| Virginia |
52-0901291 | |
| (State or other jurisdiction of |
(I.R.S. Employer | |
| Incorporation or organization) |
Identification No.) |
| 20270 Goldenrod Lane |
20876-4070 | |
| Germantown, Maryland |
(Zip Code) | |
| (Address of principal executive offices) |
| Page | ||||
| PART I. |
||||
| Item 1. |
Financial Results |
|||
| 1 | ||||
| 2 | ||||
| 3 | ||||
| 4 | ||||
| Item 2. |
5-9 | |||
| PART II.
OTHER INFORMATION |
10 | |||
| Item 1. |
Exhibits and Reports on Form 8-K |
|||
| 10 | ||||
| 10 | ||||
| July 31, 2002 |
October 31, 2001 |
|||||||
| (Unaudited) |
||||||||
| ASSETS |
||||||||
| Current assets |
||||||||
| Cash and cash equivalents |
$ |
244 |
|
$ |
170 |
| ||
| Receivables, net |
|
808 |
|
|
291 |
| ||
| Inventories, net |
|
117 |
|
|
173 |
| ||
| Other current assets |
|
80 |
|
|
107 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
1,249 |
|
|
741 |
| ||
| Fixed assets, net |
|
448 |
|
|
723 |
| ||
| Other assets |
|
104 |
|
|
135 |
| ||
| |
|
|
|
|
| |||
| Total assets |
|
1,801 |
|
|
1,599 |
| ||
| |
|
|
|
|
| |||
| LIABILITIES AND STOCKHOLDERS DEFICIT |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
|
387 |
|
|
582 |
| ||
| Accrued compensation and related expenses |
|
356 |
|
|
471 |
| ||
| Deferred revenue |
|
405 |
|
|
334 |
| ||
| Deferred officers compensationCurrent portion |
|
30 |
|
|
30 |
| ||
| Other accrued expenses |
|
246 |
|
|
296 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
1,424 |
|
|
1,713 |
| ||
| Notes payablenet of discount |
|
652 |
|
|
351 |
| ||
| Deferred officers compensation |
|
101 |
|
|
95 |
| ||
| Other liabilities |
|
9 |
|
|
41 |
| ||
| |
|
|
|
|
| |||
| Total liabilities |
|
2,186 |
|
|
2,200 |
| ||
| |
|
|
|
|
| |||
| Stockholders Deficit: |
||||||||
| Series A convertible preferred stock, $.01 par value, 100 shares authorized, no shares issued and
outstanding |
|
|
|
|
|
| ||
| Serial preferred stock, $.01 par value, 1,000,000 shares authorized, no shares issued and outstanding |
|
|
|
|
|
| ||
| Common stock, $.01 par value, 20,000,000 and 13,000,000 shares authorized, 7,708,808 and 7,668,808 shares issued,
7,106,938 and 7,106,938 outstanding |
|
77 |
|
|
77 |
| ||
| Capital in excess of par value |
|
20,964 |
|
|
20,761 |
| ||
| Treasury stock, at cost, 601,870 shares |
|
(1,177 |
) |
|
(1,177 |
) | ||
| Accumulated deficit |
|
(20,249 |
) |
|
(20,262 |
) | ||
| |
|
|
|
|
| |||
| Total stockholders deficit |
|
(385 |
) |
|
(601 |
) | ||
| |
|
|
|
|
| |||
| Total liabilities and stockholders deficit |
$ |
1,801 |
|
$ |
1,599 |
| ||
| |
|
|
|
|
| |||
| See accompanying notes to consolidated financial statements | ||||||||
| For The Three Months |
For The Nine Months |
|||||||||||||||
| Ended July 31, |
Ended July 31, |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| Sales |
$ |
1,494 |
|
$ |
1,611 |
|
$ |
4,517 |
|
$ |
5,850 |
| ||||
| Costs and expenses: |
||||||||||||||||
| Cost of sales |
|
653 |
|
|
1,140 |
|
|
1,962 |
|
|
3,859 |
| ||||
| Selling, general and administrative |
|
531 |
|
|
930 |
|
|
1,697 |
|
|
3,288 |
| ||||
| Research and development |
|
218 |
|
|
370 |
|
