UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One)
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2004
or
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 33-7106-A
NATURADE, INC.
(Exact name of registrant as specified in its charter)
| Delaware | 23-2442709 | |
| (State or other jurisdiction of incorporation or organization) |
(I. R. S. Employer Identification No.) |
14370 Myford Rd., Irvine, California 92606
(Address of principal executive offices) (Zip code)
(714) 573-4800
(Registrants telephone number, including area code)
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 ¨ No x
Indicate the number of shares outstanding of the registrants common stock, as of the latest practicable date: 44,533,886 shares as of April 30, 2004.
FORM 10-Q
QUARTERLY REPORT
Quarter Ended March 31, 2004
| PAGE | ||||
| PART I. | FINANCIAL INFORMATION | |||
| Item 1. | Financial Statements | |||
| Balance Sheets as of March 31, 2004 (unaudited) and December 31, 2003 (audited) | 3 | |||
| Statements of Operations for the three month period ended March 31, 2004 (unaudited) and March 31, 2003 (unaudited) | 4 | |||
| Statements of Cash Flows for the three months ended March 31, 2004 (unaudited) and March 31, 2003 (unaudited) | 5 | |||
| Notes to Financial Statements | 6 | |||
| Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 13 | ||
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 22 | ||
| Item 4 | Controls and Procedures | 22 | ||
| PART II. | OTHER INFORMATION | |||
| Item 1. | Legal Proceedings | 23 | ||
| Item 2. | Changes in Securities, Use of Proceeds and Issuers Purchase of Equity Securities | 23 | ||
| Item 3. | Defaults Upon Senior Securities | 23 | ||
| Item 4. | Submission of Matters to a Vote of Security Holders | 23 | ||
| Item 5. | Other Information | 23 | ||
| Item 6. | Exhibits and Reports on Form 8-K | 24 | ||
| SIGNATURES | 25 |
2
NATURADE, INC.
Balance Sheets
As of March 31, 2004 and December 31, 2003
| March 31, 2004 |
December 31, 2003 |
|||||||
| (Unaudited) | (Audited) | |||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 77,586 | $ | 144,102 | ||||
| Accounts receivable, net |
1,532,607 | 2,333,394 | ||||||
| Inventories, net |
1,064,090 | 1,246,371 | ||||||
| Prepaid expenses and other current assets |
334,215 | 148,503 | ||||||
| Total current assets |
3,008,498 | 3,872,370 | ||||||
| Property and equipment, net |
143,984 | 161,885 | ||||||
| Other assets |
48,302 | 42,302 | ||||||
| Total assets |
$ | 3,200,784 | $ | 4,076,557 | ||||
| LIABILITIES AND STOCKHOLDERS DEFICIT |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 2,361,374 | $ | 2,310,317 | ||||
| Accrued expenses |
651,074 | 475,286 | ||||||
| Current portion of Notes Payable to Related Parties |
612,287 | 644,471 | ||||||
| Current portion of long-term debt |
1,635,419 | 2,231,778 | ||||||
| Total current liabilities |
5,260,154 | 5,661,852 | ||||||
| Long-term debt, less current maturities |
| 5,609 | ||||||
| Total Liabilities |
5,260,154 | 5,667,461 | ||||||
| COMMITMENTS AND CONTINGENCIES |
||||||||
| REDEEMABLE CONVERTIBLE PREFERRED STOCK |
||||||||
| Redeemable convertible preferred stock, Series B including accumulated preferred stock dividends of $494,755 at March 31, 2004 and $433,908 at December 31, 2003, less discount of $1,357,143 at March 31, 2004, and $1,428,572 at December 31, 2003, par value $0.0001 per share: authorized 50,000,000 shares; issued and outstanding, 13,540,723 at March 31, 2004 and December 31, 2003 ($2,000,000 redemption value) |
903,010 | 770,734 | ||||||
| WARRANT |
500,000 | 500,000 | ||||||
| STOCKHOLDERS DEFICIT: |
||||||||
| Common stock, par value $0.0001 per share; authorized, 100,000,000 shares; issued and outstanding, 44,533,886 at March 31,2004 and December 31, 2003 |
4,453 | 4,453 | ||||||
| Preferred stock, Series A, par value $0.0001 per share; authorized, 2,000,000 shares; issued and outstanding, 0 at March 31, 2004 and December 31, 2003 |
0 | 0 | ||||||
| Non-Voting Common stock, par value $0.0001 per share; authorized, 2,000,000 shares; issued and outstanding, 117,284 at March 31, 2004 and December 31, 2003 |
12 | 12 | ||||||
| Additional paid-in capital |
18,987,458 | 18,987,458 | ||||||
| Accumulated deficit |
(22,454,303 | ) | (21,853,561 | ) | ||||
| Total stockholders deficit |
(3,462,380 | ) | (2,861,638 | ) | ||||
| Total liabilities and stockholders deficit |
$ | 3,200,784 | $ | 4,076,557 | ||||
See accompanying notes to financial statements.
