded that we did not maintain effective controls over the timely identification, evaluation and accurate resolution of non-routine and complex accounting matters, specifically
related to equity and revenue transactions, and over the process of including complete and appropriate presentation of items required by GAAP in the financial statements and notes thereto. In our judgment and the judgment of our auditors, this
constituted a material weakness in our internal control over financial reporting under the standards established by the Public Company Accounting Oversight Board. To remedy this weakness, during June 2007 we hired a financial reporting specialist to
(1) help us maintain effective controls over the timely identification, evaluation and accurate resolution of non-routine and complex accounting matters, specifically related to equity and revenue transactions and (2) help us complete and
appropriately present items required by GAAP in our financial statements and notes thereto. We are also considering engaging an outside accounting firm other than our auditors to act as consultants in the preparation of external financial reports.
Any failure to achieve and maintain effective control over financial reporting could cause us to fail to meet our reporting obligations and could require that we restate our financial statements for prior periods, any of which could cause investors
to lose confidence in our reported financial information and cause a decline, which could be material, in the trading price of our common stock.



34



---

##### Table of Contents

We will need to increase the size of our organization, and we may encounter difficulties managing our growth.

As of June 30, 2007, we had 39 employees, 25 of whom perform research and development functions. We plan to hire a
significant number of additional employees in the future. For example, we expect to hire 20 to 30 employees in the next year and plan to hire several additional employees as required in the future to add depth and specialized expertise to our
scientific and management team. We expect that this substantial growth will place a strain on our administrative and operational infrastructure. If the product candidates that we are developing continue to advance in clinical trials, we will need to
expand our development, regulatory, manufacturing, quality, marketing and sales capabilities or contract with third parties to provide these capabilities for us. As our operations expand, we expect that we will need to develop additional
relationships with various collaborators, contract research organizations, suppliers, manufacturers and other organizations. We may not be able to establish such relationships or may incur significant costs to do so. Our ability to manage our growth
will also require us to continue to improve our operational, financial and management controls, reporting systems and procedures, which will further increase our operating costs. If we are unable to successfully manage the expansion of our
operations or operate on a larger scale, we will not achieve our strategic objectives.

Risks Related to Our Dependence on Third Parties

We have licensed PSI-6130 and its pro-drugs, including R7128, to Roche, and we will depend on Roche to continue its development and commercialization.

We are developing R7128 under a collaborative licensing agreement that we entered into with Roche in October 2004. We are dependent on
Roche to continue the development of R7128 and successfully commercialize it. Roche may terminate its agreement with us without cause on six months notice. If Roche fails to aggressively pursue the development and marketing approval of R7128,
or if a dispute arises with Roche over the terms or the interpretation of the collaboration agreement or an alleged breach of any provision of the agreement, or if Roche terminates its agreement, then the development and commercialization of R7128,
or our ability to receive the expected payments under this agreement, could be delayed or adversely affected.

Roche is subject to many of
the same development and commercialization risks to which we are subject. If Roche decides to devote resources to alternative products, either on its own or in collaboration with other pharmaceutical companies, Roche may not devote sufficient
resources to the development of R7128. Further, if Roche decides to pursue additional therapies for HCV, future sales of R7128 could be adversely affected. We are aware that Roche has an internal program to develop another molecule, known as R1626,
as a treatment for HCV. Both R7128 and R1626 act as inhibitors of the HCV RNA polymerase. Any adverse development in Roches operations or financial condition could adversely affect the development and commercialization of R7128 or other
pro-drugs of PSI-6130, and our receipt of future milestone payments and royalties on its sales.

We and our collaborators depend on third parties to
conduct our clinical trials, which may result in costs and delays that prevent us from obtaining regulatory approval or successfully commercializing our product candidates.

We and our collaborators engage clinical investigators and medical institutions to enroll patients in our clinical trials and contract research
organizations to perform data collection and analysis and other aspects of our preclinical studies and clinical trials. As a result, we depend on these clinical investigators, medical institutions and contract research organizations to perform these
activities on a timely basis in accordance with the protocol, good laboratory practices, good clinical trial practices, and other regulatory requirements. Our reliance on these third parties for clinical development activities reduces our control
over these activities. Accordingly, if these parties do not successfully carry out their contractual duties or obligations or meet expected deadlines, or if the quality or accuracy of the clinical data they obtain is compromised due to the failure
to adhere to our clinical protocols or for other reasons, our clinical trials may be extended, delayed, terminated or our data may be rejected by the FDA. If it became necessary to replace a third party that was conducting one of our clinical
trials, we believe that there are a number of other third-party contractors whom we could engage to continue these activities, although it may result in a delay of the applicable clinical trial. If there are delays in testing or obtaining regulatory
approvals as a result of a third partys failure to perform, our drug discovery and development costs will increase, and we may not be able to obtain regulatory approval for or successfully commercialize our product candidates.



35



---

##### Table of Contents

If parties on whom we rely to manufacture our products or product candidates do not manufacture the active
pharmaceutical ingredients or finished products of satisfactory quality, in a timely manner, in sufficient quantities or at an acceptable cost, clinical development and commercialization of our product candidates could be delayed.

We do not currently own or operate manufacturing facilities; consequently, we rely on third parties as sole suppliers of clinical
investigational quantities of our product candidates. We do not expect to establish our own manufacturing facilities and we will continue to rely on third-party manufacturers to produce commercial quantities of any drugs that we market. Our current
and anticipated future dependence on third parties for the manufacture of our product candidates may adversely affect our ability to develop and commercialize any product candidates on a timely and competitive basis.

To date, our product candidates have only been manufactured in quantities sufficient for preclinical studies or initial clinical trials. We do not
currently have any long-term supply agreements in place for our product candidates and will need to enter into supply agreements for additional supplies of each of our product candidates to complete clinical development. Additionally, in connection
with our application for commercial approvals and if any product candidate is approved by the FDA or other regulatory agencies for commercial sale, we will need to procure commercial quantities from qualified third-party manufacturers. We may not be
able to contract for increased manufacturing capacity for any of our product candidates in a timely or economic manner or at all. A significant scale-up in manufacturing may require additional validation studies. If we are unable to successfully
increase the manufacturing capacity for a product candidate, the regulatory approval or commercial launch of that product candidate may be delayed, or there may be a shortage of supply, which could limit our sales.

