##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Amendment No. 1)



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

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2005



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

FOR THE TRANSITION PERIOD FROM                     
TO



---

Commission File Number 0-23223

CURAGEN CORPORATION

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 06-1331400                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                            |  |           
|------------------------------------------- |  | ----------
|322 East Main Street, Branford, Connecticut |  | 06405     
|(Address of principal executive office)     |  | (Zip Code)

Registrants telephone number, including area code: (203) 481-1104

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 an
accelerated filer (as defined in Rule 12b-2 of the Exchange Act)

Yes  x    No ̈

The number of shares outstanding of the Registrants common stock as of October 31, 2005 was 55,628,247.



---



---

##### Table of Contents

EXPLANATORY NOTE

This Amendment No. 1 to the CuraGen Corporation and Subsidiary (the Company) Quarterly Report on Form 10-Q for the quarter ended September 30, 2005 (Original Filing), initially filed
with the Securities and Exchange Commission (the Commission) on November 4, 2005, is being filed to reflect corrections and changes in the Companys Condensed Consolidated Balance Sheet at September 30, 2005, the
Companys Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2005 and the Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2005. The corrections are
being made to properly account for the amortization of milestone revenue. For a more detailed description of this matter, see Note 2 Restatement of Financial Statements to the accompanying condensed consolidated financial statements and
the section entitled Restatement of Financial Statements in Managements Discussion and Analysis of Financial Condition and Results of Operations contained in this Form 10-Q/A.

This Form 10-Q/A includes the Original Filing in its entirety for the convenience of the reader. However, this Form 10-Q/A only amends Part I of the
Original Filing as a result of, and to reflect: the milestone revenue restatement discussed above; a reclassification of short-term investments and marketable securities on the Condensed Consolidated Statements of Cash Flows to reflect gross inflows
and outflows from purchases, maturities, and sales of short-term investments and marketable securities; and updates to the critical accounting policies and use of estimates. In addition, Item 6 of Part II of the Original Filing has been amended to
contain currently-dated certifications from the Companys Chief Executive Officer and Chief Financial Officer, as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. These certifications are attached to this Form 10-Q/A as
Exhibits 31.1, 31.2, and 32, respectively. No other modifications or changes have been made to our original filing or the exhibits filed therewith. Except as set forth above, this Amendment No. 1 to our Form 10-Q for the quarter ended September 30,
2005 does not reflect events occurring after November 4, 2005 or modify or update those disclosures affected by subsequent events.



2



---

##### Table of Contents

CURAGEN CORPORATION AND SUBSIDIARY

FORM 10-Q/A

INDEX



|                              |  |                                                                                                                                            |  |        
|----------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------ |  | -------
|                              |  |                                                                                                                                            |  | Page   
|PART I. Financial Information |  |                                                                                                                                           
|                              |  |                                                                                                                                           
|Item 1.                       |  | Financial Statements                                                                                                                       |  |        
|                              |  |                                                                                                                                           
|                              |  | Condensed Consolidated Balance Sheets, September 30, 2005 (as restated) and December 31, 2004 (unaudited)                                  |  | 4      
|                              |  |                                                                                                                                           
|                              |  | Condensed Consolidated Statements of Operations, for the Three and Nine Months Ended September 30, 2005 (as restated) and 2004 (unaudited) |  | 5      
|                              |  |                                                                                                                                           
|                              |  | Condensed Consolidated Statements of Cash Flows, for the Nine Months Ended September 30, 2005 (as restated) and 2004 (unaudited)           |  | 6      
|                              |  |                                                                                                                                           
|                              |  | Notes to Condensed Consolidated Financial Statements (unaudited)                                                                           |  | 7 - 13 
|                              |  |                                                                                                                                           
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                      |  | 14 - 42
|                              |  |                                                                                                                                           
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                 |  | 42     
|                              |  |                                                                                                                                           
|Item 4.                       |  | Controls and Procedures                                                                                                                    |  | 43     
|                              | 
|PART II. Other Information    |  |                                                                                                                                           
|                              |  |                                                                                                                                           
|Item 6.                       |  | Exhibits                                                                                                                                   |  | 44     
|                              |  |                                                                                                                                           
|Signatures                    |  |                                                                                                                                            |  | 45     
|                              |  |                                                                                                                                           
|Exhibit Index                 |  |                                                                                                                                            |  | 46     



3



---

##### Table of Contents

CURAGEN CORPORATION AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value and share data)

(unaudited)



|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|---------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ---------------- | - | -------- | -
|                                                                                                                                         |  | September 30,2005        |          |   | December 31,2004 |  
|                                                                                                                                         |  | (as restated, seeNote 2) |          |   |                  |  
|ASSETS                                                                                                                                   |  |                          |          |   |                  |   |          |  
|Current assets:                                                                                                                          |  |                          |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                                                |  | $                        | 33,357   |   |                  | $ | 23,849   |  
|Short-term investments                                                                                                                   |  |                          | 16,827   |   |                  |   | 83,921   |  
|Marketable securities                                                                                                                    |  |                          | 182,433  |   |                  |   | 220,350  |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Cash and investments                                                                                                                     |  |                          | 232,617  |   |                  |   | 328,120  |  
|Income taxes receivable                                                                                                                  |  |                          | 685      |   |                  |   | 829      |  
|Inventory                                                                                                                                |  |                          | 4,394    |   |                  |   |         |  
|Accounts receivable                                                                                                                      |  |                          | 2,088    |   |                  |   | 234      |  
|Other current assets                                                                                                                     |  |                          | 13       |   |                  |   | 64       |  
|Prepaid expenses                                                                                                                         |  |                          | 1,357    |   |                  |   | 1,499    |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Total current assets                                                                                                                     |  |                          | 241,154  |   |                  |   | 330,746  |  
|Property and equipment, net                                                                                                              |  |                          | 26,011   |   |                  |   | 24,132   |  
|Intangible and other assets, net                                                                                                         |  |                          | 12,967   |   |                  |   | 14,334   |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Total assets                                                                                                                             |  | $                        | 280,132  |   |                  | $ | 369,212  |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                     |  |                          |          |   |                  |   |          |  
|Current liabilities:                                                                                                                     |  |                          |          |   |                  |   |          |  
|Accounts payable                                                                                                                         |  | $                        | 3,101    |   |                  | $ | 1,840    |  
|Accrued expenses                                                                                                                         |  |                          | 6,758    |   |                  |   | 4,143    |  
|Accrued payroll and related items                                                                                                        |  |                          | 1,988    |   |                  |   | 2,075    |  
|Interest payable                                                                                                                         |  |                          | 1,212    |   |                  |   | 4,900    |  
|Current portion of deferred revenue                                                                                                      |  |                          | 7,075    |   |                  |   | 4,244    |  
|Other current liabilities                                                                                                                |  |                          | 2,100    |   |                  |   | 1,520    |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Total current liabilities                                                                                                                |  |                          | 22,234   |   |                  |   | 18,722   |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Long-term liabilities:                                                                                                                   |  |                          |          |   |                  |   |          |  
|Convertible subordinated debt                                                                                                            |  |                          | 176,228  |   |                  |   | 240,000  |  
|Accrued long-term liabilities                                                                                                            |  |                          | 505      |   |                  |   | 1,000    |  
|Deferred revenue, net of current portion                                                                                                 |  |                          | 9,200    |   |                  |   |         |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Total long-term liabilities                                                                                                              |  |                          | 185,933  |   |                  |   | 241,000  |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Commitments and contingencies                                                                                                            |  |                          |          |   |                  |   |          |  
|Minority interest in subsidiary                                                                                                          |  |                          | 520      |   |                  |   | 2,593    |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Stockholders equity:                                                                                                                    |  |                          |          |   |                  |   |          |  
|Common Stock; $.01 par value, issued and outstanding 55,621,198 shares at September 30, 2005, and 50,646,538 shares at December 31,
2004 |  |                          | 556      |   |                  |   | 506      |  
|Additional paid-in capital                                                                                                               |  |                          | 514,478  |   |                  |   | 489,725  |  
|Accumulated other comprehensive loss                                                                                                     |  |                          | (2,237   | ) |                  |   | (1,114   | )
|Accumulated deficit                                                                                                                      |  |                          | (437,506 | ) |                  |   | (379,889 | )
|Unamortized stock-based compensation                                                                                                     |  |                          | (3,846   | ) |                  |   | (2,331   | )
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Total stockholders equity                                                                                                               |  |                          | 71,445   |   |                  |   | 106,897  |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  
|Total liabilities and stockholders equity                                                                                               |  | $                        | 280,132  |   |                  | $ | 369,212  |  
|                                                                                                                                         |  |                          |          |   |                  |   |          |  

See accompanying notes to condensed consolidated financial statements



4



---

##### Table of Contents

CURAGEN CORPORATION AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)



|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|---------------------------------------------------------------------------------------- |  | ------------------------------- | -------- | - | ------------------------------ | - | -------- | ------------------------ |  | - | -------- | - |  | - | -------- | -
|                                                                                         |  | Three Months EndedSeptember 30, |          |   | Nine Months EndedSeptember 30, |  
|                                                                                         |  | 2005                            |          |   | 2004                           |   |          | 2005                     |  |   | 2004     |  
|                                                                                         |  | (as restated, seeNote 2)        |          |   |                                |   |          | (as restated, seeNote 2) |  |   |          |  
|Revenue:                                                                                 |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Grant revenue                                                                            |  | $                               | 639      |   |                                | $ | 395      |                          |  | $ | 1,975    |   |  | $ | 753      |  
|Instrument and reagent sales                                                             |  |                                 | 3,029    |   |                                |   |         |                          |  |   | 6,239    |   |  |   |         |  
|Collaboration revenue                                                                    |  |                                 | 1,574    |   |                                |   | 2,003    |                          |  |   | 4,748    |   |  |   | 4,534    |  
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Total revenue                                                                            |  |                                 | 5,242    |   |                                |   | 2,398    |                          |  |   | 12,962   |   |  |   | 5,287    |  
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Operating expenses:                                                                      |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Grant research                                                                           |  |                                 | 534      |   |                                |   | 302      |                          |  |   | 1,479    |   |  |   | 402      |  
|Cost of instrument and reagent sales                                                     |  |                                 | 958      |   |                                |   |         |                          |  |   | 1,636    |   |  |   |         |  
|Research and development                                                                 |  |                                 | 20,419   |   |                                |   | 17,341   |                          |  |   | 53,456   |   |  |   | 57,073   |  
|Asset impairment                                                                         |  |                                 |         |   |                                |   | 1,909    |                          |  |   |         |   |  |   | 1,909    |  
|General and administrative                                                               |  |                                 | 5,003    |   |                                |   | 4,533    |                          |  |   | 13,957   |   |  |   | 14,336   |  
|Restructuring and related charges                                                        |  |                                 | 1,280    |   |                                |   |         |                          |  |   | 1,280    |   |  |   |         |  
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Total operating expenses                                                                 |  |                                 | 28,194   |   |                                |   | 24,085   |                          |  |   | 71,808   |   |  |   | 73,720   |  
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Loss from operations                                                                     |  |                                 | (22,952  | ) |                                |   | (21,687  | )                        |  |   | (58,846  | ) |  |   | (68,433  | )
|Interest income                                                                          |  |                                 | 2,081    |   |                                |   | 2,125    |                          |  |   | 6,395    |   |  |   | 6,177    |  
|Interest expense                                                                         |  |                                 | (2,775   | ) |                                |   | (3,360   | )                        |  |   | (9,370   | ) |  |   | (9,582   | )
|Gain (loss) on extinguishment of debt                                                    |  |                                 | 358      |   |                                |   |         |                          |  |   | 1,766    |   |  |   | (294     | )
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Loss before income taxes and minority interest in subsidiary loss                        |  |                                 | (23,288  | ) |                                |   | (22,922  | )                        |  |   | (60,055  | ) |  |   | (72,132  | )
|Income tax benefit                                                                       |  |                                 | 140      |   |                                |   | 111      |                          |  |   | 285      |   |  |   | 295      |  
|Minority interest in subsidiary loss                                                     |  |                                 | 610      |   |                                |   | 1,333    |                          |  |   | 2,153    |   |  |   | 4,128    |  
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Net loss                                                                                 |  |                                 | ($22,538 | ) |                                |   | ($21,478 | )                        |  |   | ($57,617 | ) |  |   | ($67,709 | )
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Basic and diluted net loss per share                                                     |  | $                               | (0.43    | ) |                                | $ | (0.43    | )                        |  | $ | (1.13    | ) |  | $ | (1.36    | )
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  
|Weighted average number of shares used in computing basic and diluted net loss per share |  |                                 | 52,731   |   |                                |   | 49,994   |                          |  |   | 51,120   |   |  |   | 49,891   |  
|                                                                                         |  |                                 |          |   |                                |   |          |                          |  |   |          |   |  |   |          |  

See accompanying notes to condensed consolidated financial statements



5



---

##### Table of Contents

CURAGEN CORPORATION AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)



|                                                                                   |  |                                |          |   |      |   |          |  
|---------------------------------------------------------------------------------- |  | ------------------------------ | -------- | - | ---- | - | -------- | -
|                                                                                   |  | Nine Months EndedSeptember 30, |         
|                                                                                   |  | 2005                           |          |   | 2004 |  
|                                                                                   |  | (as restated, seeNote 2)       |          |   |      |  
|Cash flows from operating activities:                                              |  |                                |          |   |      |   |          |  
|Net loss                                                                           |  |                                | ($57,617 | ) |      |   | ($67,709 | )
|Adjustments to reconcile net loss to net cash used in operating activities:        |  |                                |          |   |      |   |          |  
|Asset impairment expense                                                           |  |                                | 47       |   |      |   | 1,909    |  
|Depreciation and amortization                                                      |  |                                | 6,369    |   |      |   | 7,212    |  
|Non-monetary compensation                                                          |  |                                | 1,511    |   |      |   | 312      |  
|Stock-based 401(k) employer plan match                                             |  |                                | 387      |   |      |   | 588      |  
|(Gain) loss on extinguishment of debt                                              |  |                                | (1,766   | ) |      |   | 294      |  
|Minority interest                                                                  |  |                                | (2,153   | ) |      |   | (4,128   | )
|Changes in assets and liabilities:                                                 |  |                                |          |   |      |   |          |  
|Income taxes receivable                                                            |  |                                | 144      |   |      |   | (296     | )
|Inventory                                                                          |  |                                | (3,837   | ) |      |   |         |  
|Accounts receivable                                                                |  |                                | (1,854   | ) |      |   | (371     | )
|Other current assets                                                               |  |                                | 51       |   |      |   | 11       |  
|Prepaid expenses                                                                   |  |                                | 142      |   |      |   | 387      |  
|Intangible and other assets, net                                                   |  |                                | (135     | ) |      |   | (102     | )
|Accounts payable                                                                   |  |                                | 2,012    |   |      |   | (2,436   | )
|Accrued expenses                                                                   |  |                                | 2,858    |   |      |   | 778      |  
|Accrued payroll and related items                                                  |  |                                | (87      | ) |      |   | 470      |  
|Interest payable                                                                   |  |                                | (3,688   | ) |      |   | (1,900   | )
|Current portion of deferred revenue                                                |  |                                | 2,831    |   |      |   | (841     | )
|Other current liabilities                                                          |  |                                | 601      |   |      |   | (529     | )
|Accrued long-term liabilities                                                      |  |                                | 5        |   |      |   |         |  
|Deferred revenue, net of current portion                                           |  |                                | 9,200    |   |      |   |         |  
|                                                                                   |  |                                |          |   |      |   |          |  
|Net cash used in operating activities                                              |  |                                | (44,979  | ) |      |   | (66,351  | )
|                                                                                   |  |                                |          |   |      |   |          |  
|Cash flows from investing activities:                                              |  |                                |          |   |      |   |          |  
|Acquisitions of property and equipment                                             |  |                                | (8,330   | ) |      |   | (4,000   | )
|Acquisitions of non-perpetual licenses                                             |  |                                | (770     | ) |      |   | (1,063   | )
|Loans to employees, net of repayments                                              |  |                                |         |   |      |   | (38      | )
|Convertible loan to collaborator                                                   |  |                                |         |   |      |   | (5,000   | )
|Gross purchases of short-term investments                                          |  |                                | (16,737  | ) |      |   | (125,353 | )
|Gross sales of short-term investments                                              |  |                                | 10,591   |   |      |   | 21,418   |  
|Gross maturities of short-term investments                                         |  |                                | 73,362   |   |      |   | 76,100   |  
|Gross purchases of marketable securities                                           |  |                                | (64,332  | ) |      |   | (116,995 | )
|Gross sales of marketable securities                                               |  |                                | 43,602   |   |      |   | 39,636   |  
|Gross maturities of marketable securities                                          |  |                                | 57,192   |   |      |   | 82,200   |  
|                                                                                   |  |                                |          |   |      |   |          |  
|Net cash provided by (used in) investing activities                                |  |                                | 94,578   |   |      |   | (33,095  | )
|                                                                                   |  |                                |          |   |      |   |          |  
|Cash flows from financing activities:                                              |  |                                |          |   |      |   |          |  
|Payments on capital lease obligations                                              |  |                                |         |   |      |   | (204     | )
|Proceeds from exercise of stock options                                            |  |                                | 601      |   |      |   | 401      |  
|Proceeds from issuance of convertible debt                                         |  |                                |         |   |      |   | 110,000  |  
|Payment for extinguishment of debt                                                 |  |                                | (61,540  | ) |      |   | (20,000  | )
|Proceeds from issuance of common stock                                             |  |                                | 22,000   |   |      |   |         |  
|Payments of stock issuance costs                                                   |  |                                | (1,152   | ) |      |   |         |  
|Payment of financing costs                                                         |  |                                |         |   |      |   | (3,769   | )
|                                                                                   |  |                                |          |   |      |   |          |  
|Net cash (used in) provided by financing activities                                |  |                                | (40,091  | ) |      |   | 86,428   |  
|                                                                                   |  |                                |          |   |      |   |          |  
|Net increase (decrease) in cash and cash equivalents                               |  |                                | 9,508    |   |      |   | (13,018  | )
|Cash and cash equivalents, beginning of period                                     |  |                                | 23,849   |   |      |   | 42,843   |  
|                                                                                   |  |                                |          |   |      |   |          |  
|Cash and cash equivalents, end of period                                           |  | $                              | 33,357   |   |      | $ | 29,825   |  
|                                                                                   |  |                                |          |   |      |   |          |  
|Supplemental cash flow information:                                                |  |                                |          |   |      |   |          |  
|Interest paid                                                                      |  | $                              | 12,230   |   |      | $ | 10,679   |  
|                                                                                   |  |                                |          |   |      |   |          |  
|Income tax benefit payments received                                               |  | $                              | 524      |   |      | $ |         |  
|                                                                                   |  |                                |          |   |      |   |          |  
|Acquisition/construction of property, plant and equipment, unpaid at end of period |  | $                              | 74       |   |      | $ | 815      |  
|                                                                                   |  |                                |          |   |      |   |          |  

See accompanying notes to condensed consolidated financial statements



6



---

##### Table of Contents

CURAGEN CORPORATION AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



|1. | Basis of Presentation
|-- | ---------------------

The
accompanying unaudited condensed consolidated 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 Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of
CuraGen Corporations management, the accompanying unaudited condensed consolidated financial statements include all adjustments, consisting of only normal recurring accruals, necessary to present fairly its consolidated financial position,
results of operations and cash flows. Interim results are not necessarily indicative of the results that may be expected for the entire year. The condensed consolidated financial statements of CuraGen Corporation and subsidiary (the
Company) include CuraGen Corporation (CuraGen) and its majority-owned subsidiary, 454 Life Sciences Corporation (454), and accordingly, all material intercompany balances and transactions have been eliminated.

