þ |
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF
1934
|
o |
TRANSITION
REPORT PURSUANT
TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF
1934
|
ISORAY,
INC.
|
(Exact
name of registrant as specified in its
charter)
|
Minnesota
(State
or other jurisdiction of incorporation or
organization)
|
41-1458152
(I.R.S.
Employer
Identification
No.)
|
350
Hills St., Suite 106, Richland, Washington
(Address
of principal executive offices)
|
99354
(Zip
Code)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Class
|
Outstanding
as of November 3, 2008
|
Common
stock, $0.001 par value
|
22,942,088
|
PART
I
|
FINANCIAL
INFORMATION
|
|
Item
1
|
Consolidated
Unaudited Financial Statements
|
1
|
Consolidated
Balance Sheets
|
1
|
|
Consolidated
Statements of Operations
|
2
|
|
Consolidated
Statements of Cash Flows
|
3
|
|
Notes
to Consolidated Financial Statements
|
4
|
|
Item
2
|
Management’s
Discussion and Analysis of Financial
|
|
Condition
and Results of Operations
|
10
|
|
Item
3
|
Quantitative
and Qualitative Disclosures About Market Risk
|
16
|
Item
4T
|
Controls
and Procedures
|
16
|
PART
II
|
OTHER
INFORMATION
|
|
Item
1A
|
Risk
Factors
|
17
|
Item
6
|
Exhibits
|
17
|
Signatures
|
18
|
September 30,
|
|||||||
2008
|
June
30,
|
||||||
(Unaudited)
|
2008
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
3,775,691
|
$
|
4,820,033
|
|||
Short-term
investments
|
3,566,800
|
3,726,000
|
|||||
Accounts
receivable, net of allowance for doubtful accounts of $54,588 and
$33,031,
respectively
|
911,275
|
1,016,495
|
|||||
Inventory
|
851,051
|
899,964
|
|||||
Prepaid
expenses and other current assets
|
256,783
|
267,001
|
|||||
Total
current assets
|
9,361,600
|
10,729,493
|
|||||
Fixed
assets, net of accumulated depreciation and amortization
|
5,754,259
|
6,040,641
|
|||||
Deferred
financing costs, net of accumulated amortization
|
57,595
|
65,221
|
|||||
Licenses,
net of accumulated amortization
|
443,728
|
455,646
|
|||||
Restricted
cash
|
176,539
|
175,852
|
|||||
Other
assets, net of accumulated amortization
|
350,549
|
345,040
|
|||||
Total
assets
|
$
|
16,144,270
|
$
|
17,811,893
|
|||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
791,746
|
$
|
751,402
|
|||
Accrued
payroll and related taxes
|
340,132
|
344,612
|
|||||
Notes
payable, due within one year
|
66,201
|
64,486
|
|||||
Capital
lease obligations, due within one year
|
14,951
|
25,560
|
|||||
Total
current liabilities
|
1,213,030
|
1,186,060
|
|||||
Notes
payable, due after one year
|
328,452
|
344,898
|
|||||
Asset
retirement obligation
|
517,475
|
506,005
|
|||||
Total
liabilities
|
2,058,957
|
2,036,963
|
|||||
Shareholders'
equity:
|
|||||||
Preferred
stock, $.001 par value; 6,000,000 shares authorized:
|
|||||||
Series
A: 1,000,000 shares allocated; no shares issued and outstanding
|
-
|
-
|
|||||
Series
B: 5,000,000 shares allocated; 59,065 shares issued and outstanding
|
59
|
59
|
|||||
Common
stock, $.001 par value; 194,000,000 shares authorized;
|
|||||||
22,942,088
shares issued and outstanding
|
22,942
|
22,942
|
|||||
Treasury
stock, at cost, 13,200 and 5,000 shares
|
(8,390
|
)
|
(3,655
|
)
|
|||
Additional
paid-in capital
|
47,573,221
|
47,464,507
|
|||||
