Page
No.
|
|||||
Part
I. Financial Information
|
|||||
Item
1. Financial Statements:
|
|||||
Unaudited
Balance Sheet at March 31, 2006
|
2
|
||||
Unaudited
Statements of Operations for the three month periods ended March
31, 2006
and March 31, 2005
|
3
|
||||
Unaudited
Statements of Cash Flows for the three month periods ended March
31, 2006
and March 31, 2005
|
4
|
||||
Notes
to Financial Statements
|
5-7
|
||||
Item
2. Management’s Discussion and Analysis
|
8-10
|
||||
Item
3. Controls and Procedures
|
11
|
||||
Part
II. Other
Information
|
|||||
Item
6. Exhibits and Reports
|
12-13
|
||||
Signatures
|
14
|
||||
Certifications
|
15-17
|
March
31,
|
|
|||
|
|
|
2006
|
|
Assets
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
30,863
|
||
Receivables,
net of allowance for doubtful accounts
|
82,975
|
|||
Inventories
|
101,336
|
|||
Prepaid
expenses and other current assets
|
21,317
|
|||
Total
current assets
|
236,491
|
|||
Property
and equipment
|
||||
Leasehold
improvements
|
49,627
|
|||
Furniture
and computer equipment
|
42,247
|
|||
Manufacturing
and other equipment
|
130,575
|
|||
Total
|
222,449
|
|||
Less:
Accumulated depreciation and amortization
|
(168,733
|
)
|
||
Net
property and equipment
|
53,716
|
|||
Total
assets
|
$
|
290,207
|
||
Liabilities
and Stockholders' Deficit
|
||||
Current
liabilities
|
||||
Accounts
payable
|
$
|
142,657
|
||
LDC
Loan - current maturities
|
28,807
|
|||
Accrued
compensation
|
77,428
|
|||
Total
current liabilities
|
248,892
|
|||
Long
term liabilities
|
||||
LDC
Loan - less current maturities above
|
190,140
|
|||
Total
liabilities
|
439,032
|
|||
Commitments
and contingencies
|
||||
Stockholders’
deficit
|
||||
Series
F convertible preferred stock, $.001 par value; 12,000 shares authorized,
issued and outstanding
|
12
|
|||
Series
G convertible preferred stock, $.001 par value; 80 shares authorized,
55
shares issued and outstanding
|
-
|
|||
Common
stock, $0.001 par value, 100,000,000 shares authorized, 12,413,209
shares
issued and outstanding
|
12,413
|
|||
Additional
paid-in capital
|
40,731,725
|
|||
Accumulated
deficit
|
(40,892,975
|
)
|
||
Total
stockholders’ deficit
|
(148,825
|
)
|
||
Total
liabilities and stockholders’ deficit
|
$
|
290,207
|
Three
Months Ended
|
|||||||
|
March
31,
|
||||||
2006
|
2005
|
||||||
Revenue
|
|||||||
Product
sales
|
$
|
147,045
|
$
|
87,364
|
|||
Facilities
fee - related party
|
-
|
20,863
|
|||||
Management
fee - related party
|
-
|
11,475
|
|||||
Total
revenue
|
147,045
|
119,702
|
|||||
Operating
expenses
|
|||||||
Product
sales
|
81,219
|
48,113
|
|||||
Research
and development
|
4,280
|
11,330
|
|||||
Sales
and marketing
|
37,867
|
24,056
|
|||||
General
and administrative
|
232,799
|
201,762
|
|||||
Total
expenses
|
356,165
|
285,261
|
|||||
Operating
loss
|
(209,120
|
)
|
(165,559
|
)
|
|||
Other
income (expense)
|
|||||||
Interest
expense
|
(2,795
|
)
|
-
|
||||
Other
income
|
901
|
2,782
|
|||||
Total
other income (expense)
|
(1,894
|
)
|
2,782
|
||||
Net
Loss
|
$
|
(211,014
|
)
|
$
|
(162,777
|
)
|
|
Basic
and diluted net loss per common share:
|
|||||||
Total
basic and diluted net loss per common share
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
|
Basic
and diluted weighted average common shares used to compute net
loss per
share
|
12,413,209
|
12,413,209
|
Three
Months Ended
|
|||||||
March
31,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(211,014
|
)
|
$
|
(162,777
|
)
|
|
Adjustments
to reconcile net loss to net cash used by operating
activities
|
|||||||
Depreciation
|
12,382
|
15,976
|
|||||
Stock-based
compensation expense
|
23,708
|
-
|
|||||
Change
in operating net assets and liabilities
|
|||||||
(Increase)
decrease in
|
|||||||
Accounts
receivable
|
(6,632
|
)
|
18,431
|
||||
Inventories
|
22,078
|
(706
|
)
|
||||
Prepaid
and other current assets
|
(21,317
|
)
|
(23,383
|
)
|
|||
Increase
(decrease) in
|
|||||||
Accounts
payable
|
76,993
|
12,668
|
|||||
Accrued
expenses
|