3
NATURADE, INC
Statements of Operations for the Three Months
Ended March 31, 2004 and March 31, 2003
| Three Months Ended March 31, 2004 |
Three Months 2003 |
|||||||
| (Unaudited) | (Unaudited) | |||||||
| Net sales |
$ | 3,552,624 | $ | 3,866,055 | ||||
| Cost of sales |
1,943,615 | 2,078,236 | ||||||
| Gross profit |
1,609,009 | 1,787,819 | ||||||
| Costs and expenses: |
||||||||
| Selling, general and administrative expenses |
1,996,319 | 1,933,129 | ||||||
| Depreciation and amortization |
17,901 | 19,198 | ||||||
| Total operating costs and expenses |
2,014,220 | 1,952,327 | ||||||
| Operating loss |
(405,211 | ) | (164,508 | ) | ||||
| Other expense: |
||||||||
| Interest expense |
66,921 | 30,295 | ||||||
| Other expense (income) |
(3,665 | ) | (2,945 | ) | ||||
| Loss before provision for income taxes |
(468,467 | ) | (191,858 | ) | ||||
| Provision for income taxes |
| 800 | ||||||
| Net loss |
(468,467 | ) | ($ | 192,658 | ) | |||
| Less: |
||||||||
| Preferred Stock Dividend |
(60,847 | ) | (55,124 | ) | ||||
| Deemed Dividend |
(71,429 | ) | (71,249 | ) | ||||
| Net loss applicable to common shares |
$ | (600,743 | ) | $ | (319,031 | ) | ||
| Basic and Diluted Loss per share |
$ | (0.01 | ) | $ | (0.01 | ) | ||
| Weighted Average Number of Shares used in Computation of Basic and Diluted Loss per Share |
44,533,886 | 44,533,886 | ||||||
See accompanying notes to financial statements
4
NATURADE, INC
Statements of Cash Flows for the Three Months
Ended March 31, 2004 and March 31, 2003
| Three Months Ended March 31, |
Three Months Ended March 31, 2003 |
|||||||
| (Unaudited) | (Unaudited) | |||||||
| Cash flows from operating activities: |
||||||||
| Net loss |
$ | (468,467 | ) | $ | (192,659 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
17,901 | 19,198 | ||||||
| Changes in assets and liabilities: |
||||||||
| Accounts receivable |
800,787 | 243,261 | ||||||
| Inventories |
182,281 | 563,892 | ||||||
| Prepaid expenses and other current assets |
(185,712 | ) | (151,358 | ) | ||||
| Other assets |
(6,000 | ) | (9,000 | ) | ||||
| Accounts payable and accrued expenses |
226,845 | (242,680 | ) | |||||
| Net cash provided by operating activities: |
567,635 | 230,654 | ||||||
| Cash flows from financing activities: |
||||||||
| Net borrowings under line of credit |
(596,359 | ) | (544,263 | ) | ||||
| Payments of long-term debt |
(37,792 | ) | (7,196 | ) | ||||
| Net cash used in financing activities: |
(634,151 | ) | (551,459 | ) | ||||
| Net decrease in cash and cash equivalents |
(66,516 | ) | (320,805 | ) | ||||
| Cash and cash equivalents, beginning of period |
144,102 | 722,583 | ||||||
| Cash and cash equivalents, end of period |
$ | 77,586 | $ | 401,778 | ||||
| Supplemental Disclosures of Cash Flow Information |
||||||||
| Cash paid during the period for: |
||||||||
| Interest |
$ | 47,363 | $ | 30,405 | ||||
| Taxes |
$ | 0 | $ | 800 | ||||
| Non-cash financing activities: |
||||||||
| Preferred stock dividend accrued |
$ | 60,847 | $ | 55,124 | ||||
| Deemed dividend |
$ | 71,429 | $ | 71,429 | ||||
See accompanying notes to financial statements.