During the period ended September 30, 2005, CuraGen determined that acquisitions of property and equipment on account,
which were previously reported as a component of changes in operating assets and liabilities and purchases of property and equipment, should not have been reported in the statements of cash flows. The financial statements for the nine months ended
September 30, 2004 have been revised to reflect a decrease in cash flows used in operating activities with a corresponding increase in cash flows used in investing activities of $0.8 million. Purchases of property and equipment acquired on
account have now been presented as supplemental disclosure of non-cash items. This revision has no effect on net income or the amount of cash and cash equivalents reported.

All dollar amounts are shown in thousands, except par value and per share data. The accompanying condensed consolidated financial
statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in CuraGens Annual Report on Form 10-K for the year ended December 31, 2004.



|2. | Restatement of Financial Statements
|-- | -----------------------------------

On January 31, 2006, the Companys management and the Audit Committee of the Board of Directors concluded that the Companys unaudited financial statements for the quarterly period ended September 30, 2005 should no
longer be relied upon because collaboration revenue in that period was incorrectly overstated in the Condensed Consolidated Statements of Operations.

Collaboration revenue was overstated as it related to timing of milestone revenue recognized under the Companys License, Supply and Distribution Agreement (the Roche License Agreement) dated
May 11, 2005 between 454 and F. Hoffman-La Roche Ltd. (Roche). The milestone payments are being deferred and amortized into revenue on a straight line basis from the effective date of the agreement through the end of the agreement
term. In conjunction with the preparation of the Companys audited financial statements for fiscal 2005, the Company determined that the effective date of the agreement should be the date of the commercial launch of the products to be sold
under the agreement, October 2005, rather than the date the agreement was executed, May 2005. As a result of this determination, collaboration revenues of approximately $546 originally recorded under this agreement in the Companys third
quarter 2005 Form 10-Q have been restated.

The following tables present a summary of the effects of this restatement on the
Companys Condensed Consolidated Balance Sheet as of September 30, 2005 and the Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2005. The restatement of collaboration revenue caused no
restatement on the net cash used in operating activities, net cash provided by investing activities or net cash used in financing activities sections of the Condensed Consolidated Statement of Cash Flows for the nine months ended September 30,
2005.



7



---

##### Table of Contents



|                                                                  |  |                                                |         |   |             |   |       |             |  |   |         |  
|----------------------------------------------------------------- |  | ---------------------------------------------- | ------- | - | ----------- | - | ----- | ----------- |  | - | ------- | -
|                                                                  |  | Condensed Consolidated Balance Sheet           |        
|                                                                  |  | As previouslyreported                          |         |   | Adjustments |   |       | As restated | 
|                                                                  |  | (in thousands)                                 |        
|As of September 30, 2005                                          |  |                                                |         |   |             |   |       |             |  |   |         |  
|Current portion of deferred revenue                               |  | $                                              | 6,991   |   |             | $ | 84    |             |  | $ | 7,075   |  
|Total current liabilities                                         |  |                                                | 22,150  |   |             |   | 84    |             |  |   | 22,234  |  
|Deferred revenue, net of current portion                          |  |                                                | 8,738   |   |             |   | 462   |             |  |   | 9,200   |  
|Total long-term liabilities                                       |  |                                                | 185,471 |   |             |   | 462   |             |  |   | 185,933 |  
|Minority interest in subsidiary                                   |  |                                                | 707     |   |             |   | (187  | )           |  |   | 520     |  
|Accumulated deficit                                               |  |                                                | 437,147 |   |             |   | 359   |             |  |   | 437,506 |  
|Total stockholders equity                                        |  |                                                | 71,804  |   |             |   | (359  | )           |  |   | 71,445  |  
|                                                                  | 
|                                                                  |  | Condensed Consolidated Statements ofOperations |        
|                                                                  |  | As previouslyreported                          |         |   | Adjustments |   |       | As restated | 
|                                                                  |  | (in thousands, except per share amounts)       |        
|Three Months Ended September 30, 2005                             |  |                                                |         |   |             |   |       |             |  |   |         |  
|Collaboration revenue                                             |  | $                                              | 2,120   |   |             | $ | (546  | )           |  | $ | 1,574   |  
|Total revenue                                                     |  |                                                | 5,788   |   |             |   | (546  | )           |  |   | 5,242   |  
|Loss from operations                                              |  |                                                | (22,406 | ) |             |   | (546  | )           |  |   | (22,952 | )
|Loss before income taxes and minority interest in subsidiary loss |  |                                                | (22,742 | ) |             |   | (546  | )           |  |   | (23,288 | )
|Minority interest in subsidiary loss                              |  |                                                | 423     |   |             |   | 187   |             |  |   | 610     |  
|Net loss                                                          |  |                                                | (22,179 | ) |             |   | (359  | )           |  |   | (22,538 | )
|Basic and diluted net loss per share                              |  | $                                              | (0.42   | ) |             | $ | (0.01 | )           |  | $ | (0.43   | )
|Nine Months Ended September 30, 2005                              |  |                                                |         |   |             |   |       |             |  |   |         |  
|Collaboration revenue                                             |  | $                                              | 5,294   |   |             | $ | (546  | )           |  | $ | 4,748   |  
|Total revenue                                                     |  |                                                | 13,508  |   |             |   | (546  | )           |  |   | 12,962  |  
|Loss from operations                                              |  |                                                | (58,300 | ) |             |   | (546  | )           |  |   | (58,846 | )
|Loss before income taxes and minority interest in subsidiary loss |  |                                                | (59,509 | ) |             |   | (546  | )           |  |   | (60,055 | )
|Minority interest in subsidiary loss                              |  |                                                | 1,966   |   |             |   | 187   |             |  |   | 2,153   |  
|Net loss                                                          |  |                                                | (57,258 | ) |             |   | (359  | )           |  |   | (57,617 | )
|Basic and diluted net loss per share                              |  | $                                              | (1.12   | ) |             | $ | (0.01 | )           |  | $ | (1.13   | )

The Company has also restated its Condensed Consolidated Statements of Cash Flows
to reflect gross inflows and outflows from purchases, maturities and sales of short-term investments and marketable securities.



|3. | Significant Accounting Policy
|-- | -----------------------------

Collaboration revenue is generated primarily under the Companys Pharmacogenomics Agreement (the Bayer Agreement) with Bayer AG (Bayer) and under the Roche License Agreement. Payments under the terms of these
agreements consist of non-refundable fixed quarterly payments received in advance under the Bayer Agreement and up-front payments and commission/royalty sales-based payments under the Roche License Agreement.

The non-refundable fixed quarterly payments received in advance under the Bayer Agreement relate to the Companys future performance
of services and are deferred and recognized as revenue when the future performance occurs, based upon the satisfaction of defined metrics of completion, as outlined in the Bayer Agreement, which include proportional performance and project specific
deliverables. These metrics are



8



---

##### Table of Contents

reviewed internally each month to determine the work performed, deliverables met, and, if required, deliverables accepted by Bayer.

Under the Roche License Agreement, the Company is entitled to receive both up-front milestone payments for specific events, including
contract negotiation and signing, supplier agreement execution and future product launches, as well as potential future commission/royalty sales-based payments for significant cumulative sales by Roche. Up-front payments under the Roche License
Agreement are deferred and amortized into revenue on a straight-line basis from the later of the date the payment was earned or the effective date of the agreement, through the end of the agreement term. Commission/royalty sales-based payments under
the Roche License Agreement will be recorded in revenue as earned. However, to date the Company has not earned any commission/royalty sales-based payments.



|4. | Comprehensive Loss
|-- | ------------------

Statement of
Financial Accounting Standards No. 130, Reporting Comprehensive Income (SFAS 130), requires reporting and displaying of comprehensive income and its components. In accordance with SFAS 130, the accumulated balance of
other comprehensive loss is disclosed as a separate component of stockholders equity and is comprised of unrealized gains and losses on short-term investments and marketable securities. A summary of total comprehensive loss is as follows:



|                                                                    |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | -- | ------ | ---- |  | -- | ------ | - |  | -- | ------ | -
|                                                                    |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |   
|                                                                    |  | 2005                            |        |   | 2004                           |    |        | 2005 |  |    | 2004   |  
|Net loss                                                            |  | ($                              | 22,538 | ) |                                | ($ | 21,478 | )    |  | ($ | 57,617 | ) |  | ($ | 67,709 | )
|                                                                    |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|Other comprehensive loss:                                           |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|Unrealized gains (losses) on securities:                            |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|Unrealized holding gains (losses) arising during period             |  |                                 | (638   | ) |                                |    | 1,043  |      |  |    | (1,123 | ) |  |    | (1,738 | )
|Reclassification adjustment for losses (gains) included in net loss |  |                                 | 7      |   |                                |    | 25     |      |  |    | 62     |   |  |    | (11    | )
|                                                                    |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|Net unrealized gains (losses) on securities                         |  |                                 | (631   | ) |                                |    | 1,068  |      |  |    | (1,061 | ) |  |    | (1,749 | )
|                                                                    |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|Total comprehensive loss                                            |  | ($                              | 23,169 | ) |                                | ($ | 20,410 | )    |  | ($ | 58,678 | ) |  | ($ | 69,458 | )
|                                                                    |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  

The Company periodically reviews its investment portfolio to determine if there is
an impairment that is other than temporary, and to date, has not experienced any impairments in its investments that were other than temporary. The Companys investment objectives for cash equivalents, short term investments and marketable
securities (the investment portfolio) are to preserve capital while maintaining liquidity and generating favorable yields within the limitations of the investment guidelines outlined in CuraGens and 454s investment policies.
These investment policies provide guidelines for sector diversification, maximum maturity and duration, concentration limits and credit quality. These policies also outline unacceptable investments.

In evaluating whether the individual investments in the investment portfolio are not other than temporarily impaired, the Company
considered the credit rating of the individual securities, the cause of the impairment of the individual securities, and the severity of the impairment of the individual securities. In order for an individual investment to be impaired, its credit
rating and the cause and severity of the impairment must be equal to or more than 5% of the book value of the investment.



|5. | Stock-Based Compensation
|-- | ------------------------

Statement
of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation (SFAS 123) requires expanded disclosures of stock-based compensation arrangements with employees and non-employees, and encourages (but
does not require) compensation cost to be measured based on the fair value of the equity instruments awarded to employees. Companies are permitted to continue to apply Accounting Principles Board Opinion No. 25, Accounting for Stock
Issued to Employees (APB 25) for equity instruments awarded to employees, which recognizes compensation cost based on the intrinsic value of the equity instruments awarded. The Company will continue to apply APB 25 to its
stock-based compensation awards to employees through December 31, 2005. Effective January 1, 2006, the Company will apply the provisions of Statement of Financial Accounting Standards No. 123R Share-Based Payment
(SFAS 123R) issued in December 2004. SFAS 123R eliminates the ability to account for stock-based compensation using APB 25, and requires that such transactions



9



---

##### Table of Contents

be recognized as compensation cost in the income statement based on fair values on the measurement date, which is generally the date of the grant.

Currently, the Company uses the Black-Scholes formula to estimate the value of stock options granted to employees for
purposes of SFAS 123 disclosure, and expects to continue to use this acceptable option valuation upon the required adoption of SFAS 123R. The Company will transition to fair value based accounting for stock-based compensation using a modified
version of the prospective application (modified prospective application). Under the modified prospective application, as it is applicable to the Company, SFAS 123R applies to new awards and to awards modified, repurchased, or cancelled
after January 1, 2006. Additionally, compensation cost for the portion of awards for which the requisite service has not been rendered (generally referring to non-vested awards) that are outstanding as of January 1, 2006 must be recognized
as the remaining requisite service is rendered during the period of and/or for the periods after the adoption of SFAS 123R. The attribution of compensation cost for those earlier awards will be based on the same method and on the same grant date
fair values previously determined for the pro forma disclosures required under SFAS 123. Future levels of compensation cost recognized related to stock-based compensation awards will be impacted by new awards and/or modifications, repurchases and
cancellations of existing awards before and after the adoption of SFAS 123R. The Company is evaluating the requirements of SFAS 123R and expects that the adoption of SFAS 123R will have a material impact on its consolidated results of operations.
The Company has not yet determined whether the adoption will result in amounts that are similar to the current pro forma disclosures under SFAS 123.

Had compensation cost for the Companys stock option plans been determined in accordance with SFAS 123, the Companys net loss and net loss per share would have approximated the pro forma amounts shown below
for each of the three and nine month periods ended September 30, 2005 and 2004. The pro forma disclosure may not be indicative of pro forma results in future periods, because of the fact that options vest over several years, pro forma
compensation expense is recognized as the options vest and additional awards may also be granted. The three and nine month periods ended September 30, 2004 pro forma expense and net loss disclosures below have been adjusted to reflect
differences discovered during the preparation of the 2004 pro forma disclosures.



|                                                                                                       |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|------------------------------------------------------------------------------------------------------ |  | ------------------------------- | ------ | - | ------------------------------ | -- | ------ | ---- |  | -- | ------ | - |  | -- | ------ | -
|                                                                                                       |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |   
|                                                                                                       |  | 2005                            |        |   | 2004                           |    |        | 2005 |  |    | 2004   |  
|Net loss, as reported                                                                                  |  | ($                              | 22,538 | ) |                                | ($ | 21,478 | )    |  | ($ | 57,617 | ) |  | ($ | 67,709 | )
|Stock-based employee compensation expenseincluded in net loss                                          |  |                                 | 455    |   |                                |    | 58     |      |  |    | 1,188  |   |  |    | 252    |  
|Total stock-based employee compensation expensedetermined under fair-value-based method for all awards |  |                                 | (1,167 | ) |                                |    | (750   | )    |  |    | (3,234 | ) |  |    | (2,346 | )
|                                                                                                       |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|Pro forma net loss                                                                                     |  | ($                              | 23,250 | ) |                                | ($ | 22,170 | )    |  | ($ | 59,663 | ) |  | ($ | 69,803 | )
|                                                                                                       |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|Basic and diluted net loss per share:                                                                  |  |                                 |        |   |                                |    |        |      |  |    |        |   |  |    |        |  
|As reported                                                                                            |  | ($                              | 0.43   | ) |                                | ($ | 0.43   | )    |  | ($ | 1.13   | ) |  | ($ | 1.36   | )
|Pro forma                                                                                              |  | ($                              | 0.44   | ) |                                | ($ | 0.44   | )    |  | ($ | 1.17   | ) |  | ($ | 1.40   | )

The fair values of options granted during the three month periods ended September 30, 2005
and 2004 were estimated as of the grant date using the Black-Scholes option-pricing model with the following assumptions:



|                                          |  |                                 |   |  |      |  
|----------------------------------------- |  | ------------------------------- | - |  | ---- | -
|                                          |  | Three Months EndedSeptember 30, |  
|                                          |  | 2005                            |   |  | 2004 |  
|Expected dividend yield                   |  | 0                               | % |  | 0    | %
|Expected stock price volatility - CuraGen |  | 81                              | % |  | 82   | %
|Expected stock price volatility - 454     |  | .10                             | % |  | .10  | %
|Risk-free interest rate - CuraGen         |  | 3.93                            | % |  | 3.65 | %
|Risk-free interest rate - 454             |  | 4.06                            | % |  | 3.65 | %
|Expected option term in years - CuraGen   |  | 4.4                             |   |  | 6.1  |  
|Expected option term in years - 454       |  | 7.8                             |   |  | 8.0  |  



10



---

##### Table of Contents

|6. | Restructuring and Related Charges
|-- | ---------------------------------

In June 2003, the Company announced a restructuring plan intended to focus resources on continuing to advance its pipeline of protein, antibody, and small molecule therapeutics into preclinical and clinical development. In connection with
the June 2003 restructuring plan, a charge of $2,888 was recorded in the second quarter of 2003, including $1,742 related to employee separation costs, $1,046 of operating lease obligations and $100 of asset impairment costs. The cash requirements
under the June 2003 restructuring plan were $2,681, of which $2,373 was paid prior to September 30, 2005. The remaining cash requirements of $308 will be paid through 2008.

