[ X
]
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[
]
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Minnesota
|
41-1347235
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Large accelerated
filer o
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller Reporting
Company x
|
Class:
|
Outstanding
at February 2, 2010
|
Common
stock, par value $.01
|
11,995,331
|
1
|
||
1
|
||
7
|
||
10
|
||
10
|
||
11
|
||
11
|
||
11
|
||
11
|
||
11
|
||
11
|
||
11
|
||
11
|
||
12
|
December
31, 2009
|
September
30, 2009
|
|||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 4,375,289 | $ | 4,731,735 | ||||
Short-term
investments
|
1,153,566 | 2,108,566 | ||||||
Accounts
receivable, net
|
1,739,721 | 2,723,414 | ||||||
Inventories
|
1,241,314 | 1,153,862 | ||||||
Other
current assets
|
217,376 | 180,635 | ||||||
Total
current assets
|
8,727,266 | 10,898,212 | ||||||
Property,
plant and equipment, net
|
1,255,763 | 1,319,492 | ||||||
Other
Assets
|
||||||||
Long-term
investments
|
3,876,000 | 2,840,000 | ||||||
Goodwill
|
2,570,511 | 2,570,511 | ||||||
Deferred
taxes –long term
|
2,209,745 | 2,231,990 | ||||||
Other
|
176,368 | 176,368 | ||||||
Notes
receivable
|
381,553 | 392,186 | ||||||
Total
other assets
|
9,214,177 | 8,211,055 | ||||||
Total
Assets
|
$ | 19,197,206 | $ | 20,428,759 | ||||
Liabilities
and Shareholders’ Equity
|
||||||||
Current
Liabilities
|
||||||||
Current
maturities of long-term debt
|
$ | 16,715 | $ | 33,081 | ||||
Accounts
payable
|
733,536 | 1,212,541 | ||||||
Accrued
compensation
|
557,390 | 1,159,245 | ||||||
Accrued
expenses
|
69,108 | 88,139 | ||||||
Total
current liabilities
|
1,376,749 | 2,493,006 | ||||||
Deferred
rent
|
86,068 | 87,942 | ||||||
Total
Liabilities
|
1,462,817 | 2,580,948 | ||||||
Shareholders’
Equity
|
||||||||
Undesignated
shares, 4,999,500 authorized shares; no shares issued and
outstanding
|
- | - | ||||||
Preferred
stock, $.01 par value; 500 shares; no shares
outstanding
|
- | - | ||||||
Common
stock, authorized 50,000,000, $ .01 par value; 11,978,831 and 11,794.631,
shares issued and outstanding at December 31, 2009 and September 30,
2009
|
119,788 | 119,746 | ||||||
Additional
paid-in capital
|
52,418,356 | 52,372,139 | ||||||
Accumulated
deficit
|
(34,803,755 | ) | (34,644,074 | ) | ||||
Total
Shareholders’ Equity
|
17,734,389 | 17,847,811 | ||||||
Total
Liabilities and Shareholders’ Equity
|
$ | 19,197,206 | $ | 20,428,759 |
Three
Months Ended
|
||||||||
December
31,
|
||||||||
2009
|
2008
|
|||||||
Revenues
|
$ | 4,942,667 | $ | 5,933,287 | ||||
Cost
of sales
|
3,240,959 | 3,919,079 | ||||||
Gross
profit
|
1,701,708 | 2,014,208 | ||||||
Operating
expenses
|
||||||||
Selling,
general and administrative
|
1,889,615 | 1,804,978 | ||||||
Income
(loss) from operations
|
(187,907 | ) | 209,230 | |||||
Other
income (expense)
|
||||||||
Interest
income
|
38,056 | 31,750 | ||||||
Interest
expense
|
(584 | ) | (1,906 | ) | ||||
Other
income
|
14,515 | 13,644 | ||||||
51,987 | 43,488 | |||||||
Income
(loss) before income taxes
|
(135,920 | ) | 252,718 | |||||
Income
tax expense
|
23,761 | 35,231 | ||||||
Net
income (loss)
|