|
591 |
|
|
1,137 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| |
1,402 |
|
|
2,440 |
|
|
4,250 |
|
|
8,284 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Operating (loss) income |
|
92 |
|
|
(829 |
) |
|
267 |
|
|
(2,434 |
) | ||||
| Interest Expense |
|
(94 |
) |
|
(4 |
) |
|
(281 |
) |
|
(15 |
) | ||||
| Other (expense) income |
|
4 |
|
|
(12 |
) |
|
27 |
|
|
29 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| (Loss) income before income taxes |
|
2 |
|
|
(845 |
) |
|
13 |
|
|
(2,420 |
) | ||||
| Benefit for income taxes |
|
0 |
|
|
0 |
|
|
0 |
|
|
0 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net (loss) income |
|
2 |
|
|
(845 |
) |
|
13 |
|
|
(2,420 |
) | ||||
| Basic weighted average shares outstanding |
|
7,107 |
|
|
7,067 |
|
|
7,107 |
|
|
7,067 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Diluted weighted average shares outstanding |
|
7,107 |
|
|
7,067 |
|
|
7,107 |
|
|
7,067 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Basic (loss) income per share |
$ |
0.00 |
|
$ |
(0.12 |
) |
$ |
0.00 |
|
$ |
(0.34 |
) | ||||
| Diluted (loss) income per share |
$ |
0.00 |
|
$ |
(0.12 |
) |
$ |
0.00 |
|
$ |
(0.34 |
) | ||||
| See accompanying notes to consolidated financial statements. |
||||||||||||||||
| For The Nine Months
Ended July 31, 2002 |
For The Nine Months
Ended July 31, 2001 |
|||||||
| Cash flows from operating activities: |
||||||||
| Net income (loss) |
$ |
13 |
|
$ |
(2,420 |
) | ||
| Adjustments to reconcile net income (loss) to net cash |
||||||||
| Used in operating activities: |
||||||||
| Depreciation |
|
284 |
|
|
282 |
| ||
| Amortization of debt discount |
|
65 |
|
|
0 |
| ||
| Accretion of beneficial conversion feature |
|
141 |
|
|
0 |
| ||
| Provision for bad debts expense |
|
0 |
|
|
413 |
| ||
| Provision for inventory reserves |
|
(42 |
) |
|
50 |
| ||
| Consulting Expense funded through issuance of common stock |
|
0 |
|
|
16 |
| ||
| Changes in assets and liabilities: |
||||||||
| Receivables |
|
(516 |
) |
|
794 |
| ||
| Inventories |
|
98 |
|
|
(91 |
) | ||
| Other assets |
|
58 |
|
|
128 |
| ||
| Accounts payable |
|
(195 |
) |
|
(53 |
) | ||
| Accrued compensation and related expenses |
|
(162 |
) |
|
(430 |
) | ||
| Deferred revenue |
|
71 |
|
|
(98 |
) | ||
| Other accrued expenses and liabilities |
|
(37 |
) |
|
29 |
| ||
| Deferred officers compensation |
|
5 |
|
|
(7 |
) | ||
| |
|
|
|
|
| |||
| Net cash used in operating activities |
|
(217 |
) |
|
(1,387 |
) | ||
| |
|
|
|
|
| |||
| Cash flows from investing activities: |
||||||||
| Purchases of fixed assets |
|
(9 |
) |
|
(319 |
) | ||
| |
|
|
|
|
| |||
| Net cash used in investing activities |
|
(9 |
) |
|
(319 |
) | ||
| |
|
|
|
|
| |||
| Cash flows from financing activities: |
||||||||
| Proceeds from issuance of long-term debt and warrants |
|
300 |
|
|
200 |
| ||
| |
|
|
|
|
| |||
| Net cash provided by financing activities |
|
300 |
|
|
200 |
| ||
| |
|
|
|
|
| |||
| Cash and cash equivalents: |
||||||||
| Net increase (decrease) during period |
|
74 |
|
|
(1,506 |
) | ||
| Balance at beginning of period |
|
170 |
|
|
||||