In September 2005, the Company underwent a corporate restructuring to focus on advancing its therapeutic pipeline through clinical
development. In connection with the September 2005 restructuring plan, a charge of $1,280 was recorded in the third quarter of 2005, including $1,111 related to employee separation costs, $130 of operating lease obligations and $39 of asset
impairment costs. The cash requirements under the September 2005 restructuring plan were $1,057, of which $2 was paid prior to September 30, 2005. The remaining cash requirements of $1,055 will be paid through the second quarter of 2006.



|7. | Segment Reporting
|-- | -----------------

The Company
currently operates in two business segments: CuraGen and 454. CuraGen is a biopharmaceutical development company dedicated to improving the lives of patients by developing novel protein, antibody and small molecule therapeutics in the areas of
oncology, inflammatory diseases, and diabetes. 454, the Companys majority-owned subsidiary, has commercialized novel instrumentation and technologies for rapidly and comprehensively determining the nucleotide sequence of entire genomes
(whole genome sequencing) and performing ultra-deep sequencing of, or accurate detection of, mutations in target genes of interest. The operations of 454 are run by a separate management team and governed by a separate Board of Directors
made up of members of CuraGens management team and Board of Directors. All of the Companys revenues are generated in the United States and all assets are located in the United States.



|                          |  |                    |         |   |                  |   |         |  
|------------------------- |  | ------------------ | ------- | - | ---------------- | - | ------- | -
|                          |  | September 30, 2005 |         |   | December 31,2004 |  
|Cash and investments:     |  |                    |         |   |                  |   |         |  
|CuraGen                   |  | $                  | 223,510 |   |                  | $ | 320,296 |  
|454                       |  |                    | 9,107   |   |                  |   | 7,824   |  
|                          |  |                    |         |   |                  |   |         |  
|Total                     |  | $                  | 232,617 |   |                  | $ | 328,120 |  
|                          |  |                    |         |   |                  |   |         |  
|Total assets:             |  |                    |         |   |                  |   |         |  
|CuraGen                   |  | $                  | 264,994 |   |                  | $ | 364,385 |  
|454                       |  |                    | 22,892  |   |                  |   | 16,231  |  
|Intercompany eliminations |  |                    | (7,754  | ) |                  |   | (11,404 | )
|                          |  |                    |         |   |                  |   |         |  
|Total                     |  | $                  | 280,132 |   |                  | $ | 369,212 |  
|                          |  |                    |         |   |                  |   |         |  



11



---

##### Table of Contents

|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------ |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                     |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                     |  | 2005                            |        |   | 2004                           |   |        | 2005 |  |   | 2004   |  
|Revenues:                            |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|CuraGen                              |  | $                               | 944    |   |                                | $ | 1,719  |      |  | $ | 3,395  |   |  | $ | 4,155  |  
|454                                  |  |                                 | 4,331  |   |                                |   | 707    |      |  |   | 9,897  |   |  |   | 1,333  |  
|Intercompany eliminations            |  |                                 | (33    | ) |                                |   | (28    | )    |  |   | (330   | ) |  |   | (201   | )
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total                                |  | $                               | 5,242  |   |                                | $ | 2,398  |      |  | $ | 12,962 |   |  | $ | 5,287  |  
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Operating expenses:                  |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|CuraGen                              |  | $                               | 22,061 |   |                                | $ | 19,460 |      |  | $ | 55,854 |   |  | $ | 60,336 |  
|454                                  |  |                                 | 6,166  |   |                                |   | 4,653  |      |  |   | 16,284 |   |  |   | 13,585 |  
|Intercompany eliminations            |  |                                 | (33    | ) |                                |   | (28    | )    |  |   | (330   | ) |  |   | (201   | )
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total                                |  | $                               | 28,194 |   |                                | $ | 24,085 |      |  | $ | 71,808 |   |  | $ | 73,720 |  
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net loss:                            |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|CuraGen                              |  | $                               | 21,367 |   |                                | $ | 18,922 |      |  | $ | 53,489 |   |  | $ | 59,792 |  
|454                                  |  |                                 | 1,781  |   |                                |   | 3,889  |      |  |   | 6,281  |   |  |   | 12,046 |  
|Minority interest in subsidiary loss |  |                                 | (610   | ) |                                |   | (1,333 | )    |  |   | (2,153 | ) |  |   | (4,129 | )
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total                                |  | $                               | 22,538 |   |                                | $ | 21,478 |      |  | $ | 57,617 |   |  | $ | 67,709 |  
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Capital expenditures:                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|CuraGen                              |  | $                               | 101    |   |                                | $ | 2,497  |      |  | $ | 7,411  |   |  | $ | 3,223  |  
|454                                  |  |                                 | 688    |   |                                |   | 219    |      |  |   | 1,101  |   |  |   | 792    |  
|Intercompany eliminations            |  |                                 | (180   | ) |                                |   |       |      |  |   | (182   | ) |  |   | (15    | )
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total                                |  | $                               | 609    |   |                                | $ | 2,716  |      |  | $ | 8,330  |   |  | $ | 4,000  |  
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Depreciation and amortization:       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|CuraGen                              |  | $                               | 1,879  |   |                                | $ | 1,725  |      |  | $ | 4,588  |   |  | $ | 5,415  |  
|454                                  |  |                                 | 588    |   |                                |   | 601    |      |  |   | 1,781  |   |  |   | 1,797  |  
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total                                |  | $                               | 2,467  |   |                                | $ | 2,326  |      |  | $ | 6,369  |   |  | $ | 7,212  |  
|                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  



|8. | Inventory
|-- | ---------

454s inventory is
recorded at the lower of cost or market on the first-in-first-out basis for non-lot controlled items, and on a specific identification basis for lot controlled items. A summary of inventory is as follows:



|                |  |                   |      
|--------------- |  | ----------------- | -----
|                |  | September 30,2005
|Finished goods  |  | $                 | 1,409
|Work in process |  |                   | 540  
|Raw materials   |  |                   | 2,445
|                |  |                   |      
|Total           |  | $                 | 4,394
|                |  |                   |      



|9. | Extinguishment of Debt
|-- | ----------------------

During the
third quarter of 2005, the Company repurchased a total of $49,822 of its 6% convertible subordinated debentures due February 2007, for total consideration of $49,118, plus accrued interest of $936 to the date of repurchase. As a result of the
transaction, in the third quarter of 2005, the Company recorded a gain of $358 in Gain on extinguishment of debt, which is net of the write-off of the ratable portion of unamortized deferred financing costs relating to the repurchased
debt. During the nine months ended September 30, 2005, the Company repurchased $63,772 of these debentures, for total consideration of $61,540, plus accrued interest of $1,171 to the date of repurchase, and recorded a gain of $1,766 in
Gain on extinguishment of debt, which includes the write-off of the ratable portion of unamortized deferred financing costs relating to the repurchased debt.



|10. | Issuance of Common Stock
|--- | ------------------------

In August
2005, the Company issued 4,000,000 shares of its common stock at a public offering price of $5.50 per share. Net proceeds, after underwriting discounts and stock issuance costs, were $20,848. The net proceeds were used during August and September
2005 in the repurchases of the Companys outstanding convertible debt. See Note 8 which describes the Companys repurchase of $49,822 of its 6% convertible subordinated debentures due February 2007, during the third quarter of 2005.



12



---

##### Table of Contents

|11. | Subsequent Event - 454 and Roche Commercialization Milestone
|--- | ------------------------------------------------------------

In October 2005, 454 and Roche Applied Science announced the commercial launch, including world-wide sales and distribution, of the Genome Sequencer 20 System and reagents from 454 by Roche Applied Science. Roche
Applied Science, a business area of Roche Diagnostics, is now selling 454s products through its sales and marketing teams, distributing 454s products through its established supply chain, and providing technical support to purchasers of
the Genome Sequencer 20 System and the associated reagents. Achievement of this commercialization milestone triggered a $7,500 payment to 454 from Roche, which was received in October 2005.



13



---

##### Table of Contents

CURAGEN CORPORATION AND SUBSIDIARY



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

This Managements Discussion and Analysis of Financial Condition and Results of Operations as of September 30, 2005 and for the three and nine
month periods ended September 30, 2005 and 2004 should be read in conjunction with the sections of our audited consolidated financial statements and notes thereto, as well as our Managements Discussion and Analysis of Financial
Condition and Results of Operations that are included in our Annual Report on Form 10-K for the year ended December 31, 2004.

Restatement of
Financial Statements

On January 31, 2006, our management and the Audit Committee of our Board of Directors concluded that our
unaudited financial statements for the quarterly period ended September 30, 2005 should no longer be relied upon because collaboration revenue in that period was incorrectly overstated in the Condensed Consolidated Statements of Operations.

Collaboration revenue was overstated as it related to timing of milestone revenue recognized under the Roche License Agreement. The
milestone payments are being deferred and amortized into revenue on a straight line basis from the effective date of the agreement through the end of the agreement term. In conjunction with the preparation of our audited financial statements for
fiscal 2005, we determined that the effective date of the agreement should be the date of the commercial launch, October 2005, rather than the date the agreement was executed, May 2005. As a result of this determination, collaboration revenues
originally recorded under this agreement in the Companys third quarter 2005 Form 10-Q totaling approximately $0.5 million have been adjusted by way of this amended third quarter 2005 Form 10-Q filing.

The effects of the corrections and changes are discussed in Note 2, Restatement of Financial Statements in the Notes to Condensed
Consolidated Financial Statements (unaudited). The following discussion has been updated to give effect to the restatement.

Overview

We are a biopharmaceutical development company dedicated to improving the lives of patients by developing novel protein, antibody and small molecule
therapeutics in the areas of oncology, inflammatory diseases, and diabetes. Our pipeline of therapeutics is based on targets from the human genome that we believe play a role in important mechanisms underlying disease.

Using our knowledge of the human genome, we have taken a systematic approach to identifying and validating the most promising therapeutic targets of the
human genome that are both applicable and amenable to drug development. We have established development alliances with Abgenix, Inc. (Abgenix) to support our antibody projects, Bayer to support small molecule projects for diabetes,
TopoTarget A/S (TopoTarget) to support small molecule histone deacetylase (HDAC) inhibitor projects for oncology and inflammatory diseases, and Seattle Genetics, Inc. (Seattle Genetics) to support antibody-drug
conjugate projects. We utilize partners or contract manufacturing organizations for manufacturing of our clinical development products under current good manufacturing practices (cGMP).

As our pipeline has matured over the past few years, we have decreased our early-stage drug target discovery efforts and focused our resources on the
advancement of our pipeline of potential protein, antibody and small molecule therapeutics through clinical development.

Pipeline

Velafermin (CG53135)

Velafermin (CG53135), also
referred to as recombinant human fibroblast growth factor  20, is a protein therapeutic we discovered that is being investigated as a potential protein therapeutic for the prevention and treatment of oral mucositis (OM) in cancer
patients who are receiving chemotherapy, with or without radiotherapy for the treatment of their underlying disease. Velafermin (CG53135) is a growth factor that is believed to play a role in maintaining the integrity of the gastrointestinal tract
by causing regeneration of epithelial and mesenchymal cells, enabling repopulation of the layers of the gastrointestinal tract damaged by chemotherapy and radiotherapy.



14



---

##### Table of Contents

In September 2005, we announced the completion of patient enrollment in our Phase II randomized,
placebo-controlled multi-center study to determine the safety and efficacy of a single-dose of velafermin (CG53135) for the prevention of OM. To date, more than 200 patients have been randomized and treated with a single administration of either
placebo or one of three dosages of velafermin (CG53135) immediately after bone marrow transplantation. We expect to complete the study by the end of 2005 and anticipate presenting results during the first quarter of 2006. In addition, in January
2005, we initiated a Phase I clinical trial on velafermin (CG53135) to explore its role for the treatment of OM, as opposed to the prevention strategy discussed above. This Phase I trial will evaluate the safety and tolerability of intravenously
administered velafermin (CG53135) on cancer patients who develop OM as a consequence of the chemotherapy they receive for the treatment of their underlying disease. We anticipate completing this Phase I study by the end of 2005.

PXD101

In June 2004, we added PXD101, a novel HDAC
inhibitor, to our pipeline through a license and collaboration agreement with TopoTarget. PXD101 is one of the most advanced HDAC inhibitors in development and is being investigated as a potential treatment for both solid and hematologic cancers
either alone, or in combination with other cancer drugs.

Data generated from two Phase I clinical trials evaluating PXD101 in patients
with solid tumors and hematologic cancers enabled us to initiate in January 2005 a Phase II clinical trial on PXD101 for the treatment of advanced multiple myeloma. This Phase II open-label clinical trial will enroll approximately 25 to 50 patients
who have failed at least two prior treatment regimens at multiple sites in Europe and the US. This trial is expected to be completed by mid-2006.

Based upon preclinical and clinical findings with PXD101, we have initiated two Phase Ib clinical trials to evaluate regimens consisting of PXD101 in combination with other chemotherapeutic agents. In September 2005, we announced the
initiation of patient dosing in a Phase Ib trial evaluating the safety and potential activity of PXD101 in combination with paclitaxel and/or carboplatin for patients with advanced solid tumors, including ovarian cancer. In September 2005, we also
announced the initiation of patient dosing in a Phase Ib trial evaluating the safety and potential activity of PXD101 in combination with 5-fluorouracil for patients with advanced solid tumors, including colorectal cancer. Preliminary results from
both of these trials are expected to be available in the fourth quarter of 2006.

CR002

CR002, which stemmed from our collaboration with Abgenix, is a novel fully-human monoclonal antibody with the potential to treat forms of kidney
inflammation, such as IgA nephropathy, that, if left untreated, could progress to kidney failure. CR002 neutralizes platelet derived growth factor-D, an autocrine growth factor, which is believed to be involved in the pathogenesis of
mesangioproliferative diseases, or conditions where the growth of mesangial cells are involved in disease progression, including IgA nephropathy, diabetic nephropathy and, potentially, lupus nephritis.

In July 2005, we announced the completion of our Phase I trial on CR002 to determine the safety and maximum tolerated dose in healthy male
volunteers. Results from this trial will be presented at the American Society of Nephrologys Renal Week Annual Meeting on November 12, 2005 in Philadelphia, PA. We also announced in July 2005, that as we continue to focus our
pipeline on the treatment of cancer and on cancer supportive care, we will seek to license CR002 to a partner with the necessary resources for developing and marketing a nephrology product.

CR011

In October 2004, we announced the advancement
to preclinical development of CR011, a fully-human monoclonal antibody-drug conjugate, which we are investigating as a potential treatment for metastatic melanoma. CR011 is the second fully-human monoclonal antibody stemming from our collaboration
with Abgenix, and applies antibody-drug conjugate technology that we licensed from Seattle Genetics. We anticipate that CR011 will enter clinical trials during the first half of 2006.



15



---

##### Table of Contents

CT052

In October 2004, we also announced the advancement to preclinical development of CT052, an investigational small molecule drug for the potential management of adult-onset (type 2) diabetes, which will be co-developed with Bayer. This
compound represents the first drug candidate to enter preclinical development from our ongoing collaboration with Bayer that was established to identify and develop promising drugs for the treatment of diabetes based upon targets we discovered. We
anticipate that CT052 will enter clinical trials during the first half of 2006.

Other

In addition to velafermin (CG53135), PXD101, CR002, CR011, and CT052, we have several potential protein, antibody and small molecule therapeutics
currently being evaluated in, or being prepared for, animal studies. These programs may lead to the filing of investigational new drug applications (INDs) in the future.

454 Life Sciences

To enable us to focus on our pipeline, in 2000 we announced the formation of a
separate technology development subsidiary, 454 Life Sciences Corporation (454). 454 is a majority-owned subsidiary which has commercialized novel instrumentation and technologies for rapidly and comprehensively determining the
nucleotide sequence of entire genomeswhole genome sequencingand performing ultra-deep sequencing of, or accurate detection of mutations in, target genes of interest. Scientists, using the 454 technology platform, will be able
to generate whole genome sequences for a wide variety of viral, bacterial and small fungi organisms. 454 believes its affordable, high-throughput technology will expand the whole genome sequencing market beyond genome centers, where the majority of
such sequencing services are currently performed, to research centers and academic institutions.

In 2005, 454 began commercializing its
instrument systems and reagents to customers that desire high-throughput sequencing without the need for, and complexity of, large-scale robotics. In May 2005, 454 entered into an exclusive five-year world-wide agreement with Roche for the
promotion, sale, and distribution of 454s high-throughput Genome Sequencing Systems, including proprietary kits and reagents. The Genome Sequencer 20 System uses technology to produce more than 20 million raw bases per 5.5-hour run on a
single instrument. The software included with the Genome Sequencer 20 System enables mapping orde novo assembly for whole genome shotgun sequencing of genomes up to 50 megabases. Many biologically meaningful and complex regions of genomes
can be analyzed with this system without the time or cost constraints of current DNA-sequencing methods. The Genome Sequencer 20 System provides an enabling solution for ultra-high-throughput DNA sequencing.

As of September 2005, 454 had sold and installed nine Genome Sequencer 20 Systems at genome sequencing centers and research institutions. In October
2005, Roche began promoting, selling and distributing 454s products, including the Genome Sequencer 20 System and reagents. 454 manufactures and supplies instrument systems and reagents to Roche, and earns both a margin on such sales to Roche
and a royalty on sales to third parties completed by Roche. Under the terms of the agreement, Roche may sell 454s products to all markets, with the exception of regulated diagnostics. Roche has the rights to negotiate distribution of
454s products for use in the regulated diagnostic market and for renewal of the distribution agreement contingent upon meeting minimum performance criteria. As of September 30, 2005, 454 had received $11.5 million in up-front milestone
payments from Roche following the achievement of all pre-commercialization milestones under the agreement. As a result of Roches commercial launch of 454s products, 454 received a $7.5 million milestone payment from Roche in October
2005.

454 also offers contract sequencing services to clients world-wide from its Measurement Services Center, located in Branford,
Connecticut. 454 will continue to incur substantial research and development expenses as it plans to scale-up its technology to analyze larger model organisms, including human DNA, and to develop other sequencing applications for its technology.

Summary

We expect to generate value
for our shareholders by developing therapeutics. We expect to become profitable by commercializing a subset of therapeutics stemming from our development pipeline and establishing partnerships with pharmaceutical and biotechnology companies for the
co-development and co-commercialization of other therapeutics from our development pipeline. Our failure to successfully complete clinical trials, obtain regulatory approval, and



16



---

##### Table of Contents

develop pharmaceutical products that we can commercialize would materially adversely affect our business, financial condition and results of operations.
Royalties or other revenue generated from commercial sales of products developed through the application of our technologies and expertise are not expected for several years, if at all. We expect that our revenue or income sources for at least the
next several years may be limited to: 454 grant, service and product revenue, royalties and milestones; our collaboration revenues; and interest income.

We expect to continue to incur substantial expenses relating to our research and development efforts, as we focus on preclinical studies and clinical trials required for the development of therapeutic protein,
antibody and small molecule product candidates and external programs identified by our platform as being promising and synergistic with our products and expertise, and as 454 continues work on the development and commercialization of its technology
for whole genome analysis. Conducting clinical trials is a lengthy, time-consuming and expensive process which may not generate sufficient data to support the safety and efficacy of our products. We will incur substantial expenses for, and devote a
significant amount of time to, these studies. As a result, we expect to incur continued losses over the next several years. Results of operations for any period may be unrelated to the results of operations for any other period. In addition,
historical results should not be viewed as indicative of future operating results.

All dollar amounts in the tables set forth below are
shown in millions, unless otherwise noted.

Critical Accounting Policies and Use of Estimates

The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these consolidated financial statements requires us to make estimates and judgments that affect the reported amount of assets
and liabilities, revenues and expenses and as such, actual results may differ from our estimates under different assumptions or conditions. Our significant accounting policies are fully described in Note 1 to our consolidated financial statements
included in our Annual Report on Form 10-K for the year ended December 31, 2004.

Collaboration Revenue

Collaboration revenue is generated primarily under the Bayer Agreement and under the Roche License Agreement. Payments under the terms of these agreements
consist of non-refundable fixed quarterly payments received in advance under the Bayer Agreement and up-front payments and commission/royalty sales-based payments under the Roche License Agreement.

The non-refundable fixed quarterly payments received in advance under the Bayer Agreement relate to our future performance of services and are deferred
and recognized as revenue when the future performance occurs, based upon the satisfaction of defined metrics of completion, as outlined in the Bayer Agreement, which include proportional performance and project specific deliverables. These metrics
are reviewed internally each month to determine the work performed, deliverables met, and, if required, deliverables accepted by Bayer.

We
estimate the time period over which services will be provided and the level of effort in each period. In the event that we under-or-overestimate the level of services performed or the costs of such services, our actual revenues could differ from
such estimates. The date on which some services commence, the level of services performed on or before a given date and the cost of such services are often subjective determinations. We make judgments based upon the facts and circumstances known to
us at the time and in accordance with generally accepted accounting principles.

Under the Roche License Agreement, we are entitled to
receive both up-front milestone payments for specific events, including contract negotiation and signing, supplier agreement execution and future product launches, as well as potential future commission/royalty sales-based payments for significant
cumulative sales by Roche. Up-front payments under the Roche License Agreement are deferred and amortized into revenue on a straight-line basis from the later of the date the payment was earned or the effective date of the agreement, through the end
of the agreement term. Commission/royalty sales-based payments under the Roche License Agreement will be recorded in revenue as earned. However, to date we have not earned any commission/royalty sales-based payments. In evaluating revenue
recognition for up-front milestone payments and for commission/royalty sales-based payment, we estimate the date the milestone was earned and make judgements as to the method by which to amortize the revenue and which of the payments were up-front
milestone and which of the payments were commission/royalty sales-based payments.