5
NATURADE, INC.
Notes to Financial Statements
| 1. | Basis of PresentationThe accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States 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 for complete financial statements. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. |
The results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the fiscal year. In the opinion of management, the information contained herein includes all adjustments necessary for the fair presentation of the financial statements. All such adjustments are of a normal recurring nature. These financial statements do not include all disclosures associated with the Companys annual audited financial statements included in the Companys Annual Report on Form 10-K and accordingly, should be read in conjunction with such statements.
The Companys financial statements have been prepared based upon the assumption that the Company will continue as a going concern. The Companys independent certified public accountants have qualified their report on the Companys financial statements for the fiscal year ended December 31, 2003 with a statement that substantial doubt exists as to the Companys ability to continue as a going concern. The financial statements do not include any adjustments that might result from a negative outcome of this uncertainty.
| 2. | InventoriesInventories are stated at the lower of weighted average cost or market. Weighted average cost is determined on a first-in, first-out basis. Inventories at March 31, 2004 and December 31, 2003 consisted of the following: |
| March 31, 2004 |
December 31, 2003 |
|||||||
| (Unaudited) | (Audited) | |||||||
| Raw Materials |
$ | 176,134 | $ | 208,615 | ||||
| Finished Goods |
946,574 | 1,115,007 | ||||||
| Subtotal |
1,122,708 | 1,323,622 | ||||||
| Less: Reserve for Excess and Obsolete Inventories |
(58,618 | ) | (77,251 | ) | ||||
| $ | 1,064,090 | $ | 1,246,371 | |||||
| 3. | LeasesThe Company rents property and equipment under certain noncancellable operating leases expiring in various years through 2006. Future minimum commitments under operating leases as of March 31, 2004 are as follows: |
| Year |
Amount | ||
| 2004 (April-December) |
$ | 313,932 | |
| 2005 |
441,813 | ||
| 2006 |
297,246 | ||
| Total |
$ | 1,052,991 | |
6
| 4. | Loan Agreements with Majority Shareholder and Other InvestorsIn August 2000, the Company entered into a Loan Agreement (the Investor Notes) with Health Holdings & Botanicals, LLC, (Health Holdings), a principal shareholder of the Company, and other investors (the Lender Group). The Investor Notes allowed for advances (the Loan Advances) of up to $1.2 million at an interest rate of 8% per annum with due dates of September 11, 2002 for $50,000 and August 31, 2003 for the remaining balance outstanding. Interest only payments were to be required on a quarterly basis. |
The Loan Agreement further provided that the Lender Group could elect to convert all or any part of the Loan Advances into shares of the Companys Common Stock at a conversion price equal to the lower of (a) the average closing bid of the Companys Common Stock for the ten trading days prior to the making of a Loan Advance or (b) the average closing bid of the Companys Common Stock for the ten trading days prior to the date of receipt of notice of conversion. On June 13, 2001, two investors converted their total debt of $150,000 plus accrued interest of $2,400 into Common Stock, receiving a total of 476,250 shares of the Companys Common Stock based on the then fair market value of $0.32. On January 2, 2002, as part of the Private Equity Transaction as described below, Health Holdings converted into Common Stock all of the Companys Investor Notes due to Health Holdings, plus accrued interest of $11,051 for a total debt conversion of $752,496. On August 8, 2002, one investor (a member of the Board of Directors) converted debt of $50,000 which was due September 11, 2002 plus accrued interest of $427 into Common Stock, receiving a total of 720,392 shares of the Companys Common Stock based on the then fair market value of $0.07.
On August 21, 2003, the terms of the remaining outstanding Investor Notes totaling $202,345 were modified to include increasing the interest rate to 15% per annum paid in quarterly increments and setting a principal repayment schedule of $20,000 each on September 15, 2003 and October 15, 2003, installments of $10,000 per month from January 15, 2004 through July 15, 2004 and a final payment of $92,345 on August 15, 2004. As of March 31, 2004, there is $132,345 outstanding on the Investor Notes.