Other risks associated with our reliance on contract manufacturers include the following:



| |  |  | Contract manufacturers may encounter difficulties in achieving volume production, quality control, and quality assurance and also may experience shortages in
qualified personnel and obtaining active ingredients for our products.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | If we need to change manufacturers, the FDA and corresponding foreign regulatory agencies must approve these manufacturers in advance. This would involve
pre-approval inspections to ensure compliance with FDA and foreign regulations and standards.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Contract manufacturers are subject to ongoing periodic, unannounced inspection by the FDA and corresponding state and foreign agencies or their designees to ensure
strict compliance with cGMP and other governmental regulations and corresponding foreign standards. We do not have control over compliance by our contract manufacturers with these regulations and standards. Our present or future contract
manufacturers may not be able to comply with cGMP and other FDA requirements or other regulatory requirements outside the United States. Failure of contract manufacturers to comply with applicable regulations could result in delays, suspensions or
withdrawal of approvals, seizures or recalls of product candidates and operating restrictions, any of which could significantly and adversely affect our business.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Contract manufacturers may breach the manufacturing agreements that we or our development partners have with them because of factors beyond our control or may
terminate or fail to renew a manufacturing agreement based on their own business priorities at a time that is costly or inconvenient to us.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Changes to the manufacturing process during or following the completion of clinical trials also require sponsors to demonstrate to the FDA that the product manufactured under the new conditions complies with cGMP
requirements. This requirement applies to moving manufacturing functions to another facility. In each phase of investigation, sufficient information about changes in the manufacturing process must be submitted to the FDA.

We may experience difficulties in entering into contracts on favorable terms for supplies of our products for future preclinical studies and clinical trials, which
could prevent us from completing these studies and delay the commercialization of our products.

We will need to enter into supply
agreements for additional supplies of each of our product candidates to complete clinical development and/or commercialize them. We cannot assure you that we will be able to do so on favorable terms, if at all. We have a sufficient quantity of
clevudine for our planned Phase 3 clinical trials, but if we obtain marketing approval for clevudine, we will need to procure additional commercial supplies of clevudine from qualified third-party manufacturers. We are negotiating an agreement for
the manufacture of clevudine with a supplier that manufactured clevudine used in previous clinical trials, however, our negotiations are ongoing and we have not entered into a definitive agreement with this potential supplier.



36



---

##### Table of Contents

We will need to procure additional supplies of R7128 to complete our future preclinical studies and
clinical trials. Roche is supplying R7128 for our current preclinical studies and clinical trials. We are currently considering additional supply options of R7128. However, we have not yet entered into a definitive supply agreement with any company.

We will need to procure additional supplies of Racivir to complete our future preclinical studies and clinical trials. We are currently in
the process of identifying and evaluating the qualifications of potential suppliers that could manufacture Racivir, including the company that manufactured our current supply of Racivir; however, we have not yet entered into a definitive supply
agreement with any company.

Incyte was responsible for the clinical trials of DFC and for obtaining sufficient supply of DFC for its
trials. If we conduct our own clinical trials of DFC, we will need to establish our own source of supply of DFC.

If conflicts arise between our
collaborators and us, our collaborators may act in their best interest and not in our best interest, which could adversely affect our business.

Conflicts may arise with our collaborators if they pursue alternative therapies for the diseases that we have targeted or develop alternative products either on their own or in collaboration with others. Competing
products, either developed by our collaborators or any future collaborators or to which our present collaborators or any future collaborators have rights, may result in development delays or the withdrawal of their support for our product
candidates.

Additionally, conflicts may arise if there is a dispute about the achievement and payment of a milestone amount or the
ownership of intellectual property that is developed during the course of the collaborative arrangement. Similarly, the parties to a collaboration agreement may disagree as to which party owns newly developed products. Should an agreement be
terminated as a result of a dispute and before we have realized the benefits of the collaboration, our reputation could be harmed and we might not obtain revenues that we anticipated receiving.

We may rely on other collaborators in the future and if future collaborations are not successful, we may not be able to effectively develop and commercialize our
product candidates.

We may decide to enter into future collaboration agreements for the development and commercialization of
clevudine, Racivir, DFC or other product candidates that we may identify in the future. We may not be successful in entering into any additional collaborative arrangements.

Relying on collaborative relationships poses a number of risks to us, including the following:



| |  |  | we may be required to relinquish important rights, including intellectual property, marketing and distribution rights;
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | we will not be able to control whether our collaborators will devote sufficient resources to the development or commercialization of the product candidates we
license;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we will not have access to all information regarding the products being developed and commercialized by our collaborators, including information about clinical
trial design and execution, regulatory affairs, process development, manufacturing, marketing and other areas known by our collaborators. Thus, our ability to keep our stockholders informed about the status of our collaborated products will be
limited by the degree to which our collaborators keep us informed;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | business combinations or significant changes in a collaborators business strategy may also adversely affect a collaborators willingness to actively
pursue the development and commercialization of any products resulting from a collaboration;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a collaborator may separately move forward with a competing product candidate either developed independently or in collaboration with others, including our
competitors;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



37



---

##### Table of Contents

| |  |  | collaborators with marketing rights may choose to devote fewer resources to the marketing of our products than they do to other products they are selling;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our collaborators may experience financial difficulties and may be unable to fund the clinical trials, fulfill their obligations under collaboration agreements with
us or delay paying us agreed-upon milestone payments, reimbursements, royalties or other committed amounts; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | disputes may arise between us and our collaborators delaying or terminating the research, development or commercialization of our drug candidates, resulting in
litigation or arbitration that could be time-consuming and expensive.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

A collaborator may terminate its agreement with us
or simultaneously pursue alternative products, therapeutic approaches or technologies as a means of developing treatments for the diseases targeted by us or our collaborative effort or us. If a partner terminates its agreement, the development or
commercialization of our products could be delayed or terminated, or we could be required to undertake unforeseen additional responsibilities or devote unbudgeted additional resources to such development or commercialization.

If we fail to enter into additional in-licensing agreements or if these arrangements are unsuccessful, our ability to fill our clinical pipeline may be adversely
affected.

In addition to entering into collaborative agreements with third parties for the development and commercialization of
our product candidates, we intend to continue to explore opportunities to further enhance our discovery and development capabilities and develop our clinical pipeline by in-licensing product candidates that fit within our expertise and research and
development capabilities. We will face substantial competition for in-licensing opportunities from companies focused on antiviral therapies, many of which may have greater resources than we do. Additional in-licensing agreements for product
candidates may not be available to us, or if available, the terms may not be favorable. We may also need to license additional technologies in order to continue to develop our clinical pipeline. If we are unable to enter into additional agreements
to license product candidates or technologies, or if these arrangements are unsuccessful, our clinical pipeline may not contain a sufficient number of promising future product candidates and our research and development efforts could be delayed.

Risks Related to Our Intellectual Property

We
licensed Racivir, one of our lead product candidates, from Emory University, and our rights to commercialize Racivir are subject to a right of first refusal held by Gilead, and uncertainties related to these rights may result in us being prevented
from obtaining the expected economic benefits from developing Racivir.