17



---

##### Table of Contents

Results of Operations

The following tables set forth a comparison of the components of our net loss for the three and nine month periods ended September 30, 2005 and 2004:



|                                     |  |                                  |      |      |   |          |  |   |          |   |  |      |   
|------------------------------------ |  | -------------------------------- | ---- | ---- | - | -------- |  | - | -------- | - |  | ---- | --
|                                     |  | Three months ended September 30, |     
|                                     |  | 2005^                            |      | 2004 |   | $ Change |  |   | % Change |  
|Grant revenue                        |  | $                                | 0.6  |      | $ | 0.4      |  | $ | 0.2      |   |  | 50   | % 
|Instrument and reagent sales         |  |                                  | 3.0  |      |   |         |  |   | 3.0      |   |  | 100  | % 
|Collaboration revenue                |  |                                  | 1.6  |      |   | 2.0      |  |   | (0.4     | ) |  | (20  | )%
|Grant research expenses              |  |                                  | 0.5  |      |   | 0.3      |  |   | 0.2      |   |  | 67   | % 
|Cost of instrument and reagent sales |  |                                  | 0.9  |      |   |         |  |   | 0.9      |   |  | 100  | % 
|Research and development expenses    |  |                                  | 20.4 |      |   | 17.3     |  |   | 3.1      |   |  | 18   | % 
|Asset impairment expense             |  |                                  |     |      |   | 1.9      |  |   | (1.9     | ) |  | (100 | )%
|General and administrative expenses  |  |                                  | 5.0  |      |   | 4.5      |  |   | 0.5      |   |  | 11   | % 
|Restructuring and related charges    |  |                                  | 1.3  |      |   |         |  |   | 1.3      |   |  | 100  | % 
|Interest income                      |  |                                  | 2.1  |      |   | 2.1      |  |   |         |   |  |     |   
|Interest expense                     |  |                                  | 2.8  |      |   | 3.4      |  |   | (0.6     | ) |  | (18  | )%
|Gain on extinguishment of debt       |  |                                  | 0.4  |      |   |         |  |   | 0.4      |   |  | 100  | % 
|Income tax benefit                   |  |                                  | 0.1  |      |   | 0.1      |  |   |         |   |  |     |   
|Minority interest in subsidiary loss |  |                                  | 0.6  |      |   | 1.3      |  |   | (0.7     | ) |  | (54  | )%
|                                     |  |                                  |      |      |   |          |  |   |          |   |  |      |   
|Net loss                             |  | $                                | 22.5 |      | $ | 21.5     |  |   |          |   |  |      |   
|                                     |  |                                  |      |      |   |          |  |   |          |   |  |      |   



|                                      |  |                                 |      |      |   |      |          |  |   |          |   |  |      |   
|------------------------------------- |  | ------------------------------- | ---- | ---- | - | ---- | -------- |  | - | -------- | - |  | ---- | --
|                                      |  | Nine months ended September 30, |     
|                                      |  | 2005^                           |      | 2004 |   |      | $ Change |  |   | % Change |  
|Grant revenue                         |  | $                               | 2.0  |      | $ | 0.8  |          |  | $ | 1.2      |   |  | 150  | % 
|Instrument and reagent sales          |  |                                 | 6.2  |      |   |     |          |  |   | 6.2      |   |  | 100  | % 
|Collaboration revenue                 |  |                                 | 4.8  |      |   | 4.5  |          |  |   | 0.3      |   |  | 7    | % 
|Grant research expenses               |  |                                 | 1.5  |      |   | 0.4  |          |  |   | 1.1      |   |  | 275  | % 
|Cost of instrument and reagent sales  |  |                                 | 1.6  |      |   |     |          |  |   | 1.6      |   |  | 100  | % 
|Research and development expenses     |  |                                 | 53.5 |      |   | 57.1 |          |  |   | (3.6     | ) |  | (6   | )%
|Asset impairment expense              |  |                                 |     |      |   | 1.9  |          |  |   | (1.9     | ) |  | (100 | )%
|General and administrative expenses   |  |                                 | 14.0 |      |   | 14.3 |          |  |   | (0.3     | ) |  | (2   | )%
|Restructuring and related charges     |  |                                 | 1.3  |      |   |     |          |  |   | 1.3      |   |  | 100  | % 
|Interest income                       |  |                                 | 6.4  |      |   | 6.2  |          |  |   | 0.2      |   |  | 3    | % 
|Interest expense                      |  |                                 | 9.4  |      |   | 9.6  |          |  |   | (0.2     | ) |  | (2   | )%
|Gain (loss) on extinguishment of debt |  |                                 | 1.8  |      |   | (0.3 | )        |  |   | 2.1      |   |  | (700 | )%
|Income tax benefit                    |  |                                 | 0.3  |      |   | 0.3  |          |  |   |         |   |  |     |   
|Minority interest in subsidiary loss  |  |                                 | 2.2  |      |   | 4.1  |          |  |   | (1.9     | ) |  | (46  | )%
|                                      |  |                                 |      |      |   |      |          |  |   |          |   |  |      |   
|Net loss                              |  | $                               | 57.6 |      | $ | 67.7 |          |  |   |          |   |  |      |   
|                                      |  |                                 |      |      |   |      |          |  |   |          |   |  |      |   



|^ | As restated, see Note 2 to our condensed consolidated financial statements.
|- | ---------------------------------------------------------------------------

The following tables set forth a comparison of revenue by segment, for the three and nine month periods ended September 30, 2005 and 2004:



|                             |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|---------------------------- |  | -------------------------------- | --- | ---- | - | -------- |  | - | -------- | - |  | --- | --
|                             |  | Three months ended September 30, |    
|                             |  | 2005^                            |     | 2004 |   | $ Change |  |   | % Change |  
|Grant revenue:               |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|454                          |  | $                                | 0.6 |      | $ | 0.4      |  | $ | 0.2      |   |  | 50  | % 
|                             |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|Total                        |  | $                                | 0.6 |      | $ | 0.4      |  |   |          |   |  |     |   
|                             |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|Instrument and reagent sales |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|454                          |  | $                                | 3.0 |      | $ |         |  | $ | 3.0      |   |  | 100 | % 
|                             |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|Total                        |  | $                                | 3.0 |      | $ |         |  |   |          |   |  |     |   
|                             |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|Collaboration revenue:       |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|CuraGen                      |  | $                                | 0.9 |      | $ | 1.7      |  | $ | (0.8     | ) |  | (47 | )%
|454                          |  |                                  | 0.7 |      |   | 0.3      |  |   | 0.4      |   |  | 133 | % 
|                             |  |                                  |     |      |   |          |  |   |          |   |  |     |   
|Total                        |  | $                                | 1.6 |      | $ | 2.0      |  |   |          |   |  |     |   
|                             |  |                                  |     |      |   |          |  |   |          |   |  |     |   



18



---

##### Table of Contents

|                             |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|---------------------------- |  | ------------------------------- | --- | ---- | - | -------- |  | - | -------- | - |  | --- | --
|                             |  | Nine months ended September 30, |    
|                             |  | 2005^                           |     | 2004 |   | $ Change |  |   | % Change |  
|Grant revenue:               |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|454                          |  | $                               | 2.0 |      | $ | 0.8      |  | $ | 1.2      |   |  | 150 | % 
|                             |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|Total                        |  | $                               | 2.0 |      | $ | 0.8      |  |   |          |   |  |     |   
|                             |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|Instrument and reagent sales |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|454                          |  | $                               | 6.2 |      | $ |         |  | $ | 6.2      |   |  | 100 | % 
|                             |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|Total                        |  | $                               | 6.2 |      | $ |         |  |   |          |   |  |     |   
|                             |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|Collaboration revenue:       |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|CuraGen                      |  | $                               | 3.3 |      | $ | 4.1      |  |   | ($0.8    | ) |  | (20 | )%
|454                          |  |                                 | 1.5 |      |   | 0.4      |  |   | 1.1      |   |  | 275 | % 
|                             |  |                                 |     |      |   |          |  |   |          |   |  |     |   
|Total                        |  | $                               | 4.8 |      | $ | 4.5      |  |   |          |   |  |     |   
|                             |  |                                 |     |      |   |          |  |   |          |   |  |     |   



|^ | As restated, see Note 2 to our condensed consolidated financial statements.
|- | ---------------------------------------------------------------------------

Grant revenue. The increase in grant revenue for the three and nine month periods ended September 30, 2005, as compared to the same respective periods in 2004, was a result of two federal grants
awarded to 454 in May and September 2004 from the National Human Genome Research Institute, one of the National Institutes of Health (NIH). These grants will partially fund the continued scale up of 454s technology toward
sequencing larger genomes. We expect the full year 2005 grant revenue to increase in comparison to 2004, as the research outlined in these two grants will be conducted for the entire year.

Instrument and reagent sales. During the three and nine month periods ended September 30, 2005, 454 commercialized its novel
instruments and reagents and recognized $3.0 million and $6.2 million, respectively, in revenue related to sales to its customers. 454 sold four instrument systems during the third quarter, bringing the installed base to nine customers. In October
2005, 454 and Roche announced the commercial launch, including world-wide sales and distribution, of the Genome Sequencing 20 System and reagents. 454 will receive a margin on products manufactured for Roche and royalties on net sales of licensed
products. Due to the commercial launch with Roche and additional instruments expected to be sold directly by 454, sales during the remainder of 2005 are expected to continue to increase.

Instruments sold directly by 454 are recognized upon the completion of installation of the equipment and training of customer personnel. However, certain
customers have required that 454s instruments be tested prior to their acceptance of the instruments. For those customers, revenue is recognized upon acknowledgement of acceptance from the customer. Reagent sales are recognized upon shipment
of the products under FOB shipping or FOB destination based upon terms and conditions outlined in 454 customers purchase orders. Sales of instruments and reagents to Roche Applied Science will be recognized upon shipment of products under FOB
shipping point.

Collaboration revenue. Our collaboration revenue for the three and nine month periods ended
September 30, 2005 decreased slightly as compared to the same periods in 2004, due to timing differences in the work performed, however we expect that the full year 2005 collaboration revenue will increase as compared to 2004, reflecting
ongoing progress on the Bayer alliance.

The increase in 454s collaboration revenue for the three and nine month periods ended
September 30, 2005, as compared to the same respective periods in 2004, was related to additional sales of genomic analysis services. We expect 454s 2005 collaboration revenue to continue to increase during the remainder of 2005 as its
technology is commercially accepted in the marketplace and as revenue is recognized for the amortization of the $19.0 million of milestone payments received from Roche.

Grant research expenses.The increase in grant research expenses for the three and nine month periods ended September 30, 2005 as compared to the same respective periods in 2004, was a result of two
federal grants awarded to 454 in May and September 2004 from the NIH, which will partially fund the scale up of 454s technology toward sequencing larger genomes. Grant research expenses for the first grant were recorded beginning in mid-May
2004 and for the second grant beginning at the end of September 2004. The expenses included personnel costs and lab supplies that were directly related to the research outlined in the grant award. We expect 2005 grant expenses to increase in
comparison to 2004, as the research outlined in these two grants will be conducted for the entire year.



19



---

##### Table of Contents

Cost of instrument and reagent sales. Effective February 1, 2005, the date on which
454 successfully completed the installation of its first sequencing instrument at a customer site, 454 began to capitalize, in inventory, the costs of manufacturing instrumentation and reagents for commercial sale. Included in cost of instrument and
reagent sales is (1) raw material, which was previously capitalized as a fixed asset, valued at the net book value on February 1, 2005 and (2) raw material purchased, and direct labor and manufacturing overhead costs incurred, after
February 1, 2005. 454s cost of instrument and reagent sales are recorded at the lower of cost or market on the first-in-first-out basis for non-lot controlled items and on a specific identification basis for lot controlled items. Based on
our execution of the License, Supply and Distribution Agreement with Roche, we anticipate that 454s gross margins on future sales of instruments and reagents will decrease.

Research and development expenses.The following table sets forth a comparison of research and development expenses by segment, for
the three and nine month periods ended September 30, 2005 and 2004:



|                                   |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|---------------------------------- |  | -------------------------------- | ---- | ---- | - | -------- |  | - | -------- | - |  | --- | --
|                                   |  | Three months ended September 30, |     
|                                   |  | 2005                             |      | 2004 |   | $ Change |  |   | % Change |  
|Research and development expenses: |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|CuraGen                            |  | $                                | 17.4 |      | $ | 14.1     |  | $ | 3.3      |   |  | 23  | % 
|454                                |  |                                  | 3.0  |      |   | 3.2      |  |   | (0.2     | ) |  | (6  | )%
|                                   |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|Total                              |  | $                                | 20.4 |      | $ | 17.3     |  |   |          |   |  |     |   
|                                   |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|                                   | 
|                                   |  | Nine months ended September 30,  |     
|                                   |  | 2005                             |      | 2004 |   | $ Change |  |   | % Change |  
|Research and development expenses: |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|CuraGen                            |  | $                                | 45.2 |      | $ | 47.3     |  |   | ($2.1    | ) |  | (4  | )%
|454                                |  |                                  | 8.3  |      |   | 9.8      |  |   | (1.5     | ) |  | (15 | )%
|                                   |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|Total                              |  | $                                | 53.5 |      | $ | 57.1     |  |   |          |   |  |     |   
|                                   |  |                                  |      |      |   |          |  |   |          |   |  |     |   

Research and development expenses consist primarily of: contractual and manufacturing costs;
salary and benefits; perpetual license fees and milestone payments; supplies and reagents; depreciation and amortization; and allocated facility costs. Our research and development efforts are concentrated on four major project areas: clinical
candidates; our majority-owned subsidiary, 454; preclinical drug candidates; and collaborations. With the exception of 454, we budget and monitor our research and development costs by expense category, rather than by project, because these costs
often benefit multiple projects and/or our technology platform.

Below is a summary that reconciles our total research and development
expenses for the three and nine month periods ended September 30, 2005 and 2004 by the major categories mentioned above:



|                                              |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|--------------------------------------------- |  | -------------------------------- | ---- | ---- | - | -------- |  | - | -------- | - |  | --- | --
|                                              |  | Three months ended September 30, |     
|                                              |  | 2005                             |      | 2004 |   | $ Change |  |   | % Change |  
|Contractual and manufacturing costs           |  | $                                | 6.0  |      | $ | 4.3      |  | $ | 1.7      |   |  | 40  | % 
|Salary and benefits                           |  |                                  | 4.4  |      |   | 6.0      |  |   | (1.6     | ) |  | (27 | )%
|Perpetual license fees and milestone payments |  |                                  | 5.4  |      |   |         |  |   | 5.4      |   |  | 100 | % 
|Supplies and reagents                         |  |                                  | 1.1  |      |   | 3.2      |  |   | (2.1     | ) |  | (66 | )%
|Depreciation and amortization                 |  |                                  | 1.1  |      |   | 1.3      |  |   | (0.2     | ) |  | (15 | )%
|Allocated facility costs                      |  |                                  | 2.4  |      |   | 2.5      |  |   | (0.1     | ) |  | (4  | )%
|                                              |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|Total research and development expenses       |  | $                                | 20.4 |      | $ | 17.3     |  |   |          |   |  |     |   
|                                              |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|                                              | 
|                                              |  | Nine months ended September 30,  |     
|                                              |  | 2005                             |      | 2004 |   | $ Change |  |   | % Change |  
|Contractual and manufacturing costs           |  | $                                | 14.9 |      | $ | 11.7     |  | $ | 3.2      |   |  | 27  | % 
|Salary and benefits                           |  |                                  | 13.3 |      |   | 17.9     |  |   | (4.6     | ) |  | (26 | )%
|Perpetual license fees and milestone payments |  |                                  | 10.5 |      |   | 7.2      |  |   | 3.3      |   |  | 46  | % 
|Supplies and reagents                         |  |                                  | 5.4  |      |   | 9.5      |  |   | (4.1     | ) |  | (43 | )%
|Depreciation and amortization                 |  |                                  | 3.2  |      |   | 4.1      |  |   | (0.9     | ) |  | (22 | )%
|Allocated facility costs                      |  |                                  | 6.2  |      |   | 6.7      |  |   | (0.5     | ) |  | (7  | )%
|                                              |  |                                  |      |      |   |          |  |   |          |   |  |     |   
|Total research and development expenses       |  | $                                | 53.5 |      | $ | 57.1     |  |   |          |   |  |     |   
|                                              |  |                                  |      |      |   |          |  |   |          |   |  |     |   

The increase in our research and development expenses for the three month period ended
September 30, 2005, as compared to the same period in 2004 was primarily due to the milestone payment of approximately $4.8 million related to the TopoTarget collaboration. The decrease in our research and development expenses for the nine
month period ended September 30, 2005, as compared to the same period in 2004 was primarily due to reductions in salary and benefits, and supplies and reagents, in connection with the October 2004 restructuring plan; offset by increased
contractual service costs related to clinical trials and manufacturing and the Bayer collaboration; as well as an increase



20



---

##### Table of Contents

in milestone payments made to TopoTarget. We anticipate our research and development expenses for the full year 2005 to be consistent with research and
development expenses for the full year 2004.

The decreases in research and development expenses for 454 for the three and nine month
periods ended September 30, 2005, as compared to the same respective periods in 2004, were primarily due to certain lab supplies and reagents and contractual services recorded as grant research expenses in 2005 that were classified as research
and development expenses in 2004. Additionally, various 454 personnel that were in research and development in 2004 have been moved into instrument and reagent production in 2005, and, as such, salary and benefits, lab supplies and reagents, and
allocated facility costs which were expensed as research and development in 2004 are capitalized into inventory and expensed as costs of goods sold in 2005 when the corresponding products are sold. We expect 454s research and development
expenses to decrease as compared to 2004 primarily due to certain lab supplies and reagents and contractual services recorded as grant research expenses in 2005 that were classified as research and development expenses in 2004. Additionally, as
noted above, various personnel that were in research and development in 2004 have been moved into instrument and reagent production in 2005.

As soon as we advance a potential clinical candidate into clinical trials, we begin to track the direct research and development expenses associated with that potential clinical candidate. The following table shows the cumulative direct
research and development expenses as of September 30, 2005, which were incurred on or after we started conducting a Phase I clinical trial for a clinical candidate:



|                                        |  |                |  |                         |  |                 |  |             
|--------------------------------------- |  | -------------- |  | ----------------------- |  | --------------- |  | ------------
|                                        |  |                |  | Cumulative Costs        |  |                 |  |             
|Therapeutic Area and Clinical Candidate |  | Class          |  | As ofSeptember 30, 2005 |  | Indication      |  | Trial Status
|Cancer Supportive Care                  |  |                |  |                         |  |                 |  |             
|Velafermin (CG53135)                    |  | Protein        |  | $23.1                   |  | Oral Mucositis  |  | Phase II    
|Oncology                                |  |                |  |                         |  |                 |  |             
|PXD101                                  |  | Small Molecule |  | $16.7                   |  | Various Cancers |  | Phase II    
|Kidney Inflammation                     |  |                |  |                         |  |                 |  |             
|CR002                                   |  | Antibody       |  | $1.4                    |  | IgA Nephropathy |  | Phase I     

Currently, our potential pharmaceutical products require significant research and development
efforts and preclinical testing, and will require extensive clinical trials prior to submitting an application to regulatory agencies for their commercial use. Although we are conducting human studies with respect to velafermin (CG53135), PXD101,
and CR002, we may not be successful in developing or commercializing these or other products. Our product candidates are subject to the risks of failure inherent in the development and commercialization of pharmaceutical products and we cannot
currently reliably estimate when, if ever, our product candidates will generate revenue and cash flows.