On April 14, 2003, the Company entered into a loan agreement (the Loan Agreement) with Health Holdings and certain other lenders (the Lender Group), pursuant to which the Lender Group has agreed to lend the Company $450,000 and, subject to the discretion of the Lender Group, up to an additional $300,000. All advances under the Loan Agreement bear interest at the rate of 15% per annum, are due on December 31, 2004, are secured by substantially all of the assets of the Company, and are subordinated to the Companys indebtedness to Wells Fargo Business Credit, Inc. (Wells Fargo). The advances under the Loan Agreement will be used by the Company for working capital and general corporate purposes. In consideration of the extension of credit under the Loan Agreement, Wells Fargo waived all defaults of the Company as of December 31, 2003 under the Credit and Security Agreement dated as of February 27, 2000 and amended the agreement to, among other things, reduce the covenants regarding minimum net income and minimum book net worth and increased the interest rate to the prime rate plus 4.5%. On April 14, 2004, the terms of the Loan Agreement were modified by the Joinder of Bill D. Stewart, the Chief Executive Officer of the Company, as a member of the Lender Group, subject to all of the terms and conditions of the Loan Agreement, and the Lender Group advanced an additional $200,000, of which Bill D. Stewart advanced $100,000. Further, on May 3, 2004, the Lender Group advanced the Company an additional $100,000. There are no additional amounts available to advance under the Loan Agreement. Proceeds of the loan will be used for working capital.
As of March 31, 2004 there is $450,000 outstanding under the Loan Agreement.
Line of CreditOn January 27, 2000, the Company entered into a three year Credit and Security Agreement (the Credit Agreement) with Wells Fargo, which initially allowed for maximum borrowings of up to $3,000,000, based on certain percentages of eligible accounts receivable and inventories as defined. As more fully described in Private Equity Transaction below, on December 20, 2001, the terms of the Credit Agreement were modified to include waiving the enforcement of existing defaults as of December 20, 2001, increasing the credit available to the Company to a maximum of $4,500,000 with an inventory maximum subline of $2,000,000, increasing the floating rate to the prime rate plus 2% and extending the maturity date to December 31, 2003. On September 19, 2002, the terms of the Credit Agreement were modified to include waiving the enforcement of existing defaults, reducing the credit availability of the Company to a maximum of $4,325,000, requiring that the Company maintain certain minimum levels of cash, and reducing the covenants regarding minimum net income and minimum book net worth. In consideration of the extension of credit under the Loan Agreement on April 14, 2003, Wells Fargo waived all defaults of the Company as of December 31, 2002 under the Credit Agreement and amended the agreement to, among other things, reduce the covenants regarding minimum net income and minimum book net worth and increased the interest rate to the prime rate plus 4.5%. On March 29, 2004, the Company further amended the Credit Agreement to extend the term of the Credit Agreement to December 31, 2005, reduce maximum borrowings to $3.5 million, and among other things, set the covenants regarding minimum net income and minimum book net worth for 2004.
7
Borrowings under the Credit Agreement, which totaled $1,635,419 at March 31, 2004, are collateralized by substantially all assets of the Company. At March 31, 2004, the prime rate was 4.0% and the interest charge under the Credit Agreement was 8.50%. The Credit Agreement contains covenants, which, among other things, require that certain financial ratios be met. As of March 31, 2004, the Company was in compliance with all covenants.
Private Equity Transaction On January 2, 2002, the Company privately sold 13,540,723 shares of Series B Convertible Preferred Stock (the Shares) for $2 million, and warrants, which expire on December 31, 2004, to purchase an additional 33,641,548 shares of Series B Convertible Preferred Stock at an aggregate exercise price of $3.5 million (the Warrants), for $500,000. The Shares and Warrants were purchased by Westgate Equity Partners, L.P. (Westgate). The Series B Convertible Preferred Stock bears dividends at a rate of 10% per annum, which will accumulate and compound semi-annually if not paid in cash. The Series B Convertible Preferred Stock may be converted into Common Stock at any time at the option of the holder. On the seventh anniversary of its issuance, any unconverted shares of Series B Convertible Preferred Stock will be automatically redeemed by the Company at the original issuance price plus accrued and unpaid dividends, provided the Company is legally able to do so. Two members of the Board of Directors of the Company are elected exclusively by the holders of the Series B Convertible Preferred Stock voting as a separate class.