We licensed Racivir from Emory University pursuant to an
exclusive, worldwide license agreement to make, have made, use, import, offer for sale and sell Racivir, which we entered into in 1998, referred to as the Racivir License Agreement. In a license agreement relating to emtricitabine that Emory
University entered into with Triangle Pharmaceuticals, now Gilead Sciences, Inc., or Gilead, in 1996, which we refer to as the Emory/Gilead License Agreement, Emory University previously had granted a right of first refusal to Gilead that is
applicable to any license or assignment relating to a specified range of mixtures of ()  FTC and (+)  FTC, referred to as enriched FTC (which includes Racivir). The terms of this right of first refusal contains an
exception permitting Emory University to license or assign its rights in respect of enriched FTC to a permitted transferee, which includes any of the inventors (which included two of our founders) or to any corporate entity formed by or on behalf of
the inventors for purposes of clinically developing enriched FTC so long as the licensee agrees in writing to be bound by the terms of Gileads right of first refusal to the same extent as Emory University. Our license to Racivir was granted to
us by Emory University pursuant to this exception and therefore we are bound by the terms of Gileads right of first refusal to the same extent as Emory University. The terms of this right of first refusal as set forth in the Emory/Gilead
License Agreement require that, prior to the entry into any license or assignment agreement with a third party relating to any of Emory Universitys rights in respect of enriched FTC, Emory University shall notify Gilead of the terms of the
proposed agreement and provide a copy of the proposed agreement to Gilead together with all data and information in Emory Universitys possession relating to enriched FTC and its use as a therapeutic agent. Gilead has 30 days to accept or
decline the offer. Although Emory University considers Pharmasset to be a permitted transferee under the Emory/Gilead License Agreement, Emory University has subsequently taken the position that its grant of commercialization rights (i.e., the
rights to offer for sale and sell Racivir) to us exceeded the rights that were permitted to be granted to a permitted transferee under its agreement with Gilead. While we believe that Gilead is aware of the Racivir license agreement through both
Pharmassets and Emory Universitys communications with Gilead, Gilead has not contacted us regarding its interpretation of the terms of the Racivir License Agreement.



38



---

##### Table of Contents

In March 2004, we entered into a supplemental agreement with Emory University in which we and Emory
University agreed that, prior to any commercialization of enriched FTC by us, or by any licensee or assignee of our rights under the Racivir License Agreement, we and Emory University would adhere strictly to the terms of the right of first refusal
granted to Gilead in the Emory/Gilead License Agreement and offer to Gilead the same terms and conditions under which we, our licensee or our assignee, propose to commercialize enriched FTC. The supplemental agreement also outlines a procedure by
which Emory University and we would jointly offer the terms of a proposed license and commercialization agreement between us and a third party to Gilead after Emory University has the opportunity to approve them. Therefore, before we could enter
into a commercialization agreement for Racivir with a third party or commercialize Racivir on our own, we would be required to offer Gilead the opportunity to be our commercialization partner on the same terms on which we intend, or our prospective
partner intends, to commercialize Racivir. It is uncertain whether a third party would be willing to negotiate the terms of a commercialization agreement with us knowing that Gilead can take their place as licensee by accepting the negotiated terms
and exercising its right of first refusal.

These uncertainties related to our commercialization rights may result in us being prevented
from obtaining the expected economic benefits from developing Racivir. In addition, we could become involved in litigation or arbitration related to our commercialization rights to Racivir in the future.

If we are unable to obtain and maintain adequate patent protection for our product candidates, we may be unable to commercialize our product candidates or to
prevent other companies from using our intellectual property in competitive products in certain countries.

Our commercial success
will depend, in large part, on our ability and the ability of our licensors to obtain and maintain patents and proprietary intellectual property rights sufficient to prevent others from marketing our product candidates, as well as to successfully
defend and enforce those patents against infringement and to avoid infringing the proprietary rights of others, both in the United States and in foreign countries. Roche and we have filed patent applications for R7128, and we have filed and may in
the future file our own patent applications for our other technology. We have also licensed certain patents, patent applications and other proprietary rights from third parties. We have licensed patents for clevudine, Racivir and DFC. The patent
covering the composition of matter for clevudine that we have licensed from Bukwang is scheduled to expire in January 2014. The patent covering the composition of matter for Racivir that we have licensed from Emory University is scheduled to expire
in September 2015. The patent covering methods of using DFC to treat HIV that we have licensed from Emory University is scheduled to expire in January 2015. The patent expiration dates stated above do not take into account any patent term
adjustments that may accrue due to procedural delays by the United States Patent and Trademark Office or patent term extensions that may accrue due to regulatory delays.

Our patent position, like that of many pharmaceutical and biotechnology companies, is uncertain and involves complex legal and factual questions for which important legal principles are unresolved. We may not develop
or obtain rights to products or processes that are patentable. Even if we or our licensors do obtain patents, such patents may not adequately protect the products or technologies we own or have licensed. In addition, we generally do not control the
patent prosecution of subject matter that we license from others. Generally, the patent holders are primarily responsible for the patent prosecution and maintenance activities pertaining to the licensed patent applications and patents, while we are
afforded opportunities to advise the primary licensors on such activities with respect to our licensed territories. Accordingly, we are unable to exercise the same degree of control over this intellectual property as we would over our own. Others
may challenge, seek to invalidate, infringe or circumvent any patents we own or license, and rights we receive under those patents may not provide competitive advantages to us. We cannot assure you as to the degree of protection that we will be
afforded by any patents issued to, or licensed by, us. The laws of many countries may not protect intellectual property rights to the same extent as U.S. laws, and those countries may lack adequate rules and procedures for defending our intellectual
property rights. For example, we may not be able to prevent a third party from infringing our patents in a country that does not recognize or enforce patent rights, or that imposes compulsory licenses on or restricts the prices of life-saving drugs.
Changes in either patent laws or in interpretations of patent laws in the United States and other countries may diminish the value of our intellectual property.

The degree of future protection for our proprietary rights is uncertain because legal means afford only limited protection and may not adequately protect our rights or permit us to gain or keep our competitive
advantage. For example:



| |  |  | we or our licensors might not have been the first to make the inventions covered by each of our or our licensors pending patent applications and issued
patents, and we may have to participate in expensive and protracted interference proceedings to determine priority of invention;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

##### Table of Contents

| |  |  | we or our licensors might not have been the first to file patent applications for these inventions;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | our or our licensors pending patent applications may not result in issued patents;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | our or our licensors issued patents may not provide a basis for commercially viable products or may not provide us with any competitive advantages or may be
challenged by third parties;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | others may design around our or our licensors patent claims to produce competitive products which fall outside the scope of our or our licensors
patents; or
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the patents of others may prevent us from marketing one or more of our product candidates for one or more indications that may be valuable to our business strategy.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

An issued patent does not guarantee us the right to practice the patented technology or commercialize the patented
product. Third parties may have or obtain rights to blocking patents that could be used to prevent us from commercializing our patented products and practicing our patented technology. Our issued patents and those that may be issued in the future
may be challenged, invalidated or circumvented, which could limit our ability to prevent competitors from marketing related product candidates or could limit the length of the term of patent protection of our product candidates. In addition, the
rights granted under any issued patents may not provide us with proprietary protection or competitive advantages against competitors with similar technology and our competitors may independently develop similar technologies. Moreover, because of the
extensive time required for development, testing and regulatory review of a potential product, it is possible that, before any of our product candidates can be commercialized, any related patent or potential patent extension may expire or remain in
force for only a short period following commercialization, thereby reducing any advantage of the patent.

