|
Delaware |
39-1501563 |
|
|
|
|
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) |
|
| ||
|
ASSETS |
September 30, 2003 |
|
|
June 30,
2003 |
|||
|
|
|
||||||
|
CURRENT ASSETS: |
|
|
|||||
|
Cash and cash equivalents |
$ |
3,866,322 |
$ |
3,716,446 |
|||
|
Accounts receivable, less allowance for doubtful accounts of $300,000 |
5,502,349 |
5,627,198 |
|||||
|
Other receivables |
454,885 |
553,147 |
|||||
|
Inventories |
6,277,910 |
6,347,208 |
|||||
|
Prepaid expenses |
364,817 |
340,934 |
|||||
|
|
|
||||||
|
Total current assets |
16,466,283 |
16,584,933 |
|||||
|
|
|||||||
|
Property, plant and equipment net |
2,065,034 |
2,093,408 |
|||||
|
|
|||||||
|
License rights and patents net |
82,236 |
83,986 |
|||||
|
|
|
||||||
|
TOTAL ASSETS |
$ |
18,613,553 |
$ |
18,762,327 |
|||
|
|
|
||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|||||
|
CURRENT LIABILITIES: |
|
|
|||||
|
Accounts payable |
$ |
2,425,979 |
$ |
2,272,953 |
|||
|
Accrued liabilities: |
|
||||||
|
Compensation and commissions |
870,381 |
850,034 |
|||||
|
Product warranties |
353,729 |
312,000 |
|||||
|
Other |
282,669 |
254,470 |
|||||
|
|
|
||||||
|
Total current liabilities |
3,932,758 |
3,689,457 |
|||||
|
OTHER LONG-TERM OBLIGATIONS |
34,654 |
38,662 |
|||||
|
TOTAL LIABILITIES |
3,967,412 |
3,728,119 |
|||||
|
STOCKHOLDERS' EQUITY: |
|||||||
|
Preferred stock - $.04 par value, 500,000 shares authorized no shares issued or outstanding |
--- |
--- |
|||||
|
Common stock - $.04 par value, 15,000,000 shares authorized, 11,204,024 shares issued, and 11,075,269 and 11,073,832 outstanding, respectively |
448,161 |
448,161 |
|||||
|
Additional paid-in capital |
23,361,230 |
23,360,244 |
|||||
|
Common stock held in treasury (128,755 and 130,192 shares, respectively) |
(416,941 |
) |
(419,618 |
) | |||
|
Subscriptions receivable |
(225,000 |
) |
(225,000 |
) | |||
|
Retained earnings (accumulated deficit) |
(8,517,827 |
) |
(8,126,097 |
) | |||
|
Cumulative translation adjustment |
(3,482 |
) |
(3,482 |
) | |||
|
|
|
||||||
|
Total stockholders' equity |
14,646,141 |
15,034,208 |
|||||
|
|
|
||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ |
18,613,553 |
$ |
18,762,327 |
|||
|
|
|
||||||
| 2 | ||
|
| ||
|
2003 |
|
|
2002 |
||||
|
|
|
||||||
|
NET SALES |
$ |
6,372,417 |
$ |
6,304,347 |
|||
|
COST OF GOODS SOLD |
3,798,010 |
3,907,000 |
|||||
|
|
|
||||||
|
GROSS PROFIT |
2,574,407 |
2,397,347 |
|||||
|
OPERATING EXPENSES: |
|||||||
|
Sales and marketing |
1,507,446 |
1,326,960 |
|||||
|
Research, development and engineering |
600,593 |
628,940 |
|||||
|
Administrative |
901,258 |
957,229 |
|||||
|
|
|
||||||
|
Total |
3,009,297 |
2,913,129 |
|||||
|
LOSS FROM OPERATIONS |
(434,890 |
) |
(515,782 |
) | |||
|
|
|||||||
|
OTHER INCOME (EXPENSE): |
|||||||
|
Interest expense |
|
(91,533 |
) | ||||
|
Interest income |
9,739 |
15,865 |
|||||
|
Other income |
33,421 |
299,799 |
|||||
|
|
|
||||||
|
Total |
43,160 |
224,131 |
|||||
|
LOSS BEFORE INCOME TAXES |
(391,730 |
) |
(291,651 |
) | |||
|
INCOME TAX PROVISION |
|
|
|||||
|
|
|
||||||
|
NET LOSS |
$ |
(391,730 |
) |
$ |
(291,651 |
) | |
|
|
|
||||||
|