(45,736
|
)
|
(6,560
|
)
|
|||
Accrued
compensation
|
6,130
|
(26,201
|
)
|
||||
Net
cash used by operating activities
|
(143,408
|
)
|
(170,262
|
)
|
|||
Cash
flows from investing activities
|
|||||||
Purchase
of property and equipment
|
(3,844
|
)
|
-
|
||||
Net
cash used by investing activities
|
(3,844
|
)
|
-
|
||||
Cash
flows from financing activities
|
|||||||
Principal
payments on notes payable
|
(6,980
|
)
|
-
|
||||
Net
cash used by financing activities
|
(6,980
|
)
|
-
|
||||
Net
decrease in cash
|
(154,232
|
)
|
(170,262
|
)
|
|||
Cash
- beginning of period
|
185,095
|
531,684
|
|||||
Cash
- end of period
|
$
|
30,863
|
$
|
361,422
|
Three
Months Ended
|
|
|||
|
|
|
March
31,
|
|
|
|
|
2005
|
|
Net
loss as reported
|
$
|
(162,777
|
)
|
|
Compensation
expense based on fair value, net
of related tax effects
|
(17,805
|
)
|
||
Pro
forma net loss
|
$
|
(180,582
|
)
|
|
Basic
and diluted net loss per share as reported
|
$
|
(0.01
|
)
|
|
Pro
forma
|
$
|
(0.01
|
)
|
1. |
the
holders of the Company’s (a) 12,000 shares of Series F Preferred Stock,
convertible into 4,800,000 shares of the Company’s Common Stock, and (b)
the 6,000 Series F Warrants to purchase 2,400,000 shares of the
Company’s
Common Stock at $.375 per share purchased in conjunction with the
Series F
Pfd. Stock, the right to exercise the Series F Warrants and purchase
the
shares of Common Stock issuable upon exercise thereof at $.04 per
share
(same number of shares at a lower price), provided that (a) simultaneously
with the exercise of such right, the holder converts his shares
of Series
F Pfd. Stock into shares of the Company’s Common Stock, and (b) the
conversion of the Series F Pfd. Stock and exercise of the Series
F
Warrants take place on or before March 31, 2006 (which date was
extended
to May 1, 2006) ;
|
2. |
the
holders of the Company’s 55.125 shares of Series G Pfd. Stock, which
Series G Pfd. Stock is convertible into 17,226,563 shares of the
Company’s
Common Stock, and (b) the 55.125 Series G Warrants to purchase
17,226,563
of the Company’s Common Stock at $.08 per share purchased in conjunction
with the Series G. Pfd. Stock, the right to exercise the Series
G Warrants
and purchase the shares of Common Stock issuable upon exercise
thereof at
$.04 per share (same number of shares at a lower price), provided
that (a)
simultaneously with the exercise of such right, they convert their
shares
of Series G Pfd. Stock into shares of the Company’s Common Stock, and (b)
the conversion of the Series G Pfd. Stock and exercise of the Series
G
Warrants take place on or before March 31, 2006 (which date was
extended
to May 1, 2006);
|
3. |
the
holders of all exercisable Stock Options to purchase shares of
the
Company’s Common Stock (an aggregate of 3,511,000 shares of the Company’s
Common Stock) at prices ranging from $.08-$2.50 per share, the
right to
exercise such Stock Options and purchase the shares of Common Stock
issuable upon exercise thereof at $.04 per share (the same number
of
shares at a lower exercise price), provided that the exercise of
such
stock options takes place on or before March 31, 2006 (which date
was
extended to May 1, 2006); and
|
4. |
the
holders of all Warrants to purchase shares of the Company’s Common Stock
(an aggregate of 7,640,295 shares of the Company’s Common Stock) at prices
ranging from $.08-$41.25 per share, the right to exercise such
warrants
and purchase the shares of Common Stock issuable upon exercise
thereof at
$.04 per share (the same number of shares at a lower price), provided
the
exercise of the warrants takes place on or before March 31, 2006
(which
date was extended to May 1,
2006).
|
(a) |
Exhibits
|
(b) |
Reports
on Form 8-K: No reports on Form 8-K were filed during the period
covered
by this report.
|
|
|
BioLife
Solutions, Inc.
(Registrant)
|
Date: May 15, 2006 | By: | /s/ John G. Baust |
John G. Baust, PhD |
||
President
and Chief Executive Officer
(Principal
Executive Officer )
|