We may incur substantial costs or lose
important rights as a result of litigation or other proceedings relating to patent and other intellectual property rights.

The
defense and prosecution of intellectual property rights, U.S. Patent and Trademark Office interference proceedings and related legal and administrative proceedings in the United States and elsewhere are costly and time-consuming and their outcome is
uncertain. In general, there is a substantial amount of litigation involving patent and other intellectual property rights in the biopharmaceutical industry. Litigation may be necessary to:



| |  |  | assert or defend claims of infringement;
| | - |  | ----------------------------------------



| |  |  | enforce patents we own or license;
| | - |  | ----------------------------------



| |  |  | protect trade secrets; or
| | - |  | -------------------------



| |  |  | determine the enforceability, scope and validity of the proprietary rights of others.
| | - |  | -------------------------------------------------------------------------------------

If we become involved in any litigation, interference or other administrative proceedings, we will incur substantial expense and it will divert the
efforts of our scientific and management personnel. Uncertainties resulting from the initiation and continuation of litigation, interference or other administrative proceedings could have a material adverse effect on our ability to compete in the
marketplace pending resolution of the disputed matters. An adverse determination may subject us to significant liabilities or require us to seek licenses that may not be available from third parties on commercially reasonable terms, if at all. We or
our collaborators may be restricted or prevented from developing and commercializing our products in the event of an adverse determination in a judicial or administrative proceeding or if we fail to obtain necessary licenses. In such event, we may
attempt to redesign our processes or technologies so that they do not infringe, which may not be possible.

While our product candidates
are in clinical trials, we believe that the use of our product candidates in these clinical trials falls within the scope of the exemptions provided by 35 U.S.C. Section 271(e) in the United States, which exempts from patent infringement
liability activities reasonably related to the development and submission of information to the FDA. As our product candidates progress toward commercialization, the possibility of a patent infringement claim against us increases. We attempt to
ensure that our product candidates and the methods we employ to manufacture them, as well as the methods for their use we intend to promote, do not infringe other parties patents and other proprietary rights. There can be no assurance they do
not, however, and competitors or other parties may assert that we infringe their proprietary rights in any event.



40



---

##### Table of Contents

If we find during clinical evaluation that our product candidates for the treatment of HIV, HBV or HCV
should be used in combination with a product that is covered by a patent held by another company or institution, and that a labeling instruction is required in product packaging recommending that combination, we could be accused of, or held liable
for, infringement of the third-party patents covering the product recommended for co-administration with our product. In such a case, we could be required to obtain a license from the other company or institution to use the required or desired
package labeling, which may not be available on commercially reasonable terms, or at all.

We may be subject to claims that our board members,
employees or consultants or we have used or disclosed alleged trade secrets or other proprietary information belonging to third parties and any such individuals that are currently affiliated with one of our competitors may disclose our proprietary
technology or information.

As is commonplace in the biotechnology and pharmaceutical industries, some of our board members,
employees and consultants are or have been employed at, or associated with, other biotechnology or pharmaceutical companies that compete with us. For example, two of our directors were also members of the board of directors of Idenix Pharmaceuticals
and another of our directors was a former executive at Gilead Sciences. These companies are focused on the same therapeutic areas as us. From time to time, these directors may face conflicts of interest because of their affiliation with companies
with which we may compete. While employed at or associated with these companies, these board members may have been exposed to or involved in research and technology similar to the areas of research and technology in which we are engaged. We may be
subject to claims that we, or our employees, board members or consultants, have inadvertently or otherwise used or disclosed alleged trade secrets or other proprietary information of those companies. Litigation may be necessary to defend against
such claims.

We have entered into confidentiality agreements with all of our employees. However, we do not have, and are not planning to
enter into, any confidentiality agreements with our directors because they have a fiduciary duty of confidentiality as directors. There is the possibility that any of our former board members, employees or consultants who are currently employed at,
or associated with, one of our competitors may unintentionally or willfully disclose our proprietary technology or information.

The rights we rely
upon to protect our unpatented trade secrets may be inadequate.

We rely on unpatented trade secrets, know-how and technology,
which are difficult to protect, especially in the pharmaceutical industry, where much of the information about a product must be made public during the regulatory approval process. We seek to protect trade secrets, in part, by entering into
confidentiality agreements with employees, consultants and others. These parties may breach or terminate these agreements, and we may not have adequate remedies for such breaches. Furthermore, these agreements may not provide meaningful protection
for our trade secrets or other proprietary information or result in the effective assignment to us of intellectual property, and may not provide an adequate remedy in the event of unauthorized use or disclosure of confidential information or other
breaches of the agreements. Despite our efforts to protect our trade secrets, we or our collaboration partners, board members, employees, consultants, contractors or scientific and other advisors may unintentionally or willfully disclose our
proprietary information to competitors.

There is a risk that our trade secrets could have been, or could, in the future, be shared by any
of our former employees with and be used to the benefit of any company that competes with us. For example, a former director and founder of Pharmasset has, along with several of our former scientists, started a new pharmaceutical company to develop
drugs to treat viral infections (including human retroviral and hepatitis infections), cancer and dermatological products, which may compete with us in the future. These individuals left Pharmasset in 2005. We have a confidentiality agreement in
place with our former director, and have both confidentiality agreements and covenant not to compete agreements in place with the former scientists. The term of the confidentiality agreements is indefinite with regard to any confidential information
that is not subsequently made public. The covenant not to compete agreements expired on February 28, 2007.

If we fail to maintain
trade secret protection, our competitive position may be adversely affected. Competitors may also independently discover our trade secrets. Enforcement of claims that a third party has illegally obtained and is using trade secrets is expensive, time
consuming and uncertain. If our competitors independently develop equivalent knowledge, methods and know-how, we would not be able to assert our trade secrets against them and our business could be harmed.



41



---

##### Table of Contents

Risks Related to Our Industry

Our industry is extremely competitive. If our competitors are able to develop and market products that are more effective, safer or more affordable than ours, or obtain marketing approval before we do, our commercial opportunities may
be limited.