$ | (159,681 | ) | $ | 217,487 | |||
Net
income (loss)per share:
|
||||||||
Basic
|
$ | (.01 | ) | $ | .02 | |||
Diluted
|
$ | (.01 | ) | $ | .02 | |||
Weighted
average shares outstanding:
|
||||||||
Basic
|
11,977,266 | 11,938,131 | ||||||
Diluted
|
11,977,266 | 11,938,131 |
Three
Months Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Cash
flow from operating activities
|
||||||||
Net
income (loss)
|
$ | (159,681 | ) | $ | 217,487 | |||
Adjustments
to reconcile net income (loss) to net cash provided by (used
in) operating activities:
|
||||||||
Depreciation
and amortization
|
114,425 | 108,715 | ||||||
Deferred
taxes
|
22,245 | 22,355 | ||||||
Stock
based compensation
|
40,817 | 29,119 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable, net
|
983,693 | 782,854 | ||||||
Inventories
|
(87,452 | ) | 188,536 | |||||
Prepaid
expenses and other
|
(26,108 | ) | (57,369 | ) | ||||
Accounts
payable and accrued expenses
|
(1,101,765 | ) | (1,260,336 | ) | ||||
Net
cash provided by (used in) operating activities
|
(213,826 | ) | 31,361 | |||||
Cash
flow from investing activities
|
||||||||
Purchases
of property and equipment
|
(50,696 | ) | (36,338 | ) | ||||
Purchase
of investments
|
(1,356,000 | ) | - | |||||
Sale
of investments
|
1,275,000 | 3,200,000 | ||||||
Net
cash provided by (used in) investing activities
|
(131,696 | ) | 3,259,940 | |||||
Cash
flow from financing activities
|
||||||||
Repayment
of long-term debt
|
(16,366 | ) | (15,044 | ) | ||||
Proceeds
from issuance of common stock
|
5,442 | |||||||
Net
cash used in financing activities
|
(10,924 | ) | (15,044 | ) | ||||
Increase
(decrease) in cash and cash equivalents
|
(356,446 | ) | 3,276,257 | |||||
Cash
and cash equivalents at beginning of period
|
4,731,735 | 4,333,709 | ||||||
Cash
and cash equivalents at end of period
|
$ | 4,375,289 | $ | 7,609,966 |
Less
than one year
|
$ | 3,407,254 | ||
1-3
years
|
3,876,000 | |||
Total
|
$ | 7,283,254 |
Three
months ended December 31,
|
|||
2009
|
2008
|
||
Dividend
yield
|
0%
|
0%
|
|
Expected
volatility
|
70.52%
|
43.73%
|
|
Average
risk-free interest rate
|
2.20%
|
2.84%
|
|
Expected
life
|
5
years
|
5
years
|
|
Vesting
period
|
3
years
|
3
years
|
Options Outstanding |
Options
Exercisable
|
||||||||||
Range
of Exercise Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
||||||
$ 0.00-1.09
|
826,100
|
6.71
years
|
$ 1.04
|
318,099
|
$ 1.04
|
||||||
1.10-1.49
|
115,900
|
3.15
years
|
1.27
|
55,400
|
1.34
|
||||||
1.50-1.99
|
20,000
|
0.08
years
|
1.60
|
18,600
|
1.60
|
||||||
2.00-5.00
|
85,000
|
6.89
years
|
3.30
|
-
|
-
|
||||||
1,047,000
|
6.22
years
|
1.26
|
393,099
|
1.11
|
December 31, 2009
|
September 30, 2009
|
|||||||
Raw
materials
|
$ | 1,018,000 | $ | 873,439 | ||||
Work-in-progress
|
13,579 | 23,031 | ||||||
Finished
goods
|
209,735 | 257,392 | ||||||
$ | 1,241,314 | $ | 1,153,862 |
February
4, 2010
|
/s/
Cheryl P. Beranek
|
|
By:
Cheryl P. Beranek
Its: President
and Chief Executive Officer
|
||
(Principal
Executive Officer)
|
||
/s/
Bruce G. Blackey
|
||
By: Bruce
G. Blackey
Its: Chief
Financial Officer
|
||
(Principal
Financial and Accounting Officer)
|