The Company may redeem the Series B Convertible Preferred Stock at any time prior to December 31, 2004 if the Company receives a bona fide offer from a third party to invest equity capital in the Company and the holders of the Series B Convertible Preferred Stock do not make a Qualified Counter-Offer. A Qualified Counter-Offer is a written offer for an equity investment in the Company that will yield gross proceeds in excess of the third partys offer (but need not exceed $3,500,000), and which either (A) is accomplished through the exercise of some or all of the Warrants, or (B) will provide capital on the same or better terms as the third party offer. The Series B Convertible Preferred Stock had a beneficial conversion feature of $2,000,000, which was recorded as a discount and is being amortized over seven years.
As part of this transaction, Health Holdings agreed to convert all of the Companys outstanding debt to Health Holdings, including accrued interest (approximately $5,316,000), and to surrender all of Health Holdings Series A Convertible Preferred Stock (1,250,024 shares) for cancellation without conversion, in exchange for 35,989,855 shares of the Companys Common Stock. Furthermore, the warrants that Health Holdings holds to purchase up to 600,000 shares of Common Stock have been modified to be exercisable for Non-Voting Common Stock at an exercise price of $1 per share.
As part of this transaction, the Company entered into a Management Services Agreement under which certain principals of Westgate or its affiliates will provide management and consulting services to the Company and amended and extended the employment agreement with the Companys CEO. Also, on December 20, 2001 as part of this transaction and effective on its completion, Wells Fargo agreed to modify the terms of its Credit Agreement with the Company, to include waiving the enforcement of existing defaults, increasing credit available to the Company to a maximum of $4,500,000, increasing the floating rate to the prime rate plus 2% and extending the maturity date to December 31, 2003, as more fully described above under Line of Credit.
Under the terms of the Private Equity Transaction, if Westgate exercises the warrants in full, Westgate would hold a total of 47,182,271 shares of Series B Convertible Preferred Stock which would be convertible into the same number of shares of Common Stock, subject to adjustment for anti-dilution, or 51% of the Companys Common Stock on a fully diluted basis as of March 31, 2004.
After the completion of the Private Equity Transaction, Westgate asserted that the Companys representations and warranties concerning the Companys capitalization in the Purchase Agreement were inaccurate in that they omitted to disclose the fact that certain outstanding promissory notes of the Company in an amount of $252,345 in Investor Notes were convertible into shares of the Common Stock of the Company at the market price of the Common Stock on the date of conversion. Investor Notes in the amount of $50,000 have been converted into 720,392 shares of Common Stock to date, and $132,345 in Investor Notes remain outstanding and were convertible into 367,625 shares as of March 31, 2004.
8
The Company and Westgate agreed to resolve this dispute by adjusting the conversion formula for the Series B Convertible Preferred Stock. In addition, Westgate and Health Holdings agreed that (i) the Company may grant additional options to purchase up to 1,250,000 shares of Common Stock to employees in accordance with the Naturade, Inc. 1998 Incentive Stock Option Plan, and (ii) Health Holdings would grant to Westgate a proxy to vote 1.041 shares of Common Stock owned by Health Holdings for each share of Common Stock issued on exercise of the new options.
The net proceeds of the transactions have been used by the Company for working capital and general corporate purposes
| 5. | Stock-Based Compensation |
Employee Stock Option PlanIn February 1998, the Company adopted an Incentive Stock Option Plan (the Plan) to enable participating employees to acquire shares of the Companys Common Stock. The Plan provided for the granting of incentive stock options up to an aggregate of 850,000 shares, as amended. In October 2001, the Company amended the Plan by increasing to 2,000,000 the number of shares of the Companys Common Stock that may be subject to awards granted pursuant to the Plan. The actual number of incentive stock options that may be granted to employees is determined by the Compensation Committee based on the parameters set forth in the Plan. Under the terms of the Plan, incentive stock options may be granted at not less than 100% of the fair market value at the date of the grant (110% in the case of 10% shareholders). Incentive options granted under the Plan vest over a four-year period from the date of grant. The Company has granted 1,619,500 incentive options under the Plan at the weighted average exercise price per share of $0.14 as of March 31, 2004. These options expire seven years from the date of grant.
Director Stock OptionsIn October 1999, 87,500 options were issued to each of