Competition in the biotechnology and pharmaceutical industries is intense and continues to increase, particularly in
the area of antiviral drugs. Many companies are pursuing the development of novel drugs that target the same diseases we are targeting. There are a significant number of drugs that are approved or currently under development that will become
available in the future for the treatment of HBV, HCV and HIV and other viral infections. If any of the product candidates that our competitors are developing are successful, we will have difficulty gaining market share.

We face a broad range of current and potential competitors, from established global pharmaceutical companies with significant resources to
development-stage companies. Listed below are some of the pharmaceutical and biotechnology companies developing compounds targeting HBV, HCV and HIV and other viral infections.



| |  |  | HBV: Competitors with late-stage development programs for the treatment of HBV include Gilead Sciences, whose lead drug candidate has completed Phase 3 clinical
trials. Our HBV product candidate may compete directly or be used in combination with the current standard of care, with the drug candidates that are currently in development and with those that may be developed in the future.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | HCV: Roche, Schering-Plough, and several generic manufacturers market ribavirin, which is a component of the current standard of care for HCV. Roche and other
companies, such as Valeant Pharmaceuticals International, Vertex Pharmaceuticals Incorporated, ViroPharma Incorporated, Gilead Sciences, Inc, Intermune, Human Genome Sciences, and Idenix, are also developing new drugs for the treatment of HCV.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | HIV: Pharmaceutical companies such as Pfizer Inc. and Merck & Co., Inc., and biotechnology companies such as Gilead Sciences, Inc., Incyte Corporation,
Avexa Limited, Achillion Pharmaceuticals, Inc., Panacos Pharmaceuticals, Inc. and Human Genome Sciences, Inc. are developing compounds targeting HIV. We also believe that a significant number of drugs are currently under development and will become
available in the future for the treatment of HIV. In addition, we are aware that Merck and other companies are pursuing the development of a prophylactic vaccine, which would prevent infections. If a prophylactic vaccine is successful, it could
reduce the size of the market for our products.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, we face competition from academic and research institutions
and government agencies for the discovery, development and commercialization of novel therapeutics to treat HIV, HBV and HCV. Some early-stage companies may also prove to be significant competitors, particularly through collaborative arrangements
with large pharmaceutical and biotechnology companies.

Many of our competitors have:



| |  |  | significantly greater financial, technical and human resources than we have and may be better equipped to develop, manufacture and market products;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | more extensive experience in preclinical studies and clinical trials, obtaining regulatory approvals and manufacturing and marketing products; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | products that have already been approved or are in the late stage of development and operate large, well-funded research and development programs.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------

Our competitors may succeed in developing or commercializing more effective, safer or more affordable products, which
would render our product candidates less competitive or noncompetitive. Our competitors may discover technologies and techniques, or enter into partnerships with collaborators, in order to develop competing products that are more effective or less
costly than the products we develop. This may render our technology or products obsolete and noncompetitive. These competitors also compete with us to recruit and retain qualified scientific and management personnel, establish clinical trials sites
and patient registration for clinical trials, as well as to acquire technologies and technology licenses complementary to our programs or advantageous to our business. Moreover, competitors that are able to achieve patent protection, obtain
regulatory approvals and commence commercial sales of their products before we do, and competitors who have already done so, will enjoy a significant competitive advantage. If we are not able to compete effectively against our current and future
competitors, our business will not grow and our financial condition and operations will suffer.

If we successfully develop and obtain
approval for our product candidates, we will face competition for market share based on the safety and efficacy of our products, the timing and scope of regulatory approvals, the availability of supply, marketing and sales capability, reimbursement
coverage, price, patent position and other factors.



42



---

##### Table of Contents

If third-party payors do not adequately reimburse patients for any of our product candidates, if approved for
marketing, we may not be successful in selling them.

Our ability to commercialize any products successfully will depend in part on
the extent to which reimbursement will be available from governmental and other third-party payors, both in the United States and in foreign markets. Even if we succeed in bringing one or more products to the market, the amount reimbursed for our
products may be insufficient to allow our products to compete effectively with products that are reimbursed at a higher level. If the price we are able to charge for any products we develop is inadequate in light of our development costs, our
profitability could be adversely affected.

Reimbursement by governmental and other third-party payors may depend upon a number of factors,
including the governmental and other third-party payors determination that the use of a product is:



| |  |  | a covered benefit under its health plan or part of their formulary;
| | - |  | -------------------------------------------------------------------



| |  |  | safe, effective and medically necessary;
| | - |  | ----------------------------------------



| |  |  | appropriate for the specific patient;
| | - |  | -------------------------------------



| |  |  | cost-effective; and
| | - |  | -------------------



| |  |  | neither experimental nor investigational.
| | - |  | -----------------------------------------

Obtaining reimbursement approval for a product from each third-party and government payor is a time-consuming and costly process that could require us to provide supporting scientific, clinical and cost-effectiveness data for the use of our
products to each payor. We may not be able to provide data sufficient to obtain reimbursement.

Eligibility for coverage does not imply
that any drug product will be reimbursed in all cases or at a rate that allows us to make a profit. Interim payments for new products, if applicable, may also not be sufficient to cover our costs and may not become permanent. Reimbursement rates may
vary according to the use of the drug and the clinical setting in which it is used, may be based on payments allowed for lower-cost drugs that are already reimbursed, may be incorporated into existing payments for other products or services, and may
reflect budgetary constraints and/or Medicare or Medicaid data used to calculate these rates. Net prices for products also may be reduced by mandatory discounts or rebates required by government health care programs or by any future relaxation of
laws that restrict imports of certain medical products from countries where they may be sold at lower prices than in the United States.

The health care industry is experiencing a trend toward containing or reducing costs through various means, including lowering reimbursement rates, limiting therapeutic class coverage and negotiating reduced payment schedules with service
providers for drug products. The Medicare Prescription Drug, Improvement and Modernization Act of 2003, or the MMA, created a broader prescription drug benefit for Medicare beneficiaries. The MMA also contains provisions intended to reduce or
eliminate delays in the introduction of generic drug competition at the end of patent or nonpatent market exclusivity. The impact of the MMA on drug prices and new drug utilization over the next several years is unknown. The MMA also made
adjustments to the physician fee schedule and the measure by which prescription drugs are presently paid. The effects of these changes are unknown but may include decreased utilization of new medicines in physician prescribing patterns, and further
pressure on drug company sponsors to provide discount programs and reimbursement support programs. There have been, and we expect that there will continue to be, federal and state proposals to constrain expenditures for medical products and
services, which may affect reimbursement levels for our future products. In addition, the Centers for Medicare and Medicaid Services frequently change product descriptors, coverage policies, product and service codes, payment methodologies and
reimbursement values. Third-party payors often follow Medicare coverage policy and payment limitations in setting their own reimbursement rates and may have sufficient market power to demand significant price reductions. Future legislation may also
limit the prices that can be charged for drugs we develop.