Accumulated
deficit
|
(33,502,519
|
)
|
(31,708,923
|
)
|
|||
Total
shareholders' equity
|
14,085,313
|
15,774,930
|
|||||
Total
liabilities and shareholders' equity
|
$
|
16,144,270
|
$
|
17,811,893
|
IsoRay,
Inc. and Subsidiaries
|
|
|
|
Consolidated
Statements of Operations
|
|
|
|
(Unaudited)
|
|
|
|
|
Three months ended September 30,
|
||||||
|
2008
|
2007
|
|||||
|
|
|
|||||
Product
sales
|
$
|
1,519,582
|
$
|
1,855,719
|
|||
Cost
of product sales
|
1,448,436
|
2,005,502
|
|||||
|
|||||||
Gross
margin (loss)
|
71,146
|
(149,783
|
)
|
||||
|
|||||||
Operating
expenses:
|
|||||||
Research
and development expenses
|
218,550
|
256,370
|
|||||
Sales
and marketing expenses
|
730,774
|
1,059,816
|
|||||
General
and administrative expenses
|
780,157
|
902,025
|
|||||
|
|||||||
Total
operating expenses
|
1,729,481
|
2,218,211
|
|||||
|
|||||||
Operating
loss
|
(1,658,335
|
)
|
(2,367,994
|
)
|
|||
|
|||||||
Non-operating
income (expense):
|
|||||||
Interest
income
|
44,786
|
238,696
|
|||||
Loss
on impairment of short-term investments
|
(159,200
|
)
|
-
|
||||
Financing
and interest expense
|
(20,847
|
)
|
(30,103
|
)
|
|||
|
|||||||
Non-operating
(expense) income, net
|
(135,261
|
)
|
208,593
|
||||
|
|||||||
Net
loss
|
$
|
(1,793,596
|
)
|
$
|
(2,159,401
|
)
|
|
|
|||||||
Basic
and diluted loss per share
|
$
|
(0.08
|
)
|
$
|
(0.09
|
)
|
|
|
|||||||
Weighted
average shares used in computing net loss per share:
|
|||||||
Basic
and diluted
|
22,942,088
|
23,001,041
|
|||||
|
IsoRay,
Inc. and Subsidiaries
|
|||
Consolidated
Statements of Cash Flows
|
|||
(Unaudited)
|
Three months ended September 30,
|
|||||||
2008
|
2007
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(1,793,596
|
)
|
$
|
(2,159,401
|
)
|
|
Adjustments
to reconcile net loss to net cash used by operating activities:
|
|||||||
Depreciation
and amortization of fixed assets
|
303,489
|
206,937
|
|||||
Amortization
of deferred financing costs and other assets
|
21,493
|
68,733
|
|||||
Amortization
of discount on short-term investments
|
-
|
(67,593
|
)
|
||||
Loss
on impairment of short-term investments
|
159,200
|
-
|
|||||
Accretion
of asset retirement obligation
|
11,470
|
2,973
|
|||||
Share-based
compensation
|
108,714
|
187,607
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable, net
|
105,220
|
84,909
|
|||||
Inventory
|
48,913
|
(32,842
|
)
|
||||
Prepaid
expenses and other current assets
|
10,218
|
(172,093
|
)
|
||||
Accounts
payable and accrued liabilities
|
40,344
|
(592,673
|
)
|
||||
Accrued
payroll and related taxes
|
(4,480
|
)
|
168,460
|
||||
Deferred
revenue
|
-
|
(23,874
|
)
|
||||
Net
cash used by operating activities
|
(989,015
|
)
|
(2,328,857
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
of fixed assets
|
(17,107
|
)
|
(2,484,363
|
)
|
|||
Additions
to licenses and other assets
|
(7,458
|
)
|
(51,707
|
)
|
|||
Change
in restricted cash
|
(687
|
)
|
-
|
||||
Purchases
of short-term investments
|
-
|
(5,947,407
|
)
|
||||
Proceeds
from the sale or maturity of short-term investments
|
-
|
6,985,410
|
|||||
Net
cash used by investing activities
|
(25,252
|
)
|
(1,498,067
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Principal
payments on notes payable
