Delaware
|
11-2203988
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
|
Unaudited
September 30, 2009 |
December
31,
2008 |
||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 222 | $ | 292 | ||||
Accounts
receivable - trade, less allowance for doubtful accounts of $20 in 2009
and $30 in 2008
|
3,095 | 4,554 | ||||||
Inventories
|
5,119 | 6,110 | ||||||
Prepaid
expenses and other current assets
|
352 | 202 | ||||||
Total
current assets
|
8,788 | 11,158 | ||||||
Property,
plant and equipment, net
|
1,539 | 1,564 | ||||||
Goodwill
|
2,961 | 2,961 | ||||||
Other
assets
|
78 | 78 | ||||||
Total
assets
|
$ | 13,366 | $ | 15,761 | ||||
Liabilities and Stockholders’
Deficit
|
||||||||
Current
liabilities:
|
||||||||
Senior
debt including interest
|
$ | 1,355 | $ | 1,500 | ||||
Subordinated
notes including interest
|
191 | 191 | ||||||
6%
subordinated debentures, principal
|
385 | 385 | ||||||
Accounts
payable
|
4,208 | 5,529 | ||||||
Accrued
expenses and other
|
2,036 | 2,390 | ||||||
Accrued
interest payable
|
912 | 336 | ||||||
Total
current liabilities
|
9,087 | 10,331 | ||||||
Long
term liabilities:
|
||||||||
Senior
Debt including interest
|
17,764 | 18,056 | ||||||
Subordinated
notes including interest
|
2,624 | 2,767 | ||||||
Deferred
compensation and other long term liabilities
|
621 | 651 | ||||||
Total
long term liabilities
|
21,009 | 21,474 | ||||||
Total liabilities
|
30,096 | 31,805 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
deficit:
|
||||||||
Preferred
stock, no par value; authorized 1,000,000 shares, none
issued
|
- | - | ||||||
Common
stock, par value $.01; authorized 20,000,000 shares, issued 9,957,354 at
September 30, 2009 and December 31, 2008
|
100 | 100 | ||||||
Additional
paid-in capital
|
76,244 | 76,244 | ||||||
Accumulated
deficit
|
(85,464 | ) | (85,307 | ) | ||||
Accumulated
other comprehensive loss:
|
||||||||
Foreign
currency translation adjustment
|
(5,672 | ) | (5,143 | ) | ||||
(14,792 | ) | (14,106 | ) | |||||
Treasury
stock, at cost, 2,785 shares
|
(1,938 | ) | (1,938 | ) | ||||
Total
stockholders’ deficit
|
(16,730 | ) | (16,044 | ) | ||||
Total
liabilities and stockholders’ deficit
|
$ | 13,366 | $ | 15,761 |
Nine months ended
|
||||||||
September 30,
|
September 30,
|
|||||||
2009
|
2008
|
|||||||
Sales
|
$ | 21,163 | $ | 19,527 | ||||
Cost
of sales
|
15,485 | 14,779 | ||||||
Gross
profit
|
5,678 | 4,748 | ||||||
Selling,
general and administrative expenses
|
3,927 | 3,847 | ||||||
Research
and development expenses
|
1,014 | 1,136 | ||||||
Total
expenses
|
4,941 | 4,983 | ||||||
Operating
income (loss)
|
737 | (235 | ) | |||||
Interest
expense, net
|
(705 | ) | (1,393 | ) | ||||
Other
income, net
|
19 | 26 | ||||||
Income
(loss) before income taxes and extraordinary gain
|
51 | (1,602 | ) | |||||
Income
tax expense
|
(208 | ) | (53 | ) | ||||
Net
loss before extraordinary gain
|
(157 | ) | (1,655 | ) | ||||
Extraordinary
gain on troubled debt restructure (net of zero tax)
|
- | 17,645 | ||||||
Net
(loss) income
|
$ | (157 | ) | $ | 15,990 | |||
Other
comprehensive loss:
|
||||||||
Foreign
currency translation adjustments
|
(529 | ) | (362 | ) | ||||
Comprehensive
(loss) income
|
$ | (686 | ) | $ | 15,628 | |||
Basic
(loss) income per share of common stock:
|
||||||||
Continuing
operations
|
$ | (0.02 | ) | $ | (0.57 | ) | ||
Extraordinary
item
|
- | 6.05 | ||||||
$ | (0.02 | ) | $ | 5.48 | ||||
Weighted
average shares outstanding
|