Foreign governments tend to impose strict price controls, which may adversely affect our
future profitability.

In most foreign countries, particularly in the European Union, prescription drug pricing and/or
reimbursement is subject to governmental control. In these countries, pricing negotiations with governmental authorities can take considerable time after the receipt of marketing approval for a product. To obtain reimbursement or pricing approval in
some countries, we may be required to conduct a clinical trial that compares the cost-effectiveness of our product candidate to other available therapies. If reimbursement of our products is unavailable or limited in scope or amount, or if pricing
is set at unsatisfactory levels, our profitability will be negatively affected.



43



---

##### Table of Contents

Even if we achieve market acceptance for our products, we may experience downward pricing pressure on the price of
our drugs because of generic competition and social pressure to lower the cost of drugs to treat HIV, HBV and HCV.

Several of the
FDA-approved individual and combination products face patent expiration in the next several years. The following table lists expected patent expiration dates of FDA-approved individual and combination products the patents for which are expected to
expire in the next several years and that we expect may compete with our product candidates, according to the FDAs compilation of patents covering approved drug products in a collection entitled Approved Drug Products with Therapeutic
Equivalence Evaluations (known universally as the Orange Book).



|                |  |                                                    
|--------------- |  | ---------------------------------------------------
|Drug Brand Name |  | Patent Expiry Date or Range of Patent Expiry
Dates*
|Epivir-HBV      |  | November 17, 2009 to May 18, 2016                  
|Hepsera         |  | April 21, 2006 to July 23, 2018                    
|Baraclude       |  | October 18, 2010                                   
|Epivir          |  | November 17, 2009 to May 18, 2016                  
|Emtriva         |  | May 11, 2010 to March 9, 2021                      
|Zerit           |  | June 24, 2008                                      
|Videx           |  | August 29, 2006 to July 22, 2011                   
|Ziagen          |  | December 18, 2011 to May 14, 2018                  
|Hivid           |  | November 7, 2006 to July 2, 2008                   
|Combivir        |  | September 17, 2005 to May 18, 2016                 
|Truvada         |  | May 11, 2010 to March 9, 2021                      
|Atripla         |  | May 11, 2010 to March 9, 2021                      
|Epzicom         |  | December 18, 2011 to May 14, 2018                  
|Trizivir        |  | September 17, 2005 to May 14, 2018                 
|Tyzeka          |  | August 10, 2019                                    

---

|* | These dates do not take into account any patent term adjustments that may accrue due to procedural delays by the United States Patent and Trademark Office or patent term extensions
that may accrue due to regulatory delays nor any exclusivity periods granted by the FDA.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As a result, generic versions of
these drugs may become available. We expect to face competition from these generic drugs, including price-based competition.

Pressure from
AIDS awareness and other social activist groups to reduce HIV drug prices may also put downward pressure on the prices of HIV drugs, including Racivir and DFC if they are commercialized. Similar trends of generic competition or social pressure may
occur for HBV or HCV, which would result in downward pressure on the price for clevudine or R7128, if they are commercialized.

We face a risk of
product liability claims and if we are not able to obtain adequate liability insurance, a product liability claim could result in substantial liabilities.

Our business exposes us to the risk of significant potential product liability claims that are inherent in the manufacturing, testing and marketing of human therapeutic products, and we will face an even greater risk
if our collaborators or we sell any products commercially. Regardless of their merit or eventual outcome, product liability claims may result in:



| |  |  | delay or failure to complete our clinical trials;
| | - |  | -------------------------------------------------



| |  |  | withdrawal of clinical trial participants and difficulty in recruiting participants;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | inability to commercialize our product candidates;
| | - |  | --------------------------------------------------



| |  |  | decreased demand for our product candidates;
| | - |  | --------------------------------------------



| |  |  | injury to our reputation;
| | - |  | -------------------------



| |  |  | inability to establish new collaborations;
| | - |  | ------------------------------------------



44



---

##### Table of Contents

| |  |  | litigation costs;
| | - |  | -----------------



| |  |  | substantial monetary awards against us; and
| | - |  | -------------------------------------------



| |  |  | diversion of management or other resources from key aspects of our operations.
| | - |  | ------------------------------------------------------------------------------

Product liability claims could result in an FDA investigation of the safety or efficacy of our products, our manufacturing processes and facilities or
our marketing programs. An FDA investigation could also potentially lead to a recall of our products or more serious enforcement actions, limitations on the indications for which they may be used, or suspension or withdrawal of approval.

We currently have product liability insurance that covers our clinical trials for up to $9.0 million for each occurrence and up to a $9.0 million
annual aggregate limit, subject to deductibles of $50,000 per occurrence and $250,000 annual aggregate limit and coverage limitations. We intend to increase our insurance coverage and include the sale of commercial products if marketing approval is
obtained. Because insurance coverage is becoming increasingly expensive, we may not be able to obtain or maintain adequate protection against potential product liabilities at a reasonable cost or at all, and the insurance coverage that we obtain may
not be adequate to cover potential claims or losses.

We may incur significant costs to comply with laws regulating the protection of health and
human safety and the environment, and failure to comply with these laws and regulations could expose us to significant liabilities.

Our research and development activities involve the controlled use of numerous hazardous materials, chemicals and radioactive materials and produce waste products. We are subject to federal, state and local laws and regulations, and may be
subject to foreign laws and regulations, governing the use, manufacture, storage, handling and disposal of hazardous materials and waste products, including certain regulations promulgated by the U.S. Environmental Protection Agency, or EPA. The EPA
regulations to which we are subject require that we register with the EPA as a generator of hazardous waste. The risk of accidental contamination or injury from the handling, transporting and disposing of hazardous materials and waste products
cannot be entirely eliminated. If an accident occurs, we could be held liable for resulting damages, which could be substantial. We are also subject to numerous environmental, health and workplace safety laws and regulations, including those
governing laboratory procedures, exposures to blood-borne pathogens and the handling, transporting and disposing of biohazardous or radioactive materials. Although we maintain workers compensation insurance to cover us for the costs and
expenses we may incur if our employees are injured as a result of using these materials, this insurance may not provide adequate coverage against potential liabilities. We do not maintain, nor do we plan to obtain, additional insurance coverage
relating to damage claims arising from our use of hazardous materials. Further, we may be required to indemnify our collaborators or licensees against damages and other liabilities arising out of our development activities or products. Compliance
with the applicable environmental and workplace laws and regulations is expensive. Future changes to environmental, health, workplace and safety laws could cause us to incur additional expenses or may restrict our operations or impair our research,
development and production efforts.

Risks Related to our Common Stock

There may not be an active, liquid trading market for our common stock.