Completion of research and
development, preclinical testing and clinical trials may take many years. Estimates of completion periods for any of our major research and development projects are highly speculative and variable, and dependent on the nature of the disease
indication, how common the disease is among the general populace, and the results of the research. For example, preclinical testing and clinical trials can often go on for an indeterminate period of time since the results of tests are continually
monitored, with each test considered complete only when sufficient data has been accumulated to assess whether the next phases are warranted or whether the effort should be abandoned. Typically, Phase I clinical trials are expected to
last between 12 and 24 months, Phase II clinical trials are expected to last between 24 and 36 months and Phase III clinical trials are expected to last between 24 and 60 months. The most significant time and costs associated with clinical
development are the Phase III trials as they tend to be the longest and largest studies conducted during the drug development process.

In
addition, many factors may delay the commencement and speed of completion of preclinical testing and clinical trials, including the number of patients participating in the trial, the duration of patient follow-up required, the number of clinical
sites at which the trials are conducted, and the length of time required to locate and enroll suitable patient subjects. The successful completion of our development programs and the successful development of our product candidates are highly
uncertain and are subject to numerous challenges and risks. Therefore, we cannot presently estimate anticipated completion dates for any of our projects, as described more fully in the Risk Factors section under the heading Risks Related to
Our Business.



21



---

##### Table of Contents

Due to the variability in the length of time necessary to develop a product candidate, the uncertainties
related to the cost of projects and the need to obtain governmental approval for commercialization, accurate and meaningful estimates of the ultimate costs to bring our product candidates to market are not available. If our major research and
development projects are delayed, then we can expect to incur additional costs in conducting our preclinical testing and clinical trials and a longer period of time before we become profitable from our operating activities, as described more fully
in the Risk Factors titled We have a history of operating losses and expect to incur losses in the future and We may need to raise additional funding, which may not be available on favorable terms, if at all. Accordingly, the
timing of the potential market approvals for our existing clinical stage product candidates, velafermin (CG53135), PXD101, CR002, and future product development candidates, will have a significant impact on our capital requirements.

General and administrative expenses. The following table sets forth a comparison of general and administrative expenses by segment,
for the three and nine month periods ended September 30, 2005 and 2004:



|                                     |  |                                  |     |      |   |          |  |      |          |  |    |   
|------------------------------------ |  | -------------------------------- | --- | ---- | - | -------- |  | ---- | -------- |  | -- | --
|                                     |  | Three months ended September 30, |    
|                                     |  | 2005                             |     | 2004 |   | $ Change |  |      | % Change | 
|General and administrative expenses: |  |                                  |     |      |   |          |  |      |          |  |    |   
|CuraGen                              |  | $                                | 3.3 |      | $ | 3.4      |  | (0.1 | )        |  | (3 | )%
|454                                  |  |                                  | 1.7 |      |   | 1.1      |  | 0.6  |          |  | 55 | % 
|                                     |  |                                  |     |      |   |          |  |      |          |  |    |   
|Total                                |  | $                                | 5.0 |      | $ | 4.5      |  |      |          |  |    |   
|                                     |  |                                  |     |      |   |          |  |      |          |  |    |   



|                                     |  |                                 |      |      |   |          |  |       |          |  |     |   
|------------------------------------ |  | ------------------------------- | ---- | ---- | - | -------- |  | ----- | -------- |  | --- | --
|                                     |  | Nine months ended September 30, |     
|                                     |  | 2005                            |      | 2004 |   | $ Change |  |       | % Change | 
|General and administrative expenses: |  |                                 |      |      |   |          |  |       |          |  |     |   
|CuraGen                              |  | $                               | 9.4  |      | $ | 11.0     |  | ($1.6 | )        |  | (15 | )%
|454                                  |  |                                 | 4.6  |      |   | 3.3      |  | 1.3   |          |  | 39  | % 
|                                     |  |                                 |      |      |   |          |  |       |          |  |     |   
|Total                                |  | $                               | 14.0 |      | $ | 14.3     |  |       |          |  |     |   
|                                     |  |                                 |      |      |   |          |  |       |          |  |     |   

The decreases in our general and administrative expenses for the three and nine month periods
ended September 30, 2005, as compared to the same respective periods in 2004, are a result of careful control of expenses as well as the 2004 corporate restructuring and lower patent prosecution costs. Accordingly, our general and
administrative expenses are expected to decrease slightly for the full year 2005 as compared to 2004.

The increases in 454s general
and administrative expenses for the three and nine month periods ended September 30, 2005, as compared to the same respective periods in 2004, are attributable to growth in the number of employees as a result of the commercialization of
454s high-throughput Genome Sequencing Systems. Accordingly, 454s general and administrative expenses are expected to increase during the full year 2005 as compared to 2004.

Restructuring and related charges.In September 2005, we underwent a corporate restructuring to focus on advancing our therapeutic pipeline
through clinical development. In connection with the September 2005 restructuring plan, a charge of $1.3 million was recorded in the third quarter of 2005, including $1.1 million related to employee separation costs and $0.1 million of operating
lease obligations. The cash requirements under the September 2005 restructuring plan were $1.1 million, of which substantially all will be paid through the second quarter of 2006.

Interest income. Interest income for the three month period ended September 30, 2005 decreased slightly compared to the same period in
2004 primarily due to lower cash and investment balances offset by higher yields in our investment portfolio. Interest income for the nine month period ended September 30, 2005 increased slightly compared to the same period in 2004 primarily
due to higher yields in our investment portfolio offset by lower cash and investment balances. We earned an average yield of 3.0% in the third quarter of 2005 as compared to 2.2% in the third quarter of 2004, and an average yield of 2.8% in the
first nine months of 2005 as compared to 2.1% during the same period in 2004. During the remainder of 2005, we expect the yields in our investment portfolio to continue to increase and to be slightly higher than 2004. However, due to the utilization
of cash and investment balances in the normal course of operations, and the second and third quarter repurchases of $14.0 million, and $49.8 million, respectively, of our 6% convertible subordinated debentures due 2007, we anticipate interest income
will decrease slightly in 2005 as compared to 2004.

Interest expense. We expect interest expense, including interest paid to
debt holders as well as amortization of deferred financing costs, to decrease during 2005 as compared to 2004. The anticipated decrease is related to the second and third quarter 2005 repurchases of $14.0 million and $49.8 million, respectively, of
our 6% convertible subordinated debentures due 2007.



22



---

##### Table of Contents

Gain on extinguishment of debt.During the three and nine month periods ended
September 30, 2005, we repurchased $49.8 million and $63.8 million, respectively, of our 6% convertible subordinated debentures due February 2007, for total consideration of $49.1 million and $61.5 million, respectively, plus accrued interest
to the date of repurchase of $0.9 million and $1.2 million, respectively. As a result of these transactions, during the three and nine month periods ended September 30, 2005, we recorded a gain of $0.4 million and $1.8 million, respectively, in
Gain on extinguishment of debt, which is net of the write-off of the ratable portion of unamortized deferred financing costs relating to the repurchased debt.

Income tax benefit. We recorded an income tax benefit during the three and nine month periods ended September 30, 2005 as a result of Connecticut legislation, which allows companies to obtain cash
refunds from the State of Connecticut at a rate of 65% of their annual research and development expense credit, in exchange for forgoing carryforward of the research and development credit. For the year ended December 31, 2004, the income tax
benefit included the resulting expiration of the State of Connecticut statute, as it relates to the Year 2000 income tax benefit. We expect the 2005 income tax benefit to be consistent with 2004 (before adjustments to reflect statute expiration), as
2005 qualified expenses are expected to remain relatively constant as compared to 2004.

Minority interest in subsidiary
loss. Minority interest in subsidiary loss for the three and nine month periods ended September 30, 2005 (which is the portion of 454s loss attributable to shareholders of 454 other than us) decreased as compared to the
same periods in 2004 due to 454 revenue recognized during the periods, from the sales of instruments and reagents as well as sales of genomic analysis services. During the remainder of 2005, losses attributed to the minority ownership in 454 are
expected to decrease, as 454 increases sales of instruments and reagents as well as genomic analysis services. In the event that during 2006 the cumulative losses applicable to the minority interest in subsidiary exceed the minority interest in the
equity capital of 454, all further losses applicable to the minority interest will be charged to us.

Liquidity and Capital Resources

Since our inception, we have financed our operations and met our capital expenditure requirements primarily through private placements of equity
securities, convertible subordinated debt offerings, public equity offerings, revenues received under our collaborative research agreements and government grants, and exercises of stock options. As of September 30, 2005, we had recognized
$119.0 million of cumulative sponsored research revenues from collaborative research agreements and government grants. At September 30, 2005, our gross investment in lab and office equipment, computers, land and leasehold improvements was $52.3
million. Since inception, we have not had any off-balance sheet arrangements. To date, inflation has not had a material effect on our business.

In August 2005, we issued 4,000,000 shares of our common stock at a public offering price of $5.50 per share. Net proceeds, after underwriting discounts and stock issuance costs, were $20.8 million. The net proceeds were used during August
and September 2005 in the repurchases of our outstanding convertible debt as described below.

During 2005, we repurchased $63.8 million of
our 6% convertible subordinated debentures due February 2007, for total consideration of $61.5 million, plus accrued interest to the date of repurchase of $1.2 million. As a result of these transactions, we recorded a gain of $1.8 million in
Gain on extinguishment of debt, which is net of the write-off of the ratable portion of unamortized deferred financing costs relating to the repurchased debt.

In May 2005, 454 entered into an exclusive five-year world-wide agreement with Roche for the promotion, sale, and distribution of 454s high-throughput Genome Sequencing Systems, including proprietary kits and
reagents with Roche. Under the terms of the agreement, 454 will receive up to $62.0 million in license fees, milestones related to instrument releases, minimum royalties and research funding, in addition to a margin on products manufactured for
Roche, and royalties on Roches net sales of licensed products. As of September 30, 2005, 454 had received $11.5 million in milestone payments from Roche following the achievement of all initial milestones under the agreement.

In October 2005, 454 and Roche announced the commercial launch, including world-wide sales and distribution, of the Genome Sequencer 20 System and
reagents from 454 by Roche. 454s technology will enable researchers to sequence up to 100 times faster than current commercial platforms at a fraction of the price. Roche, a business area of Roche Diagnostics, is now selling 454s
products through its extensive sales and marketing teams, distributing 454s products through its established supply chain, and providing technical support to purchasers of the Genome Sequencer 20 System and the associated reagents. Achievement
of this commercialization milestone triggered a $7.5 million payment to 454 from Roche, which was received in October 2005.



23



---

##### Table of Contents

Under the financial terms of the agreement entered into with TopoTarget in June 2004, we made a $5.0
million equity investment in TopoTarget, which was recorded as a Convertible Loan Receivable. On June 10, 2005, TopoTarget completed an Initial Public Offering of 11,500,000 shares of common stock at a per share price of DKK 22,50 ($3.70 USD).
Simultaneously, on June 10, 2005, the Convertible Loan Receivable in the amount of $5.3 million (including accrued interest) was automatically converted into 1,429,687 shares of TopoTarget common stock, providing us with an approximate 3.58%
ownership in TopoTarget. In addition, we agreed to a six-month lock-up agreement with respect to our shares of TopoTarget common stock. In August 2005, under the terms of the license and collaboration agreement entered into with TopoTarget, we paid
TopoTarget a milestone payment of $4.8 million for extension of the PXD101 Phase II program into the United States.

454 received two
federal grants during 2004, for specific purposes that are subject to review and audit by the grantor agencies. Such audits could lead to requests for reimbursement by the grantor agency for any expenditures disallowed under the terms of the grant.
Additionally, any noncompliance with the terms of the grant could lead to loss of current or future awards.

Cash and investments.The following table depicts the components of our operating, investing and financing activities for the nine months ended September 30, 2005, using the direct cash flow method:



|                                                                             |  |   |       |  
|---------------------------------------------------------------------------- |  | - | ----- | -
|Cash received from collaborators                                             |  | $ | 16.0  |  
|Cash received from customers                                                 |  |   | 5.2   |  
|Cash received from grantor                                                   |  |   | 1.9   |  
|Cash paid to suppliers and employees                                         |  |   | (63.1 | )
|Restructuring and related charges paid                                       |  |   | 0.5   |  
|Interest income received                                                     |  |   | 6.2   |  
|Interest expense paid                                                        |  |   | (12.2 | )
|Income tax benefit received                                                  |  |   | 0.5   |  
|                                                                             |  |   |       |  
|Net cash and investments used in operating activities                        |  |   | (45.0 | )
|                                                                             |  |   |       |  
|Cash paid to acquire property and equipment, net of sales proceeds           |  |   | (8.3  | )
|Cash paid to acquire non-perpetual licenses                                  |  |   | (0.8  | )
|                                                                             |  |   |       |  
|Net cash and investments used in investing activities                        |  |   | (9.1  | )
|                                                                             |  |   |       |  
|Cash received from employee stock option exercises                           |  |   | 0.6   |  
|Cash received from the issuance of common stock, net of stock issuance costs |  |   | 20.8  |  
|Cash paid for extinguishment of debt                                         |  |   | (61.5 | )
|                                                                             |  |   |       |  
|Net cash and investments used in financing activities                        |  |   | (40.1 | )
|                                                                             |  |   |       |  
|Unrealized loss on short-term investments and marketable securities          |  |   | (1.3  | )
|                                                                             |  |   |       |  
|Net decrease in cash and investments                                         |  |   | (95.5 | )
|Cash and investments, beginning of period                                    |  |   | 328.1 |  
|                                                                             |  |   |       |  
|Cash and investments, end of period                                          |  | $ | 232.6 |  
|                                                                             |  |   |       |  

In accordance with our investment policy, we are utilizing the following investment objectives for
cash and investments: (1) investment decisions are made with the expectation of minimum risk of principal loss, even with a modest penalty in yield; (2) appropriate cash balances and related short-term funds are maintained for immediate
liquidity needs, and appropriate liquidity is available for medium-term cash needs; and (3) maximum yield is achieved.

Future
Liquidity. During the next twelve months, we expect to continue to fund our operations through a combination of the following sources: cash and investment balances; instrument and reagent sales; collaboration revenue; milestone payments;
interest income; grant revenue; potential public securities offerings; and/or private strategic-driven common stock offerings. We also plan to continue making substantial investments to advance our preclinical and clinical drug pipeline, as well as
commercializing 454s genomic analysis technology. In that regard, we foresee the following as significant uses of liquidity: contractual services related to clinical trials and manufacturing; salary and benefits; perpetual license fees;
supplies and reagents; potential milestone payments; and costs related to 454, as it continues to commercialize and develop new technologies for whole genome analysis; external programs identified by our platform as being promising and synergistic
with our products and expertise; and cost-sharing of contractual service costs with Bayer related to CT052 preclinical development, in which both parties will jointly fund the relevant preclinical research, development and commercialization
activities. In addition, we expect the payments of interest to the holders of our convertible subordinated debt due in 2007 and in 2011 to be a continued significant use of liquidity.



24



---

##### Table of Contents

Depending on market and other conditions, from time to time, we may continue to repurchase or refinance
portions of the existing 6% convertible subordinated debentures due 2007 in open market purchases, in privately negotiated transactions, or otherwise. Such repurchases may be material and also may affect interest income and interest expense as well
as gain on extinguishment of debt. In addition, we also may use sources of liquidity for working capital, general corporate purposes and potentially for future acquisitions of complementary businesses or technologies. The amounts and timing of our
actual expenditures will depend upon numerous factors, including the amount and extent of our acquisitions, our product development activities, and our investments in technology and the amount of cash generated by our operations. Actual expenditures
may vary substantially from our estimates. Our failure to use sources of liquidity effectively could have a material adverse effect on our business, results of operations and financial condition.

We believe that our existing cash and investment balances and other sources of liquidity will be sufficient to meet our requirements for the next
twenty-four months. Our operating and capital expenditures are considered to be crucial to our future success, and by continuing to make strategic investments in our preclinical and clinical drug pipeline, we believe that we are building substantial
value for our shareholders. The adequacy of our available funds to meet our future operating and capital requirements, including the repayment of the remaining balance of our $66.2 million of 6% convertible subordinated debentures due
February 2, 2007 and our $110.0 million of 4% convertible subordinated notes due February 15, 2011, will depend on many factors. These factors include: the number, breadth and progress of our research, product development and clinical
programs; the costs and timing of obtaining regulatory approvals for any of our products; potential future acquisitions of complementary businesses or technologies; in-licensing of pharmaceutical products; and costs incurred in enforcing and
defending our patent claims and other intellectual property rights.

While we will continue to explore alternative sources for financing
our business activities, including the possibility of public securities offerings and/or private strategic-driven common stock offerings, we cannot be certain that in the future these sources of liquidity will be available when needed or that our
actual cash requirements will not be greater than anticipated. In appropriate strategic situations, we may seek financial assistance from other sources, including contributions by others to joint ventures and other collaborative or licensing
arrangements for the development and testing of products under development. However, should we be unable to obtain future financing either through the methods described above or through other means, we may be unable to meet the critical objective of
our long-term business plan, which is to successfully develop and market pharmaceutical products, and may be unable to continue operations. This result could cause our shareholders to lose all or a substantial portion of their investment.

Contractual Obligations

In the table
below, we set forth our enforceable and legally binding obligations, along with our future commitments related to all contracts that we are likely to continue, regardless of the fact that they are cancelable as of September 30, 2005. Some of
the figures we include in this table are based on managements estimates and assumptions about these obligations, including their duration, anticipated actions by third parties, progress of our clinical programs and other factors.



|                                          |  |                                      |       |      |   |      |  |      |      |      |   |      |  |            |     |  |   |     |  |   |      
|----------------------------------------- |  | ------------------------------------ | ----- | ---- | - | ---- |  | ---- | ---- | ---- | - | ---- |  | ---------- | --- |  | - | --- |  | - | -----
|                                          |  | Payments Due Year Ended December 31,
|                                          |  | Total                                |       | 2005 |   | 2006 |  | 2007 |      | 2008 |   | 2009 |  | Thereafter
|Long-term debt obligations                |  | $                                    | 176.2 |      | $ |     |  | $    |     |      | $ | 66.2 |  | $          |    |  | $ |    |  | $ | 110.0
|Interest on convertible subordinated debt |  |                                      | 30.2  |      |   |     |  |      | 8.4  |      |   | 6.4  |  |            | 4.4 |  |   | 4.4 |  |   | 6.6  
|Operating leases                          |  |                                      | 8.4   |      |   | 0.7  |  |      | 2.7  |      |   | 2.6  |  |            | 1.2 |  |   | 0.5 |  |   | 0.7  
|Purchase commitments (1)                  |  |                                      | 16.2  |      |   | 6.5  |  |      | 6.3  |      |   | 1.5  |  |            | 0.4 |  |   | 0.3 |  |   | 1.2  
|Other long-term liabilities               |  |                                      | 0.5   |      |   |     |  |      |     |      |   | 0.5  |  |            |    |  |   |    |  |   |     
|                                          |  |                                      |       |      |   |      |  |      |      |      |   |      |  |            |     |  |   |     |  |   |      
|Total                                     |  | $                                    | 231.5 |      | $ | 7.2  |  | $    | 17.4 |      | $ | 77.2 |  | $          | 6.0 |  | $ | 5.2 |  | $ | 118.5
|                                          |  |                                      |       |      |   |      |  |      |      |      |   |      |  |            |     |  |   |     |  |   |      



|(1) | Includes commitments for capital expenditures, manufacturing costs related to 454s instrument systems, manufacturing costs associated with advancing our preclinical pipeline,
and costs associated with clinical trial development and other supporting arrangements, which are subject to certain limitations and in certain circumstances cancellation clauses. The clinical trial commitments and supporting arrangements are for
our protein therapeutic velafermin (CG53135), our novel HDAC inhibitor PXD101, and our fully-human monoclonal antibody CR002. Excludes amounts included on our balance sheet as liabilities and certain purchase obligations and potential future
milestone payments as discussed below.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



25



---

##### Table of Contents

The expected timing of payment of the obligations discussed above is estimated based on current
information. Timing of payments and actual amounts paid may be different depending on the time of receipt of goods or services, repurchases of debentures, or changes to agreed-upon amounts for some obligations.