NET LOSS PER COMMON SHARE |
|||||||
|
Basic and diluted |
$ |
(0.04 |
) |
$ |
(0.03 |
) | |
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: |
|
|
|||||
|
Basic and diluted |
11,074,738 |
11,072,682 |
|||||
| 3 | ||
|
| ||
|
|
2003 |
2002 |
|||||
|
|
|
||||||
|
OPERATING ACTIVITIES: |
|
|
|||||
|
Net loss |
$ |
(391,730 |
) |
$ |
(291,651 |
) | |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|||||
|
Depreciation |
143,178 |
228,655 |
|||||
|
Amortization |
1,750 |
1,750 |
|||||
|
Provision for doubtful accounts |
2,352 |
|
|||||
|
Provision for obsolete inventory |
95,000 |
364,000 |
|||||
|
Gain on sale of Immtech stock |
|
(241,746 |
) | ||||
|
Gain on sale of building |
|
(41,208 |
) | ||||
|
Changes in assets and liabilities: |
|||||||
|
Accounts receivable |
122,497 |
544,245 |
|||||
|
Other receivables |
98,262 |
(84,914 |
) | ||||
|
Inventories |
(43,842 |
) |
(568,513 |
) | |||
|
Prepaid expenses |
(23,883 |
) |
(2,135 |
) | |||
|
Accounts payable |
153,026 |
94,687 |
|||||
|
Accrued liabilities |
86,267 |
117,731 |
|||||
|
|
|
||||||
|
Net cash provided by operating activities |
242,877 |
120,901 |
|||||
|
INVESTING ACTIVITIES: |
|||||||
|
Purchases of property, plant and equipment, net |
(96,664 |
) |
(306,073 |
) | |||
|
Proceeds from sale of Immtech stock |
|
241,746 |
|||||
|
Proceeds from sale of building |
|
3,795,164 |
|||||
|
|
|
||||||
|
Net cash (used in) provided by investing activities |
(96,664 |
) |
3,730,837 |
||||
|
FINANCING ACTIVITIES: |
|||||||
|
Retirement of long-term debt |
|
(3,197,125 |
) | ||||
|
Repurchase of Company common stock |
|
(121,359 |
) | ||||
|
Proceeds from issuance of common stock |
3,663 |
9,986 |
|||||
|
|
|
||||||
|
Net cash provided by (used in) financing activities |
3,663 |
(3,308,498 |
) | ||||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH |
|
268 |
|||||
|
NET INCREASE IN CASH AND CASH EQUIVALENTS |
149,876 |
543,508 |
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
3,716,446 |
3,523,070 |
|||||
|
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD |
$ |
3,866,322 |
$ |
4,066,578 |
|||
|
|
|
||||||
| 4 | ||
|
| ||
|
|
September 30, 2003 |
June 30, 2003 | |||||
|
|
| ||||||
|
Component parts |
$ |
2,981,099 |
$ |
2,762,803 |
|||
|
Work in process |
664,566 |
811,906 |
|||||
|
Finished units |
4,127,245 |
4,172,499 |
|||||
|
|
|
||||||
|
Total inventories |
7,772,910 |
7,747,208 |
|||||
|
Less: reserve for obsolescence |
1,495,000 |
1,400,000 |
|||||
|
|
|
||||||
|
Net inventory |
$ |
6,277,910 |
$ |
6,347,208 |
|||
| 5 | ||
|
| ||
|
|
September 30, 2003 |
June 30,
2003 |
|||||
|
|
|
||||||
|
Machinery and equipment |
$ |
2,308,061 |
$ |
2,264,697 |
|||
|
Furniture and fixtures |
919,408 |
919,077 |
|||||
|
Leasehold improvements |
212,229 |
212,229 |
|||||
|
Demonstration and loaner monitors |
1,253,148 |
1,346,459 |
|||||
|
Production tooling |
3,670,314 |
3,617,345 |
|||||
|
|
|
||||||
|
Property, plant and equipment cost |
8,363,160 |
8,359,807 |
|||||
|
Less: accumulated depreciation |
6,298,126 |
6,266,399 |
|||||
|
|
|
||||||
|
Property, plant and equipment - net |
$ |
2,065,034 |
$ |
2,093,408 |
|||
| 6 | ||
|
| ||
|
|