Prior to our initial
public offering, which was completed on May 2, 2007, there had been no public market for our common stock. In the future, an active, liquid trading market for our common stock may not develop or be maintained. As a result, you may not be able
to sell all or a significant portion of your holdings quickly. The initial public offering price of our common stock was determined by negotiation between us and representatives of the underwriters based upon a number of factors, including the
history of, and the prospects for, our company and our industry, and may not be indicative of prices that will prevail in the future. The market price of our common stock may decline below the initial public offering price, and you may not be able
to resell your shares of our common stock at or above the price you paid for them.

A significant portion of our total outstanding shares are
restricted from immediate resale, but may be sold into the market in the near future. If there are substantial sales of our common stock by our existing stockholders, our stock price could decline.

Sales of substantial amounts of our common stock in the public market or otherwise, or the perception that such sales could occur, could adversely affect
the price of our common stock. In connection with our initial public offering, holders of approximately 13,997,000 shares of our common stock have entered into lock-up agreements that prevent the sale of such shares for up to 180 days after
April 26, 2007, subject to extension under certain circumstances. After expiration of the lock-



45



---

##### Table of Contents

ups, these shares will be tradeable subject to the restrictions in Rule 144 of the Securities Act of 1933, as amended. In
addition, the holders of approximately 13,490,969 shares of our common stock have rights, subject to some conditions, to require us to file registration statements to permit the resale of their shares in the public market or to include their shares
in registration statements that we may file on our behalf or on behalf of our stockholders. We also have registered all common stock that we may issue under our employee benefit plans. As of June 30, 2007, 3,854,088 shares of our common stock
were reserved and available for future issuance under our 1998 Stock Plan and 2007 Equity Incentive Plan. These shares can be freely sold in the public market upon issuance, subject to restrictions under the securities laws and the lock-up
agreements described above. If any of these stockholders causes a large number of securities to be sold in the public market, or if there is an expectation that such sales may occur, the sales could cause the trading price of our common stock to
decline.

In addition, our amended and restated certificate of incorporation permits the issuance of up to approximately 78,929,124
additional shares of common stock as of June 30, 2007. Thus, we will have the ability to issue substantial amounts of common stock in the future, which would dilute the percentage ownership held by investors who purchase shares of our common
stock.

Our stock price is volatile, which may cause your investment in our common stock to decline in value.

The stock market in general, and the market for clinical-stage pharmaceutical and biotechnology stocks in particular, have experienced extreme volatility
that has often been unrelated or disproportionate to the operating performance of particular companies. These broad market fluctuations may adversely affect the trading price for our common stock.

Price fluctuations could be in response to various factors, including:



| |  |  | adverse results or delays in our clinical trials or the clinical trials of our collaborators;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | announcements of FDA non-approval of our products, or delays in the FDA or other foreign regulatory agency review process;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | adverse actions taken by regulatory agencies with respect to our product candidates, clinical trials, manufacturing processes or sales and marketing activities;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | introductions or announcements of new products or technological innovations or pricing by our competitors;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | the loss of a significant collaborator;
| | - |  | ---------------------------------------



| |  |  | disputes or other developments relating to proprietary rights, including patents, litigation matters and our ability to patent our product candidates and
technologies;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in estimates of our financial performance by securities analysts or failure to meet or exceed securities analysts or investors expectations of
our annual or quarterly financial results, clinical results or our achievement of any milestones or changes in securities analysts recommendations regarding the common stock, other comparable companies or our industry generally;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | fluctuations in stock market prices and trading volumes of similar companies or of the markets generally;
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | changes in accounting principles;
| | - |  | ---------------------------------



| |  |  | sales of large blocks of our common stock, or the expectation that such sales may occur, including sales by our executive officers, directors and significant
stockholders;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | issuance of new shares of common stock in future offerings, or upon the exercise of existing warrants;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | issuance of convertible debt;
| | - |  | -----------------------------



| |  |  | discussion of our business, products, financial performance, prospects or our stock price by the financial and scientific press and online investor communities,
such as chat rooms;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | regulatory developments in the United States and abroad;
| | - |  | --------------------------------------------------------



| |  |  | third-party healthcare reimbursement policies;
| | - |  | ----------------------------------------------



46



---

##### Table of Contents

| |  |  | conditions or trends in the pharmaceutical and biotechnology industries;
| | - |  | ------------------------------------------------------------------------



| |  |  | departures of key personnel;
| | - |  | ----------------------------



| |  |  | announcements by us or our competitors of significant acquisitions, strategic partnerships, clinical trial results, joint ventures or capital commitments; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | actual or anticipated variations in our annual or quarterly operating results.
| | - |  | ------------------------------------------------------------------------------

In addition, public companies in general and companies listed on the NASDAQ Stock Market LLC in particular have experienced extreme price and volume
fluctuations that have often been unrelated or disproportionate to the operating performance of those companies. Further, there has been particular volatility in the market prices of securities of clinical-stage pharmaceutical and other life
sciences companies. These broad market and industry factors may seriously harm the market price of our common stock, regardless of our operating performance. In the past, following periods of volatility in the market, securities class action
litigation has often been instituted against companies. Such litigation, if instituted against us, could result in substantial costs and diversion of managements attention and resources.

You may experience substantial dilution in the future.

In the past, we issued certain options and warrants to acquire common stock at prices significantly below the initial public offering price. As of June 30, 2007, the following options were outstanding and
exercisable as of June 30, 2007:



|                  |  |                                 |            |                                                       |      |                                 |   |                   |  |                                 |  |   |     
|----------------- |  | ------------------------------- | ---------- | ----------------------------------------------------- | ---- | ------------------------------- | - | ----------------- |  | ------------------------------- |  | - | ----
|                  |  | Outstanding as of June 30, 2007 |            | Exercisable as of June 30, 2007                      
|Number of Options |  | Exercise Price                  |            | Weighted Average RemainingContractual Life (in
Years) |      | Weighted Average Exercise Price |   | Number of Options |  | Weighted Average Exercise Price
|141,667           |  | $                               | 1.50$2.99 |                                                       | 1.96 |                                 | $ | 1.78              |  | 141,667                         |  | $ | 1.78
|1,892,118         |  | $                               | 3.00$4.49 |                                                       | 8.14 |                                 | $ | 3.40              |  | 670,680                         |  | $ | 3.21
|53,833            |  | $                               | 4.50$5.99 |                                                       | 7.67 |                                 | $ | 5.32              |  | 22,333                          |  | $ | 5.10
|235,000           |  | $                               | 6.00$7.49 |                                                       | 4.89 |                                 | $ | 6.63              |  | 225,000                         |  | $ | 6.62
|119,666           |  | $                               | 7.50$9.00 |                                                       | 8.34 |                                 | $ | 8.69              |  | 98,666                          |  | $ | 8.73

To the extent the holders exercise these outstanding options, you will sustain further dilution.
In addition, if we raise additional funding by issuing equity securities or convertible debt, or if we acquire other companies or technologies, or finance strategic alliances by issuing equity, the newly issued or issuable shares will further dilute
your percentage ownership and may also reduce the value of your investment.