Purchase obligations for supplies and reagents are not included in the table above, as our purchase orders typically represent authorizations to purchase
rather than binding agreements. For the purposes of this table, contractual obligations for purchase of goods or services are defined as agreements that are enforceable and legally binding on us and that specify all significant terms, including:
fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. Our purchase orders are based on our current operating needs and are fulfilled by our vendors within short time
periods. We do not have significant agreements for the purchase of supplies and reagents specifying minimum quantities or set prices.

In
addition, we have committed to make potential future milestone payments to third-parties as part of in-licensing and development programs. Payments under these agreements generally become due and payable only upon achievement of certain
developmental, regulatory and/or commercial milestones. Until the achievement of these milestones is both probable and reasonably estimable, such contingencies are not recorded on our consolidated balance sheet and are not included above.

Recently Enacted Pronouncements

In
December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 123R, Share-Based Payment (SFAS 123R) which is a revision of FASB Statement 123,
Accounting for Stock-Based Compensation. Statement 123, as originally issued, is effective until the provisions of SFAS 123R are fully adopted. SFAS 123R is effective for public entities that do not file as a small business issuer, as of
the beginning of the first fiscal year beginning after June 15, 2005, and therefore, we will be required to adopt SFAS 123R on January 1, 2006. The proforma disclosures previously permitted under SFAS 123 will no longer be an alternative
to financial statement recognition. SFAS 123R establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities
in exchange for goods or services that are based on the fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. Under SFAS 123R, we must determine the appropriate fair value model
to be used for valuing share-based payments, the amortization method for compensation cost and the transition method to be used at date of adoption. The transition methods include modified prospective and retroactive adoption options. We anticipate
utilizing the modified prospective method which requires that compensation expense be recorded for all unvested stock options at the beginning of the first quarter of adoption of SFAS 123R, while the retroactive methods would record
compensation expense for all unvested stock options beginning with the first period restated. We are evaluating the requirements of SFAS 123R and expect that the adoption of SFAS 123R will have a material impact on our consolidated results
of operations. We have not yet determined the effect of adopting SFAS 123R, nor have we determined whether the adoption will result in amounts that are similar to the current pro forma disclosures under SFAS 123.

In March 2004, the FASB issued Emerging Issues Task Force (EITF) Issue No. 03-1 Other-Than-Temporary Impairments and Its
Application of Certain Investments. This statement provides guidance for assessing impairment losses on debt and equity investments. EITF Issue No. 03-1 also requires additional disclosures in the footnotes to the financial
statements for investments that are deemed to be temporarily impaired. In September 2004, the FASB delayed the accounting provisions of EITF Issue No. 03-1, however, the disclosure requirements remain effective and have been
adopted. We will evaluate the effect, if any, of EITF 03-1 when final guidance is released.

Certain Factors That May Affect Results of Operations

The SEC encourages companies to disclose forward-looking information so that investors can better understand a companys future
prospects and make informed investment decisions. This Quarterly Report on Form 10-Q/A contains such forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than
statements of historical facts are forward-looking statements for purposes of these provisions, including any projections of earnings, revenues or other financial items, any statement of the plans and objectives of management for future
operations, any statements concerning proposed new products or licensing or collaborative arrangements, any statements regarding future economic conditions or performance, and any statement of assumptions underlying any of the foregoing. It is our
intent that such statements be protected by the safe harbor created thereby. Forward-looking statements are subject to certain risks and uncertainties. Examples of such



26



---

##### Table of Contents

statements include, but are not limited to, estimate, project, plan, intend, expect,
believe, anticipate, should, may, will, and similar expressions.

Forward-looking statements may include statements about our:



| |  |  | anticipated progress of clinical development programs;
| | - |  | ------------------------------------------------------



| |  |  | anticipated progress in technology development and commercialization strategy;
| | - |  | ------------------------------------------------------------------------------



| |  |  | results and projected timetables of our clinical trials;
| | - |  | --------------------------------------------------------



| |  |  | potential future licensing fees, milestone payments, grants and royalty payments;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | ability to market, commercialize and achieve market acceptance for our product candidates or products that we develop;
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | expected future financial results, including estimated revenue, operations and expenditures;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | estimates regarding the future sufficiency of our cash resources;
| | - |  | -----------------------------------------------------------------



| |  |  | expectation that we may repurchase or refinance a portion of the existing 6% convertible subordinated debentures due 2007; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | plans to continue to explore alternative sources for financing our business activities.
| | - |  | ---------------------------------------------------------------------------------------

These forward-looking statements involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Forward-looking statements,
therefore, should be considered in light of all of the information included or referred to in this report, including the cautionary information set forth under the heading Risk Factors below. We disclaim any intention or obligation to update or
revise any forward-looking statements, whether as a result of new information, future events, or otherwise, unless required by law.



27



---

##### Table of Contents

Risk Factors

Risks Related to Our Business

Because we are in the early stages of drug development, we do not know whether we will be able to
commercialize any of our products or to what extent we will generate revenue or become profitable.

We have not completed development of
any product based on our research. Although we have three products being investigated in clinical trials, we cannot be certain that these or any future products will receive marketing approval. If we are unable to commercialize products, we may not
be able to recover our investment in our product development efforts. Even if we are able to commercialize products, we may not be able to recover our investment in our product development efforts.

Because clinical trials for our products are expensive and protracted and their outcome is uncertain, we must invest substantial amounts of time and money that may
not yield viable products.

Conducting clinical trials is a lengthy, time-consuming and expensive process. Before obtaining regulatory
approvals for the commercial sale of any product, we must demonstrate through laboratory, animal and human studies that such product is both effective and safe for use in humans. We will incur substantial expense for, and devote a significant amount
of time to, these studies.

Completion of clinical trials takes many years. The exact length of time required varies substantially
according to the type, complexity, novelty and intended use of the product candidate. The Company and the FDA monitor the progress of each phase of testing, and may require the modification, suspension, or termination of a trial if it is determined
to present excessive risks to patients. Our rate of commencement and completion of clinical trials may be delayed by many factors, including:



| |  |  | our inability to manufacture sufficient quantities of materials for use in clinical trials;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | our inability to identify, enroll and initiate sites to conduct clinical trials;
| | - |  | --------------------------------------------------------------------------------



| |  |  | variability in the number and types of patients available for each study, as well as the difficulty in enrolling patients in each study;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | difficulty in maintaining contact with patients after treatment, resulting in incomplete data;
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | unforeseen safety issues or side effects;
| | - |  | -----------------------------------------



| |  |  | poor efficacy or unanticipated adverse effects of products during the clinical trials;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | scientific review board, institutional review board, or contractual review board delays at institutions assisting us with our clinical trials; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | government or regulatory delays.
| | - |  | --------------------------------

Studies that we
conduct, or studies which third parties conduct on our behalf, may not demonstrate sufficient effectiveness and safety to obtain the requisite regulatory approvals for these or any other potential products. Regulatory authorities may not permit us
to undertake any additional clinical trials. The clinical trial process may be accompanied by substantial delay and expense and there can be no assurance that the data generated in these studies ultimately will be sufficient for marketing approval
by the FDA.



28



---

##### Table of Contents

We have three products in clinical development and our other products are in preclinical or earlier
stages of development. None of these products may demonstrate sufficient effectiveness or safety to obtain the requisite regulatory approvals required for initiation or continuation of clinical studies or obtaining marketing approval.

Because we have limited experience in developing, commercializing and marketing products, we may be unsuccessful in our efforts to do so.

Currently, we are developing several potential pharmaceutical products. These products will require significant research and development and preclinical
testing, and will require extensive clinical testing prior to our submitting any regulatory application for their commercial use. Although we are conducting human studies with respect to three products, we have limited experience with these
activities and may not be successful in developing or commercializing these or other products. These activities, if undertaken without the collaboration of others, will require the expenditure of significant funds. Such potential pharmaceutical
products will be subject to the risks of failure inherent in the development of pharmaceutical products based on new technologies. Before we can commercialize a product, we must rigorously test the product in the laboratory and complete extensive
human studies. Even if we complete such studies, our ability to develop and commercialize products will depend on our ability to:



| |  |  | complete laboratory testing and human studies;
| | - |  | ----------------------------------------------



| |  |  | obtain and maintain necessary intellectual property rights to our products;
| | - |  | ---------------------------------------------------------------------------



| |  |  | obtain and maintain necessary regulatory approvals related to the efficacy and safety of our products;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | enter into arrangements with third parties to manufacture our products on our behalf; and
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | deploy sales and marketing resources effectively or enter into arrangements with third parties to provide these functions.
| | - |  | --------------------------------------------------------------------------------------------------------------------------

As a result of these possibilities, we may not be able to develop through our research and development activities any commercially viable products. We
cannot be certain that expenses for testing and study will yield profitable products or even products approved for marketing by the FDA or other regulatory authorities. If we are not successful in identifying products that we can develop
commercially, we may be unable to recover the large investment we have made in research, development and manufacturing. In addition, should we choose to develop pharmaceutical products internally, we will have to make significant investments in
pharmaceutical product development, marketing, sales and regulatory compliance resources, and we will have to establish or contract for the manufacture of products under the FDA cGMPs. Any potential products developed by our licensees will be
subject to the same risks.

We do not have any marketed products. If we develop products that can be marketed, we intend to market the
products either independently or together with collaborators or strategic partners. If we decide to market any products independently, we will incur significant additional expenditures and commit significant additional management resources to
establish a sales force. For any products that we market together with partners, we will rely, in whole or in part, on the marketing capabilities of those parties. We may also contract with third parties to market certain of our products.
Ultimately, we and our partners may not be successful in marketing our products.

We depend on a limited number of suppliers to manufacture and supply
critical components of, and services for, our development and clinical programs.

Currently, we contract with third-party manufacturers
or develop products with partners and use the partners manufacturing capabilities. As we use others to manufacture our products, we depend on those parties to comply with cGMPs, and other regulatory requirements and to deliver materials on a
timely basis. These parties may not perform adequately. Any failures by these third parties may delay our development of products or the submission of these products for regulatory approval.

We depend on collaborators and third-party research organizations to design, conduct, and support our laboratory testing and human studies. These third
parties include clinical trial sites, contract research organizations, and collaborators performing laboratory testing and human studies. If we are unable to obtain any necessary services on acceptable terms, we may not complete our product
development efforts in a timely manner. As we rely on collaborators and third parties for laboratory testing and human studies, we may lose some control over these activities and become too dependent upon these parties. These third parties may not
complete testing activities or human studies on schedule or when we request.



29



---

##### Table of Contents

Because neither we nor any of our collaborative partners have received marketing approval for any product resulting
from our research and development efforts, and may never be able to obtain any such approval, we may not be able to generate any product revenue.

All the products being developed by our collaborative partners will require additional research and development, extensive preclinical studies and clinical trials and regulatory approval prior to any commercial sales.
In some cases, the length of time that it takes for our collaborative partners to achieve various regulatory approval milestones may affect the payments that we are eligible to receive under our collaboration agreements. We and our collaborative
partners may need to address a number of technical challenges successfully in order to complete development of our products. Moreover, these products may not be effective in treating any disease or may prove to have undesirable or unintended side
effects, toxicities or other characteristics that may preclude our obtaining regulatory approval or prevent or limit commercial use.

We may be unable
to manufacture or obtain sufficient quantities of our products and ensure their proper performance and quality.

Biopharmaceuticals must
be produced under the cGMPs of the FDA or comparable regulations if used outside the U.S. We do not have facilities capable of manufacturing drug products under cGMPs and must outsource any such production. We are devoting resources to establishing
our own manufacturing capabilities to support development and preclinical activities and are contracting with third-party vendors for the manufacture of materials for use in humans. We may be unable to contract successfully for cGMPs manufacture of
any products and may be unable to obtain required quantities of our products economically. We may not be able to obtain capacity to produce a sufficient amount of a commercial product to meet our clinical development and commercial needs. Failure to
meet the demand for a product may adversely affect our ability to continue to market the product.

Compliance with government regulation is critical to
our business and failure to satisfy regulatory requirements could impair our business.

Prior to the marketing of any new drug developed
by us, or by our collaborators, that new drug must undergo an extensive regulatory review process in the United States and other countries. This regulatory process, which includes preclinical and clinical studies, as well as post-marketing
surveillance to establish a compounds safety and efficacy, can take many years and require the expenditure of substantial resources. Data obtained from such studies are susceptible to varying interpretations that could delay, limit or prevent
regulatory approval. Even if the FDA or other regulatory agencies allow clinical testing of our products, we will still need to obtain institutional review board approval for each site participating in a clinical study, which may involve additional
delays. The rate of completion of clinical trials depends upon, among other factors, the enrollment of patients. Patient enrollment is a function of many factors, including:



| |  |  | availability of approved therapies or interventions;
| | - |  | ----------------------------------------------------



| |  |  | timing and restriction of institutional review board approval;
| | - |  | --------------------------------------------------------------



| |  |  | the size of the patient population;
| | - |  | -----------------------------------



| |  |  | proximity of patients to clinical sites;
| | - |  | ----------------------------------------



| |  |  | eligibility criteria for the study;
| | - |  | -----------------------------------



| |  |  | time commitment of a patient to the study; and
| | - |  | ----------------------------------------------



| |  |  | existence of competitive clinical trials.
| | - |  | -----------------------------------------

We have not
had any of our product candidates receive approval for commercialization in the United States or elsewhere. Neither we nor our collaborators may be able to conduct clinical testing or obtain the necessary approvals from the FDA or other regulatory
authorities for any products. Failure by us or our collaborators to obtain required governmental approvals will delay or preclude our collaborators or us from marketing drugs developed with us or limit the commercial use of such products and could
have a material adverse effect on our business, financial condition and results of operations. Even where a product is exempted from FDA clearance or approval, the FDA or other regulatory



30



---

##### Table of Contents

agencies may impose restrictions as to the types of customers to which we can market and sell our products. Such restrictions may materially and adversely
affect our business, financial condition and results of operations.

In addition, the FDA or other regulatory agencies may condition
marketing approval on the conduct of specific post-marketing studies to further evaluate safety and efficacy. Rigorous and extensive regulation of pharmaceutical products continues after approval, particularly with respect to compliance with cGMPs,
reporting of adverse effects, advertising, promotion and marketing. Discovery of previously unknown problems or failure to comply with the applicable regulatory requirements may result in restrictions on the marketing of a product or withdrawal of
the product from the market as well as possible civil or criminal sanctions, any of which could materially adversely affect our business.

We must obtain regulatory approval by governmental agencies in other countries prior to commercialization of our products in those countries. Foreign regulatory systems may be just as rigorous, costly and uncertain as in the United States.

We rely significantly on our collaborative partners, and our business could be harmed if we are unable to maintain strategic alliances.

As part of our business strategy, we have strategic research and development alliances with companies to gain access to specific technologies. These
alliances with other pharmaceutical and biotechnology companies may provide us with access to unique technologies, access to capital, near-term revenues, milestone and/or royalty payments, and potential profit sharing arrangements. In return, we
provide access to unique technologies, expertise in genomics, and information on the molecular basis of disease, drug targets, and drug candidates. We currently have significant strategic alliances with Abgenix, Bayer, TopoTarget, and Seattle
Genetics, in addition to numerous smaller agreements to facilitate these efforts. In these strategic alliances, either party can terminate the agreement at any time the alliance permits them to or if either party materially breaches the contract. We
may not be able to maintain or expand existing alliances or establish any additional alliances. If any of our existing collaborators were to breach or terminate their agreements with us or otherwise fail to conduct activities successfully and in a
timely manner, the preclinical or clinical development or commercialization of product candidates or research programs may be delayed or terminated, which may materially and adversely affect our business, financial condition and results of
operations.

We depend on attracting and retaining key employees.

We are highly dependent on the principal members of our management and scientific staff, including David M. Wurzer, Executive Vice President and Chief Financial Officer; Timothy M. Shannon, M.D., Executive Vice
President and Chief Medical Officer; and Christopher K. McLeod, Executive Vice President of CuraGen and Chief Executive Officer and President at 454. Our future success will depend in part on the continued services of our key scientific and
management personnel. We are currently conducting a search for a permanent Chief Executive Officer. In May 2005, Patrick J. Zenner, a CuraGen board member and former President and Chief Executive Officer of Hoffmann-La Roche, Inc. was appointed by
the CuraGen Board of Directors as Chairman and Chief Executive Officer of CuraGen on an interim basis, until completion of the ongoing search. Our future success will also depend in part on our ability to attract, hire and retain additional
personnel. The loss of services of any of these personnel could materially adversely affect our business, financial condition and results of operations. We have entered into employment agreements with all of the principal members of our management
team. There is intense competition for such qualified personnel and there can be no assurance that we will be able to continue to attract and retain such personnel. Failure to attract and retain key personnel could materially, adversely affect our
business, financial condition and results of operations.

We depend on academic collaborators, consultants and scientific advisors.

We have relationships with collaborators and consultants at academic and other institutions that conduct research or provide consulting services at our
request. These collaborators and consultants are not our employees. Substantially all of our collaborators and consultants are employed by employers other than us and may have commitments to, or consulting or advisory contracts with, other entities
that may limit their availability to us. As a result, we have limited control over their activities and, except as otherwise required by our collaboration and consulting agreements, can expect only limited amounts of their time to be dedicated to
our activities. Our ability to discover genes and biological pathways involved in human disease, explore and validate biological activity of therapeutic candidates and commercialize products based on those discoveries may depend in part on continued
collaborations with researchers at academic and other institutions. We may not be able to negotiate additional acceptable collaborations with collaborators or consultants at academic and other institutions.