|
(14,731
|
)
|
(13,588
|
)
|
|||
Principal
payments on capital lease obligations
|
(10,609
|
)
|
(50,160
|
)
|
|||
Proceeds
from cash sales of common stock, pursuant to exercise of warrants
|
-
|
971,100
|
|||||
Proceeds
from cash sales of common stock, pursuant to exercise of options
|
-
|
11,900
|
|||||
Repurchase
of Company common stock
|
(4,735
|
)
|
-
|
||||
Net
cash (used) provided by financing activities
|
(30,075
|
)
|
919,252
|
||||
Net
decrease in cash and cash equivalents
|
(1,044,342
|
)
|
(2,907,672
|
)
|
|||
Cash
and cash equivalents, beginning of period
|
4,820,033
|
9,355,730
|
|||||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
3,775,691
|
$
|
6,448,058
|
|||
Non-cash
investing and financing activities:
|
|||||||
Increase
in fixed assets related to asset retirement obligation
|
$
|
-
|
$
|
473,096
|
|||
Level
1
|
|
Level
2
|
|
Level
3
|
|
|||||
Short-term
investments
|
$
|
–
|
$
|
3,566,800
|
$
|
–
|
|
September
30,
|
||||||
2008
|
|
2007
|
|
||||
Preferred
stock
|
59,065
|
59,065
|
|||||
Common
stock warrants
|
3,245,082
|
3,350,150
|
|||||
Common
stock options
|
2,469,376
|
3,320,906
|
|||||
Total
potential dilutive securities
|
5,773,523
|
6,730,121
|
September
30,
|
|
June
30,
|
|
||||
|
|
2008
|
|
2008
|
|
||
Raw
materials
|
$
|
687,147
|
$
|
696,958
|
|||
Work
in process
|
150,869
|
191,684
|
|||||
Finished
goods
|
13,035
|
11,322
|
|||||
$
|
851,051
|
$
|
899,964
|
Three months ended September 30,
|
|||||||
2008
|
2007
|
||||||
Cost
of product sales
|
$
|
9,130
|
$
|
37,003
|
|||
Research
and development
|
9,921
|
11,550
|
|||||
Sales
and marketing expenses
|
58,692
|
59,557
|
|||||
General
and administrative expenses
|
30,971
|
79,497
|
|||||
Total
share-based compensation
|
$
|
108,714
|
$
|
187,607
|
Weighted
|
|||||||||||||
Weighted
|
Average
|
||||||||||||
Average
|
Remaining
|
Aggregate
|
|||||||||||
Number
of
|
Exercise
|
Contractual
|
Intrinsic
|
||||||||||
Options
|
Price
|
Term
|
Value
|
||||||||||
Outstanding
at September 30, 2008
|
2,469,376
|
$
|
2.69
|
7.5
|
$
|
0.00
|
|||||||
Vested
and expected to vest at
|
|||||||||||||
September
30, 2008
|
2,447,722
|
$
|
2.68
|
7.5
|
$
|
0.00
|
|||||||
Vested
and exercisable at
|
|||||||||||||
September
30, 2008
|
2,141,002
|
$
|
2.55
|
7.4
|
$
|
0.00
|
Three months ended September 30,
|
|||||||
2008(a)
|
2007
(b)
|
||||||
Weighted
average fair value of options granted
|
$
|
0.51
|
$
|
–
|
|||
Key
assumptions used in determining fair value:
|
|||||||
Weighted
average risk-free interest rate
|
3.34
|
%
|
–
|
%
|
|||
Weighted
average life of the option (in years)
|
5.33
|
–
|
|||||
Weighted
average historical stock price volatility
|
122.28
|
%
|
–
|
%
|
|||
Expected
dividend yield
|
0.00
|
%
|
–
|
%
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification of Principal Executive
Officer
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification of Principal Financial
Officer
|
32
|
Section
1350 Certifications
|
Dated:
November 13, 2008
|
|
|
|
ISORAY,
INC., a Minnesota corporation
|
|
|
|
|
|
By
|
/s/ Dwight
Babcock
|
|
Dwight
Babcock, Interim Chief Executive
Officer
|
|
By
|
/s/ Jonathan
R. Hunt
|
|
Jonathan
R. Hunt, Chief Financial Officer
|