Provisions of our amended and restated certificate of incorporation,
bylaws and Delaware law could delay or discourage another company from acquiring us and may prevent attempts by our stockholders to replace or remove our current management.

Provisions of our amended and restated certificate of incorporation, bylaws and Delaware law may discourage, delay or prevent a merger or acquisition
that stockholders may consider favorable, including transactions in which you might have received a premium for your shares. In addition, these provisions could make it more difficult for our stockholders to replace or remove our board of directors.

These provisions include:



| |  |  | the application of a Delaware law prohibiting us from entering into a business combination with the beneficial owner of 15% or more of our outstanding voting stock
for a period of three years after such 15% or greater owner first reached that level of stock ownership, unless we meet specified criteria;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | authorizing the issuance of preferred stock with rights that may be senior to those of the common stock without any further vote or action by the holders of our
common stock;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



47



---

##### Table of Contents

| |  |  | providing for a classified board of directors with staggered terms;
| | - |  | -------------------------------------------------------------------



| |  |  | requiring that our stockholders provide advance notice when nominating our directors or proposing matters that can be acted on by stockholders at stockholders
meetings;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | eliminating the ability of our stockholders to convene a stockholders meeting; and
| | - |  | -----------------------------------------------------------------------------------



| |  |  | prohibiting our stockholders from acting by written consent.
| | - |  | ------------------------------------------------------------

Our management will have broad discretion in the use of our funds.

Our management will have broad discretion in the
application of our funds. We could use our funds in ways with which stockholders do not agree, or for corporate purposes that may not result in a significant or any return on your investment.

Our executive officers, directors and current principal stockholders own a large percentage of our voting common stock and could limit new stockholders
influence on corporate decisions.

As of June 30, 2007, our executive officers, directors, current holders of more than 5% of
our outstanding common stock and their respective affiliates beneficially own, in the aggregate, approximately 60.6% of our outstanding common stock. These stockholders, acting together, would be able to control all matters requiring approval by our
stockholders, including mergers, sales of assets, the election of directors, the approval of mergers or other significant corporate transactions. The interests of these stockholders may not always coincide with our corporate interests or the
interests of other stockholders, and they may act in a manner with which you may not agree or that may not be in the best interests of our other stockholders.

Because we have not previously paid cash dividends on our common stock and do not anticipate doing so in the foreseeable future, you will benefit from an investment in our common stock only if it appreciates in value.

We have never declared or paid cash dividends on our common stock. We currently intend to retain our future earnings, if any, to
support the growth and development of our business and we do not anticipate paying any cash dividends in the foreseeable future. Any future determination to pay dividends will be at the discretion of our board of directors and will depend on our
financial condition, results of operations, capital requirements, and other factors that our board of directors may deem relevant. As a result, you should not rely on any investment in our common stock to provide dividend income as part of your
investment return. Any return on your investment in our common stock would result from an increase in the market price of your stock, which is uncertain and unpredictable.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

Use of Proceeds from the Sale of Registered Securities

We sold 5,050,000 shares of our common stock in our initial
public offering, including the shares sold in connection with the underwriters partial exercise of their over-allotment option. The registration statement on Form S-1 (File No. 333-133907) filed in connection with our initial public
offering was declared effective by the SEC on April 26, 2007.

All 5,050,000 shares of our common stock sold in the offering were sold
at the initial public offering price of $9.00 per share. We received aggregate net proceeds of $41.0 million after deducting offering costs paid during fiscal 2007 and $39.0 million after deducting additional offering costs paid in fiscal 2006. The
underwriters for the offering were Banc of America Securities LLC, UBS Securities LLC and JMP Securities LLC We intend to use the net proceeds of the offering to advance our clinical development program for clevudine into phase 3 clinical trials.
All of the proceeds from the offering are currently invested in various interest-bearing money market accounts or marketable securities.



48



---

##### Table of Contents

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

On April 18, 2007, our stockholders holding a majority of shares outstanding adopted resolutions by written consent authorizing the following matters in connection with our initial public offering: (i) authorizing amendments to
our Second Amended and Restated Certificate of Incorporation amending the definition of Qualified IPO; (ii) authorizing amendments to our Second Amended and Restated Certificate of Incorporation related to a reverse stock split of
our common stock with an exchange rate of 1 for 1.5; (iii) adoption of a Third Amended and Restated Certificate of Incorporation to be effective upon the closing of our initial public offering and the conversion of all the outstanding shares of
our preferred stock into shares of common stock; (iv) approval of Second Amended and Restated Bylaws effective upon the closing of the initial public offering and the conversion of all the outstanding shares of our preferred stock into shares
of common stock; and (v) adoption of a 2007 Equity Incentive Plan to be effective upon the closing of the initial public offering and the conversion of all the outstanding shares of our preferred stock into shares of common stock.



| |  |  | For: 13,278,181
| | - |  | ---------------



| |  |  | Against: 0
| | - |  | ----------



| |  |  | Abstentions: 2,556,242
| | - |  | ----------------------



49



---

##### Table of Contents

|ITEM 6. | EXHIBITS
|------- | --------



|               |  |                                       
|-------------- |  | --------------------------------------
|Exhibit Number |  | Description                           
|               | 
|31.1           |  | Rule 13a-14(a)/15d-14(a) Certification
|               | 
|31.2           |  | Rule 13a-14(a)/15d-14(a) Certification
|               | 
|32             |  | Section 1350 Certifications           



50



---

##### Table of Contents

SIGNATURES

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



|      |  |                |  |  |  |                  |  |                                                                     
|----- |  | -------------- |  |  |  | ---------------- |  | --------------------------------------------------------------------
|      |  |                |  |  |  | PHARMASSET, INC.
|      |  |                |  | 
|Date: |  | August 9, 2007 |  |  |  | By:              |  | /s/ Kurt Leutzinger                                                 
|      |  |                |  |  |  |                  |  | Kurt Leutzinger Executive Vice President and Chief
Financial Officer
|      |  |                |  |  |  |                  |  | (duly authorized officer and principal financial officer)           



51



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                       
|-------------- |  | --------------------------------------
|Exhibit Number |  | Description                           
|               | 
|31.1 *         |  | Rule 13a-14(a)/15d-14(a) Certification
|               | 
|31.2 *         |  | Rule 13a-14(a)/15d-14(a) Certification
|               | 
|32 *           |  | Section 1350 Certifications           

---

|* | - Filed electronically herewith.
|- | --------------------------------



52