31



---

##### Table of Contents

Our academic collaborators, consultants and scientific advisors may have relationships with other
commercial entities, some of which could compete with us. Our academic collaborators, consultants and scientific advisors sign agreements which provide for confidentiality of our proprietary information and of the results of studies. We may not be
able to maintain the confidentiality of our technology and other confidential information in connection with every academic collaboration or advisory arrangement, and any unauthorized dissemination of our confidential information could materially
adversely affect our business, financial condition and results of operations. Further, any such collaborator, consultant or advisor may enter into an employment agreement or consulting arrangement with one of our competitors.

Competition in our field is intense and likely to increase.

We are subject to significant competition from organizations that are pursuing strategies, approaches, technologies and products that are similar to our own. Many of the organizations competing with us have greater capital resources,
research and development staffs and facilities and marketing capabilities. In addition, research in the field of drug development is highly competitive. Our competitors include:



| |  |  | biotechnology companies;
| | - |  | ------------------------



| |  |  | pharmaceutical companies;
| | - |  | -------------------------



| |  |  | academic and research institutions; and
| | - |  | ---------------------------------------



| |  |  | government agencies.
| | - |  | --------------------

We compete with biotechnology and
pharmaceutical companies that develop, produce and market therapeutic compounds in the U.S., Europe and elsewhere. We face competition from a number of biotechnology and pharmaceutical companies with products in preclinical development, clinical
trials or approved for conditions identical or similar to the ones we are pursuing. Other companies engaged in research and development we face intense competition from include:



| |  |  | Amgen, Inc.;
| | - |  | ------------



| |  |  | Genentech, Inc.;
| | - |  | ----------------



| |  |  | Gloucester Pharmaceuticals, Inc.;
| | - |  | ---------------------------------



| |  |  | Human Genome Sciences, Inc.;
| | - |  | ----------------------------



| |  |  | Merck & Co., Inc.;
| | - |  | ------------------



| |  |  | Millennium Pharmaceuticals, Inc.;
| | - |  | ---------------------------------



| |  |  | Novartis, Inc.;
| | - |  | ---------------



| |  |  | Nuvelo, Inc.;
| | - |  | -------------



| |  |  | major biotechnology and pharmaceutical companies; and
| | - |  | -----------------------------------------------------



| |  |  | universities and other research institutions.
| | - |  | ---------------------------------------------

The
competitors listed above were selected based upon identifying those companies that we feel have business models, are developing drugs or have drugs approved for therapeutic indications that are similar to the ones we are pursuing.

A number of competitors are producing proteins from genes and claiming both the proteins as potential therapeutics as well as claiming antibodies against
these proteins. In many cases generic antibody claims are being issued by the United States Patent and Trademark Office (USPTO) even though competitors have not actually made antibodies against the protein of interest, or do not have
cellular, animal, or human data to support the use of these antibodies as therapeutics. These claims on proteins as therapeutics and these claims covering all antibodies against the proteins and methods of use in broad human indications are being
filed at a rapid rate, and some number of these



32



---

##### Table of Contents

claims have issued and may continue to issue. In addition, purified proteins, therapeutic data, and antibodies, including polyclonal antibodies, mouse
monoclonal antibodies and, in some cases, fully-human monoclonal antibodies, are being generated against a large number of targets within the human genome. All of these activities may make it difficult to commercialize products, or, if licenses are
made available, may make the royalty burden on these products so high as to prevent commercial success.

We may engage in acquisitions that are
unsuccessful.

In the future, we may engage in acquisitions in order to exploit technology or market opportunities. We are not
experienced in acquiring and integrating new businesses. If we acquire another company, we may not be able to integrate the acquired business successfully into our existing business in a timely and non-disruptive manner or at all. Furthermore, an
acquisition may not produce the revenues, earnings or business synergies that we anticipate. If we fail to integrate the acquired business effectively or if key employees of that business leave, the anticipated benefits of the acquisition would be
jeopardized. The time, capital management and other resources spent on an acquisition that fails to meet our expectations could cause our business and financial condition to be materially and adversely affected. In addition, acquisitions can involve
material non-recurring charges and amortization of significant amounts of non-cash acquisition costs that could adversely affect our results of operations.

If our patent applications do not result in issued patents, then our competitors may obtain rights to commercialize our discoveries.

Our business and competitive position depends on our ability to protect our products and processes. We continually file patent applications for our proprietary methods, novel uses of genes, and our development products. As of the date of
this report, we had been issued approximately 94 patents with respect to aspects of our gene portfolio, products, processes and technologies.

Our commercial success also depends in part on obtaining patent protection on genes and proteins for which we or our collaborators discover utility and on products, methods and services based on such discoveries. We have applied for patent
protection on novel genes and proteins, novel mutants of known genes and their uses, partial sequences of novel proteins and their gene sequences and uses, and novel uses for previously identified genes discovered by third parties. We have applied
for patents on antibodies against the proteins we have discovered, and we have sought or have had our partners seek patent protection on the antibodies we produce against these proteins. We have sought and intend to continue to seek patent
protection for novel uses for genes and proteins and therapeutic antibodies that may have been patented by third parties. In such cases, we would need a license from the holder of the patent with respect to such gene or protein in order to make, use
or sell such gene or protein for such use. We may not be able to acquire such licenses on commercially reasonable terms, if at all. Our patent application filings that result from the identification of genes associated with the cause or effect of a
particular disease generally seek to protect the genes and the proteins encoded by such genes as well as antibodies raised against these gene products. We also seek patent protection for our therapeutic, diagnostic and drug screening methods and
products.

In 2001, the USPTO issued guidelines for patent applications reflecting the USPTOs current policy regarding statutory
written description and utility requirements for patentability. The implementation of these guidelines may cause the USPTO initially to reject some of our pending new gene and protein patent applications. There is no guarantee that the USPTO will
approve them. We strive especially to gain issued patents for our commercially important genes and proteins.

The patent positions of
pharmaceutical, biopharmaceutical and biotechnology companies, including us, are generally uncertain and involve complex legal and factual questions. Our patent applications may not protect our products, processes and technologies because of the
following reasons:



| |  |  | there is no guarantee that any of our pending patent applications will result in additional issued patents;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | there is no guarantee that any patents issued to us or our collaborative customers will provide a basis for commercially viable products;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | there is no guarantee that any patents issued to us or our collaborative customers will provide us with any competitive advantages;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | there is no guarantee that any patents issued to us or our collaborative customers will not be challenged or circumvented or invalidated by third parties; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



33



---

##### Table of Contents

| |  |  | there is no guarantee that any patents issued to others will not have an adverse effect on our ability to do business.
| | - |  | ----------------------------------------------------------------------------------------------------------------------

In addition, patent law relating to the scope of claims in the technology fields in which we operate is evolving. The degree of future protection for our
proprietary rights is uncertain. Furthermore, there can be no assurance that others will not independently develop similar or alternative technologies, duplicate any of our technologies, or, if patents are issued to us, design around the patented
technologies developed by us. In addition, we could incur substantial costs in litigation if we are required to defend ourselves in patent suits brought by third parties or if we initiate such suits.

The issuance of patents may not provide us with sufficient protection.

We may not be able to obtain further patents for our products, processes and technologies, or, if we are able to obtain further patents, these patents may not provide us with substantial protection or be commercially
beneficial. The issuance of a patent is not conclusive as to its validity or enforceability, nor does it provide the patent holder with freedom to operate without infringing the patent rights of others. A patent could be challenged by litigation
and, if the outcome of such litigation were adverse to the patent holder, competitors could be free to use the subject matter covered by the patent, or the patent holder may license the technology to others in settlement of such litigation. The
invalidation of key patents owned by or licensed to us or non-approval of pending patent applications could increase competition, and materially adversely affect our business, financial condition and results of operations. In addition, any
application or exploitation of our technology could infringe patents or proprietary rights of others and any licenses that we might need as a result of such infringement might not be available to us on commercially reasonable terms, if at all. Third
parties have indicated to us that they believe we may be required to obtain a license in order to perform certain processes that we use in the conduct of our business or in order to market potential drugs we have in development.

We cannot predict whether our pending patent applications, or those of our competitors, will result in the issuance of valid patents. Litigation, which
could result in substantial cost to us, also may be necessary to enforce our patent and proprietary rights and/or to determine the scope and validity of others proprietary rights. We may participate in interference proceedings that may in the
future be declared by the USPTO to determine priority of invention, which could result in substantial cost to us. The outcome of any such litigation or interference proceeding might not be favorable to us, and we might not be able to obtain licenses
to technology that we require or, even if obtainable, such technology may not be available at a reasonable cost.

The public availability
of genomic sequence information or other sequence information prior to the time we apply for patent protection on a corresponding full-length or partial gene could adversely affect our ability to obtain patent protection with respect to such gene or
gene sequences. In addition, certain other groups are attempting to rapidly identify and characterize genes through the use of gene expression analysis and other technologies. To the extent any patents issue to other parties on such partial or
full-length genes or uses for such genes, the risk increases that the sale of potential products, including therapeutics, or processes developed by us or our collaborators may give rise to claims of patent infringement. Others may have filed and in
the future are likely to file patent applications covering genes or gene products or antibodies against the gene products that are similar or identical to our products. Any such patent application may have priority over our patent applications. Any
legal action against us or our collaborators claiming damages and seeking to enjoin commercial activities relating to the affected products and processes could, in addition to subjecting us to potential liability for damages, require us or our
collaborators to obtain a license in order to continue to manufacture or market the affected products and processes or could enjoin us from continuing to manufacture or market the affected products and processes. There can be no assurance that we or
our collaborators would prevail in any such action or that any license required under any such patent would be made available on commercially acceptable terms, if at all. We believe that there may be significant litigation in the industry regarding
patent and other intellectual property rights. If we become involved in such litigation, it could consume a substantial portion of our managerial and financial resources.

There is substantial uncertainty concerning the extent to which supportive data will be required for issuance of patents for human therapeutics. If data additional to that available to us is required, our ability to
obtain patent protection could be delayed or otherwise adversely affected. Although the USPTO issued utility guidelines in 1995 that addressed the requirements for demonstrating utility for biotechnology inventions, particularly for inventions
relating to human therapeutics, there can be no assurance that the USPTO examiners will follow such guidelines or that the USPTOs position will not change with respect to what is required to establish utility for gene sequences and products
and methods based on such sequences.



34



---

##### Table of Contents

We cannot be certain that our security measures will protect our confidential information and proprietary
technologies.

We also rely upon trade secret protection for some of our confidential and proprietary information that is not subject
matter for which patent protection is being sought. We have taken security measures to protect our proprietary technologies, processes, information systems and data and continue to explore ways to enhance such security. Such measures,
however, may not provide adequate protection for our trade secrets or other proprietary information. While we require employees, academic collaborators and consultants to enter into confidentiality and/or non-disclosure agreements where appropriate,
any of the following could still occur:



| |  |  | proprietary information could be disclosed;
| | - |  | -------------------------------------------



| |  |  | others may independently develop substantially equivalent proprietary information and techniques or otherwise gain access to our trade secrets, technology or disclose such
information; or
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we may not be able to meaningfully protect our trade secrets.
| | - |  | -------------------------------------------------------------

If the security of our confidential information is breached, our business could be materially adversely affected.

We depend upon our ability
to license technologies.

We may have to acquire or license certain components of our technologies or products from third parties. We
may not be able to acquire from third parties or develop new technologies, either alone or with others. We may not be able to acquire licenses on commercially reasonable terms. Failure to license or otherwise acquire necessary technologies could
materially adversely affect our business, financial condition and results of operations.

454s technology platform is in development and the
initial stages of commercialization.

The technology platform of 454 is still in development. The success of commercialization of the
454 technology platform depends on many factors, including:



| |  |  | the acceptance of 454s technology in the market place;
| | - |  | -------------------------------------------------------



| |  |  | technical performance of 454s platform in relation to existing and new technologies;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | sufficient support and execution by Roche under the exclusive distribution agreement; and
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | 454s ability to obtain from suppliers key components for the manufacture of the 454 instrument and reagents.
| | - |  | -------------------------------------------------------------------------------------------------------------

454 is subject to competition from organizations that have developed or are developing technologies and products to service 454s potential customers.

Many of the organizations competing with 454 may have greater capital resources, research and development staffs and facilities and
marketing capabilities. 454s competitors include:



| |  |  | Applera Corporation - Applied Biosystems;
| | - |  | -----------------------------------------



| |  |  | Affymetrix, Inc.;
| | - |  | -----------------



| |  |  | GE Healthcare;
| | - |  | --------------



| |  |  | Solexa, Inc.;
| | - |  | -------------



| |  |  | Perlegen Sciences, Inc.; and
| | - |  | ----------------------------



| |  |  | other companies recently formed or soon to be funded to develop whole genome sequencing technologies.
| | - |  | -----------------------------------------------------------------------------------------------------



35



---

##### Table of Contents

We believe that the future success of 454 will depend in large part on our ability to maintain a
competitive position in instruments for the high throughput nucleic acid sequencing field. Before we recover development expenses for our products or technologies, such products or technologies may become obsolete as a result of technological
developments by us or others. Our products could also be made obsolete by new technologies which are less expensive or more effective. We may not be able to make the enhancements to our technology necessary to compete successfully with newly
emerging technologies. The market for high throughput nucleic acid sequencing may not be sufficient to generate revenues significant enough for 454 to achieve profitability.

454 has a limited history of manufacturing instrument systems and consumable products, and its success, in part, depends on its ability to provide commercially successful products to Roche.

454 has limited experience manufacturing products and consumable reagents in significant volumes. 454 has only recently begun manufacturing products on a
commercial scale and may be unable to provide products in the volumes required, or to complete projects at its facility. 454 may encounter previously unknown manufacturing difficulties that could significantly reduce production or the ability to
manufacture its systems and products economically.

454 does not have a history of managing inventory levels. Reagents are subject to
obsolescence. If inventory of consumables is not managed appropriately, this could result in 454 having to write-off expired products, potentially impacting its ability to provide products and services.

If a natural disaster were to significantly damage 454s facility or a supplier of critical components, or if other events were to cause operations
to fail, these events could prevent 454 from manufacturing products and offering its services.

For the foreseeable future, we will rely on a single
distributor, Roche, to generate most 454 product revenue. If Roche is unable to sell 454s products effectively, it could materially and adversely affect the results of our operations.

We have granted Roche the right to be our exclusive, worldwide sales and marketing distributor for 454s high-throughput Genome Sequencing Systems,
including proprietary kits and reagents. As a result, we are dependent on Roche and its ability to effectively market 454s current products. If Roche is unable to sell 454s products effectively, we will not have the ability to seek other
customers for 454s products at least until such time as satisfactory arrangements are made with Roche.

A portion of 454s sales are to
international customers and international sales are subject to risks.

454s instrument systems and reagents will be sold
internationally by Roche. 454 also offers sequencing services to clients world-wide and intends to expand its international presence. International sales entail a variety of risks, including:



| |  |  | currency exchange fluctuations;
| | - |  | -------------------------------



| |  |  | unexpected changes in legislative or regulatory requirements of foreign countries into which products are imported;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | difficulties in obtaining export licenses or other trade barriers and restrictions resulting in delivery delays; and
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | significant taxes or other burdens of complying with a variety of foreign laws.
| | - |  | -------------------------------------------------------------------------------

In addition, sales to international customers typically result in longer payment cycles and greater difficulty in accounts receivable collection. 454 is also subject to general geopolitical risks, such as political,
social and economic instability and changes in diplomatic and trade relations. One or more of these factors could have a material adverse effect on 454s business, financial condition and operating results.

Patents may not provide sufficient protection for the 454 technology.

454s products and services are based on the combination of several complex technologies. 454 has developed some of these technologies internally and has pursued patent protection in the U.S. and other countries
for certain developments, improvements, and inventions it has developed that are incorporated into 454s products or that fall within its fields of interest. Other of the technologies utilized by 454 are owned by third parties and are used by
454



36



---

##### Table of Contents

under license. There are relatively few decided court cases interpreting the scope of patent claims in these technologies, and 454 believes that its products
and services do not infringe the technology covered by valid and enforceable patents. This belief could be successfully challenged by third parties. 454s patent applications may not protect its products, processes and technologies because of
the following reasons:



| |  |  | there is no guarantee that any of 454s pending patent applications will result in additional issued patents;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | 454 may develop additional proprietary technologies that are not patentable;
| | - |  | ----------------------------------------------------------------------------



| |  |  | there is no guarantee that any patents issued to 454 or its collaborative customers will provide a basis for commercially viable products;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | there is no guarantee that any patents issued to 454 or its collaborative customers will provide 454 with any competitive advantages;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | there is no guarantee that any patents issued to 454 or its collaborative customers will not be challenged or circumvented or invalidated by third parties; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | there is no guarantee that any patents issued to others will not have an adverse effect on 454s ability to do business.
| | - |  | ------------------------------------------------------------------------------------------------------------------------

454 could be subject to claims for infringing on patents of other intellectual property rights.

In addition, patent law relating to the scope of claims in the technology fields in which 454 operates is still evolving. Due to the fact that 454s
business depends in large part on advancements made in genomic sequencing technology, there remains a constant risk of intellectual property litigation affecting the company. The patent positions of organizations developing these products, services
and technology, including 454, are generally uncertain and could involve complex legal and factual questions. The degree of future protection for 454s proprietary rights is uncertain. Furthermore, there can be no assurance that others will not
independently develop similar or alternative technologies, duplicate any of 454s technologies, or, if patents are issued to 454, design around the patented technologies developed by 454. In addition, 454 could incur substantial costs in
litigation if they are required to defend themselves in patent lawsuits brought by third parties, or if 454 initiates such lawsuits.

From
time to time, third parties may assert that 454 is infringing patents owned by such third parties. 454 will endeavor to settle such claims by mutual agreement on a satisfactory basis, which would result in withdrawal of the claim and/or result in
the granting of licenses to 454. However, 454 cannot make any assurances as to the outcome of any future claims.

It is uncertain whether we will be
able to successfully develop and commercialize our new products or to what extent we can increase our revenues or become profitable.

Our mission was to develop a new DNA sequencing technology and we are now using that technology to enable next generation genomic discoveries. This has resulted in the sale of new instruments, consumables and services. Although we have
developed DNA sequencing machines and provide DNA sequencing services to customers with our machines, we cannot be certain that we can successfully develop any new products or that they will continue to receive commercial acceptance. Therefore we
may not be able to recover our continued investment in product development.

We could be liable for any failure to comply with hazardous product
regulations.

Our research and development activities involve the controlled use of hazardous materials and chemicals. We are subject to
federal, state and local laws and regulations governing the use, storage, handling and disposal of such materials and certain waste products. Although we believe that our safety procedures for handling and disposing of such materials comply with the
standards prescribed by federal, state and local laws and regulations, the risk of accidental contamination or injury from these materials cannot be completely eliminated. In the event of such an accident, we could be held liable for any damages
that result and any liability could exceed our resources.



37



---

##### Table of Contents

Risks Related to Our Financial Results

We have a history of operating losses and expect to incur losses in the future.

We have incurred
losses since inception, principally as a result of research and development and general and administrative expenses in support of our operations. We anticipate incurring additional losses over the next several years as we focus our resources on
prioritizing, selecting and advancing our most promising drug candidates. We may never be profitable or achieve significant revenues. For example, we experienced net losses of $90.3 million in 2004, $74.5 million in 2003 and $90.4 million in 2002,
and as of September 30, 2005 had an accumulated deficit of $437.5 million.

Our quarterly operating results have fluctuated greatly and may
continue to do so.

Our operating results have fluctuated on a quarterly basis. We expect that losses will continue to fluctuate from
quarter to quarter and that these fluctuations may be substantial. Our results of operations are difficult to predict and may fluctuate significantly from period to period, which may cause our stock price to decline and result in losses to
investors. Some of the factors that could cause our operating results to fluctuate include:



| |  | progress of clinical development of our product candidates;
| | - | -----------------------------------------------------------



| |  | the nature, pricing and timing of products and services provided to our collaborators;
| | - | --------------------------------------------------------------------------------------



| |  | our ability to compete effectively in our therapeutic discovery and development efforts against competitors that have greater financial or other resources or drug candidates that
are in further stages of development;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | acquisition, licensing and other costs related to the expansion of our operations;
| | - | ----------------------------------------------------------------------------------



| |  | losses and expenses related to our investments;
| | - | -----------------------------------------------



| |  | regulatory developments or changes in public perceptions relating to the use of genetic information and the diagnosis and treatment of disease based on genetic information;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | regulatory actions and changes related to the development of drugs;
| | - | -------------------------------------------------------------------



| |  | changes in intellectual property laws that affect our patent rights;
| | - | --------------------------------------------------------------------



| |  | payments of milestones, license fees or research payments under the terms of our external alliances and collaborations and our ability to monitor and enforce such payments; and
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the timing of intellectual property licenses that we may enter into.
| | - | --------------------------------------------------------------------

We believe that quarterly comparisons of our financial results are not necessarily meaningful and should not be relied upon as an indication of future performance. In addition, fluctuations in quarterly results could
affect the market price of our common stock in a manner unrelated to our long-term operating performance.

The market price of our common stock is
highly volatile.

The market price of our common stock has fluctuated widely and may continue to do so. For example, during the third
quarter of 2005, the closing sale price of our stock ranged from a high of $6.49 per share to a low of $4.37 per share. Many factors could cause the market price of our common stock to rise and fall. These factors include:



| |  | variations in our quarterly operating results;
| | - | ----------------------------------------------



38



---

##### Table of Contents

| |  |  | announcements of technological innovations, clinical results, or new products by us or our competitors;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | introduction of new products or new pricing policies by us or our competitors;
| | - |  | ------------------------------------------------------------------------------



| |  |  | acquisitions or strategic alliances by us or others in our industry;
| | - |  | --------------------------------------------------------------------



| |  |  | announcement by the government or other agencies regarding the economic health of the United States and the rest of the world;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | the hiring or departure of key personnel;
| | - |  | -----------------------------------------



| |  |  | changes in market valuations of companies within the biotechnology industry; and
| | - |  | --------------------------------------------------------------------------------



| |  |  | changes in estimates of our performance or recommendations by financial analysts.
| | - |  | ---------------------------------------------------------------------------------

We have a large amount of debt and our debt service obligations may prevent us from taking actions that we would otherwise consider to be in our best interests.

As of September 30, 2005, we had total outstanding consolidated debt of $176.2 million; and for the year ended December 31, 2004, we had a
deficiency of earnings available to cover fixed charges of $97.2 million. A variety of uncertainties and contingencies will affect our future performance, many of which are beyond our control. We may not generate sufficient cash flow in the future
to enable us to meet our anticipated fixed charges, including our debt service requirements with respect to our notes due in 2007 and in 2011.

The following table shows, as of September 30, 2005, the remaining aggregate amount of our interest payments due in each of the years listed (in millions):



|           |  |                   |     
|---------- |  | ----------------- | ----
|Year       |  | AggregateInterest
|2006       |  | $                 | 8.4 
|2007       |  |                   | 6.4 
|2008       |  |                   | 4.4 
|2009       |  |                   | 4.4 
|2010       |  |                   | 4.4 
|Thereafter |  |                   | 2.2 
|           |  |                   |     
|Total      |  | $                 | 30.2
|           |  |                   |     

Our substantial leverage could have significant negative consequences for our future operations,
including:



| |  |  | increasing our vulnerability to general adverse economic and industry conditions;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | limiting our ability to obtain additional financing;
| | - |  | ----------------------------------------------------



| |  |  | requiring the dedication of a substantial portion of our expected cash flow to service our indebtedness, thereby reducing the amount of our expected cash flow available for other
purposes, including working capital and capital expenditures;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

##### Table of Contents

| |  |  | limiting our flexibility in planning for, or reacting to, changes in our business and the industry in which we compete; or
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | placing us at a possible competitive disadvantage compared to less leveraged competitors and competitors that have better access to capital resources.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

Our debt investments are impacted by the financial viability of the underlying companies.

We have a diversified portfolio of investments of which $95.3 million at September 30, 2005 was invested in U.S. Treasuries and debt investments that
are sponsored by the U.S. Government. Our corporate fixed-rate debt investments comply with our policy of investing in only investment-grade debt instruments. The ability for the debt to be repaid upon maturity or to have a viable resale market is
dependent, in part, on the financial success of the underlying company. Should the underlying company suffer significant financial difficulty, the debt instrument could either be downgraded or, in the worst case, our investment could be worthless.
This would result in our losing the cash value of the investment and incurring a charge to our statement of operations.

We may need to raise additional
funding, which may not be available on favorable terms, if at all.

We believe that we have sufficient capital to satisfy our capital
needs for at least the next twenty-four months. However, our future funding requirements will depend on many factors and we anticipate that, at some future point, we will need to raise additional capital to fund our business plan and research and
development efforts on a going-forward basis. To the extent that we need to obtain additional funding, the amount of additional capital we would need to raise would depend on many factors, including:



| |  |  | the number, breadth and progress of our research, product development and clinical programs;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | our ability to establish and maintain additional collaborations;
| | - |  | ----------------------------------------------------------------



| |  |  | the progress of our collaborators;
| | - |  | ----------------------------------



| |  |  | our costs incurred in enforcing and defending our patent claims and other intellectual property rights; and
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | the costs and timing of obtaining regulatory approvals for any of our products.
| | - |  | -------------------------------------------------------------------------------

We expect that we would raise any additional capital we require through public or private equity offerings, debt financings or additional collaborations and licensing arrangements. We cannot be certain that in the
future these sources of liquidity will be available when needed or that our actual cash requirements will not be greater than anticipated. In appropriate strategic situations, we may seek financial assistance from other sources, including
contributions by others to joint ventures and other collaborative or licensing arrangements for the development and testing of products under development. If we raise additional capital by issuing equity securities, the issuance of such securities
would result in ownership dilution to our shareholders. If we raise additional funds through collaborations and licensing arrangements, we may be required to relinquish rights to certain of our technologies or product candidates, or to grant
licenses on unfavorable terms. The relinquishing of rights or granting of licenses on unfavorable terms could materially adversely affect our business, financial condition and results of operations. If adequate funds are not available, our business,
financial condition and results of operations would be materially adversely affected. However, should we be unable to obtain future financing either through the methods described above or through other means, we may be unable to meet the critical
objective of our long-term business plan, which is to successfully develop and market pharmaceutical products. If we require additional capital at a time when investment in biotechnology companies such as ours, or in the marketplace in general, is
limited due to the then prevailing market or other conditions, we may not be able to raise such funds at the time that we desire or any time thereafter.



40



---

##### Table of Contents

Risks Related to Our Convertible Debt and Our Common Stock into which Our Debt is Convertible

We have significant leverage as a result of the issuances of our debt in 2000 and 2004.

In February 2000, in connection with the sale of our 6% convertible subordinated debentures due in 2007, we incurred $150.0 million of indebtedness. In
February 2004, we repurchased $20.0 million of these debentures, for total consideration of $20.0 million, plus accrued interest of $0.05 million to the date of repurchase. In April and May 2005, we repurchased $14.0 million of these debentures, for
total consideration of $12.4 million, plus accrued interest of $0.2 million to the date of repurchase. During July 2005, we repurchased $25.9 million of these debentures, for total consideration of $25.3 million, plus accrued interest of $0.8
million to the date of repurchase. During August and September 2005, we repurchased $23.9 million of these debentures, for total consideration of $23.8 million, plus accrued interest of $0.1 million to the date of repurchase. As a result of the
remaining indebtedness of $66.2 million, our interest payment obligations amount to $4.0 million per year.

In February 2004, in connection
with the sale of our 4% convertible subordinated notes due in 2011, we incurred an additional $100.0 million of indebtedness. In addition, in March 2004, the initial purchasers exercised their option to purchase an additional $10.0 million of 4%
convertible subordinated notes due in 2011, providing us with additional net proceeds of approximately $9.7 million. As a result of this indebtedness of $110.0 million, our interest payment obligations amount to $4.4 million per year. The degree to
which we are leveraged could adversely affect our ability to obtain further financing for working capital, acquisitions or other purposes and could make us more vulnerable to industry downturns and competitive pressures. Our ability to meet our debt
service obligations will depend upon our future performance, which may be subject to the financial, business and other factors affecting our operations, many of which are beyond our control.

These notes, due in 2007 and in 2011, are effectively subordinated to all of our secured indebtedness and all indebtedness of our subsidiaries. These
notes are our general unsecured obligations and are not guaranteed by any of our subsidiaries. Accordingly, these notes are effectively subordinated to all of our current and future secured indebtedness to the extent of the assets securing the
indebtedness. Furthermore, our right to receive any distribution of assets of any subsidiary upon that subsidiarys liquidation, reorganization or otherwise, is subject to the prior claims of creditors of that subsidiary, except to the extent
we also are recognized as a creditor of that subsidiary. As a result, these notes are effectively subordinated to the claims of such creditors.

There
are no restrictive covenants in our indentures relating to our ability to incur future indebtedness.

The indentures governing our notes
due in 2007 and in 2011 do not contain any financial or operating covenants or restrictions on the payment of dividends, the incurrence of indebtedness, transactions with affiliates, incurrence of liens or the issuance or repurchase of securities by
us or any of our subsidiaries. We may therefore incur additional debt, including secured indebtedness senior to these notes. As part of our growth strategy, we potentially may use proceeds from the 2004 offering to finance future acquisitions of
complementary businesses or technologies, which may cause us or our subsidiaries to incur significant indebtedness to which these notes would be subordinate.

These notes, due in 2007 and in 2011, are obligations exclusively of CuraGen Corporation. Our subsidiaries are separate and distinct legal entities. Our subsidiaries have no obligation to pay any amounts due on these
notes or to provide us with funds for our payment obligations, whether by dividends, distributions, loans or other payments. In addition, any payment of dividends, distributions, loans or advances by our subsidiaries to us could be subject to
statutory or contractual restrictions. Payments to us by our subsidiaries will also be contingent upon our subsidiaries earnings and business considerations.

Our debt service obligations may adversely affect our cash flow.

A higher level of indebtedness increases the risk that we
may default on our debt obligations. We cannot be certain that we will be able to generate sufficient cash flow to pay the interest on our debt or that future working capital, borrowings or equity financing will be available to pay or refinance such
debt. If we are unable to generate sufficient cash flow to pay the interest on our debt, we may have to delay or curtail our research and development programs.

The level of our indebtedness among other things, could:



| |  | make it difficult for us to make payments on our notes;
| | - | -------------------------------------------------------



41



---

##### Table of Contents

| |  |  | make it difficult for us to obtain any necessary financing in the future for working capital, capital expenditures, debt service requirements or other purposes;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we compete; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | make us more vulnerable in the event of a downturn in our business.
| | - |  | -------------------------------------------------------------------

Our ability to repurchase notes, if required, with cash upon a change in control or fundamental change may be limited.

In
certain circumstances involving a change in control, we may be required to repurchase some or all of the notes due in 2007. In certain circumstances involving a fundamental change, we may be required to repurchase some or all of the notes due in
2011. We cannot be certain that we will have sufficient financial resources at such time or would be able to arrange financing to pay the repurchase price of the notes. Our ability to repurchase the notes in such event may be limited by law, by the
indenture and by such indebtedness and agreements as may be entered into, replaced, supplemented or amended from time to time.

Securities we issue to
fund our operations could cause dilution to our shareholders ownership.

The conversion of our notes into shares of common stock
will dilute the ownership interest of our current shareholders. We may decide to raise additional funds through a public or private debt or equity financing to fund our operations. If we raise funds by issuing equity securities, the percentage
ownership of current shareholders, including the ownership that holders of the notes would have upon conversion, will be reduced, and the new equity securities may have rights prior to those of the common stock issuance upon conversion of the notes.
We may not obtain sufficient financing on terms that are favorable to existing shareholders and us.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Our outstanding long-term liabilities as of September 30, 2005 consisted of $66.2 million of our 6% convertible subordinated debentures due February 2, 2007, $110.0 million of our 4% convertible subordinated notes due
February 15, 2011, an accrued long-term liability of $0.5 million for the remaining future minimum payments under a license agreement (see Note 11 to our consolidated financial statements included in our Annual Report on Form 10-K for the year
ended December 31, 2004) and the long-term portion of 454s deferred revenue in the amount of $9.2 million. As the debentures and notes bear interest at a fixed rate, our results of operations would not be affected by interest rate
changes. During the third quarter of 2005, we repurchased $49.8 million of our 6% convertible subordinated debentures due February 2007. As of September 30, 2005, the market value of our $66.2 million 6% convertible subordinated debentures due
2007, based on quoted market prices, was estimated at $65.6 million, and the market value of our $110.0 million 4% convertible subordinated notes due 2011, based on quoted market prices, was estimated at $85.9 million. Although future borrowings may
bear interest at a floating rate, and our result of operations would therefore be affected by interest rate changes, currently we do not anticipate any significant future borrowings at floating interest rates, and therefore do not believe that a
change of 100 basis points in interest rates would have a material effect on our financial condition.

There have been no other significant
changes in our market risk compared to the disclosures in Item 7a of our Annual Report on Form 10-K for the year ended December 31, 2004.



42



---

##### Table of Contents

|Item 4. | Controls and Procedures
|------- | -----------------------



| | (a) | Evaluation of Disclosure Controls and Procedures
| | --- | ------------------------------------------------

As required by Rule 13a -15 under the Securities Exchange Act of 1934, the Companys management, under the supervision and with the participation of the Companys Chief Executive Officer (CEO) and Chief Financial Officer (CFO),
performed an evaluation of the effectiveness of the design and operation of the Companys disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, these officers have concluded that, as
of September 30, 2005, our disclosure controls and procedures were adequate and effective and designed to provide reasonable assurance that the information required to be disclosed is recorded, processed, summarized and reported within the time
periods specified in SEC rules and forms.

In coming to the conclusion that the Companys disclosure controls and procedures were
adequate and effective as of September 30, 2005, management considered, among other things, the restatement related to deferred revenue as discussed in Note 2 to the accompanying condensed consolidated financial statements included in this Form
10-Q/A. Management has concluded that the restatement does not give rise to a material weakness in internal control over financial reporting as of September 30, 2005. This conclusion was made after taking into consideration that the
restatement adjustments did not have an impact on the financial statements of prior interim or annual periods and that the restatement adjustments did not materially impact the financial statements of the current quarter.



| | (b) | Changes in Internal Controls
| | --- | ----------------------------

There have been no
changes in our internal controls over financial reporting, identified in connection with the above-mentioned evaluation of such internal controls, that occurred during our last fiscal quarter that have materially affected, or are reasonably likely
to materially affect, our internal controls over financial reporting.



43



---

##### Table of Contents

Part II - Other Information



|Item 6. | Exhibits
|------- | --------



|              |  |                                                                                                                                                                                                                 
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|              | 
|*Exhibit 4.1  |  | Amended and Restated Bylaws of the Registrant                                                                                                                                                                   
|              | 
|*Exhibit 10.1 |  | Amendment, Assignment and Assumption of Lease, dated August 23, 2005, (16 Commercial Street, Branford, CT) by and between 16 Commercial Street Associates, LLC, the Registrant and 454 Life
Sciences Corporation
|              | 
|*Exhibit 10.2 |  | Lease, as amended and restated, dated August 23, 2005, (20 Commercial Street, Branford, CT) by and between 20 Commercial Street Associates, LLC and 454 Life Sciences
Corporation                               
|              | 
|*Exhibit 10.3 |  | Lease, as amended and restated, dated July 1, 2005, (322 East Main Street, Branford, CT) by and between T.K.J. Associates, LLC and the Registrant                                                               
|              | 
|+Exhibit 31.1 |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                              
|              | 
|+Exhibit 31.2 |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                              
|              | 
|+Exhibit 32   |  | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code)                                                   



|* | Exhibit previously filed with the Original Filing of the Quarterly Report on Form 10-Q on November 4, 2005.
|- | -----------------------------------------------------------------------------------------------------------



|+ | Filed electronically herewith.
|- | ------------------------------



44



---

##### 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.



|      |  |                |  |                     |  |     |  |                                                                                                                                               
|----- |  | -------------- |  | ------------------- |  | --- |  | ----------------------------------------------------------------------------------------------------------------------------------------------
|      |  |                |  | CuraGen Corporation
|Date: |  | March 10, 2006 |  |                     |  |    
|      |  |                |  |                    
|      |  |                |  |                     |  | By: |  | /s/ Patrick J. Zenner                                                                                                                         
|      |  |                |  |                     |  |     |  | Patrick J. Zenner Interim Chief Executive Officer and Chairman of the Board (principal executive officer of the registrant)                   
|      |  |                |  |                    
|Date: |  | March 10, 2006 |  |                     |  |     |  |                                                                                                                                               
|      |  |                |  |                    
|      |  |                |  |                     |  | By: |  | /s/ David M. Wurzer                                                                                                                           
|      |  |                |  |                     |  |     |  | David M. Wurzer Executive Vice-President, Chief Financial Officer and Treasurer (principal financial and accounting officer of the registrant)



45



---

##### Table of Contents

CURAGEN CORPORATION

EXHIBIT INDEX



|               |  |                                                                                                                                                                                                                 
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.            |  |                                                                                                                                                                                                                 
|               | 
|* Exhibit 4.1  |  | Amended and Restated Bylaws of the Registrant                                                                                                                                                                   
|               | 
|* Exhibit 10.1 |  | Amendment, Assignment and Assumption of Lease, dated August 23, 2005, (16 Commercial Street, Branford, CT) by and between 16 Commercial Street Associates, LLC, the Registrant and 454 Life
Sciences Corporation
|               | 
|* Exhibit 10.2 |  | Lease, as amended and restated, dated August 23, 2005, (20 Commercial Street, Branford, CT) by and between 20 Commercial Street Associates, LLC and 454 Life Sciences
Corporation                               
|               | 
|* Exhibit 10.3 |  | Lease, as amended and restated, dated July 1, 2005, (322 East Main Street, Branford, CT) by and between T.K.J. Associates, LLC and the Registrant                                                               
|               | 
|+ Exhibit 31.1 |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                             
|               | 
|+ Exhibit 31.2 |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                             
|               | 
|+ Exhibit 32   |  | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code).                                                  



|* | Exhibit previously filed with the Original Filing of the Quarterly Report on Form 10-Q on November 4, 2005.
|- | -----------------------------------------------------------------------------------------------------------



|+ | Filed electronically herewith.
|- | ------------------------------



46