9,955 | 2,916 | ||||||
Diluted
(loss) income per share of common stock:
|
||||||||
Continuing
operations
|
$ | (0.02 | ) | $ | (0.54 | ) | ||
Extraordinary
item
|
- | 5.79 | ||||||
$ | (0.02 | ) | $ | 5.25 | ||||
Weighted
average shares outstanding
|
9,955 | 3,043 |
Three Months Ended
|
||||||||
September 30,
|
September 30,
|
|||||||
2009
|
2008
|
|||||||
Sales
|
$ | 7,088 | $ | 6,305 | ||||
Cost
of sales
|
4,911 | 5,239 | ||||||
Gross
profit
|
2,177 | 1,066 | ||||||
Selling,
general and administrative expenses
|
1,294 | 1,222 | ||||||
Research
and development expenses
|
348 | 341 | ||||||
Total
expenses
|
1,642 | 1,563 | ||||||
Operating
income (loss) income
|
535 | (497 | ) | |||||
Interest
expense, net
|
(240 | ) | (213 | ) | ||||
Other
income, net
|
4 | 17 | ||||||
Income
(loss) before income taxes
|
299 | (693 | ) | |||||
Income
tax expense
|
(60 | ) | (16 | ) | ||||
Net
income (loss) before extraordinary gain
|
239 | (709 | ) | |||||
Extraordinary
gain on troubled debt restructure (net of zero tax)
|
- | 17,645 | ||||||
Net
income
|
$ | 239 | $ | 16,936 | ||||
Other
comprehensive loss:
|
||||||||
Foreign
currency translation adjustments
|
(218 | ) | (240 | ) | ||||
Comprehensive
income (loss)
|
$ | 21 | $ | 16,696 | ||||
Basic
income per share of common stock:
|
||||||||
Continuing
operations
|
$ | 0.02 | $ | (0.10 | ) | |||
Extraordinary
item
|
- | 2.54 | ||||||
$ | 0 .02 | $ | 2.44 | |||||
Weighted
average shares outstanding
|
9,955 | 6,937 | ||||||
Diluted
income per share of common stock:
|
||||||||
Continuing
operations
|
$ | 0.02 | $ | (0.10 | ) | |||
Extraordinary
item
|
- | 2.53 | ||||||
$ | 0.02 | $ | 2.43 | |||||
Weighted
average shares outstanding
|
10,121 | 6,966 |
Nine months ended
|
||||||||
September 30,
|
September 30,
|
|||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities of continuing operations:
|
||||||||
Net
income (loss)
|
$ | (157 | ) | $ | 15,990 | |||
Adjustments
to reconcile net income (loss) to net cash provided by
|
||||||||
(used
in) operating activities of continuing operations:
|
||||||||
Extraordinary
gain on debt restructuring
|
- | (16,287 | ) | |||||
Stock
based compensation expense
|
- | 7 | ||||||
Depreciation
and amortization
|
222 | 249 | ||||||
Inventory
reserve
|
25 | (384 | ) | |||||
Allowance
for bad debt
|
(10 | ) | (30 | ) | ||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
1,630 | 360 | ||||||
Inventories
|
1,012 | (290 | ) | |||||
Prepaid
expenses and other current assets
|
(75 | ) | (195 | ) | ||||
Other
assets
|
(44 | ) | (3 | ) | ||||
Accounts
payable, accrued expenses and other liabilities
|
(1,185 | ) | 309 | |||||
Net
cash provided by (used in) operations
|
1,418 | (274 | ) | |||||
Cash
flows from investing activities:
|
||||||||
Capital
expenditures, net
|
(202 | ) | (103 | ) | ||||
Net
cash used in investing activities
|
(202 | ) | (103 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Borrowings
of senior debt
|
- | 600 | ||||||
Repayment
of debt
|
(584 | ) | (274 | ) | ||||
Net
cash (used in) provided by financing activities
|
(584 | ) | 326 | |||||
Effect
of exchange rate changes on cash
|
(702 | ) | (71 | ) | ||||
Decrease
in cash and cash equivalents
|
(70 | ) | (122 | ) | ||||
Cash
and cash equivalents - beginning of the year
|
292 | 494 | ||||||
Cash
and cash equivalents - end of the period
|
$ | 222 | $ | 372 | ||||
Supplemental
cash flow disclosure:
|
||||||||
Cash
paid for interest expense
|
$ | 274 | $ | 5 | ||||
Cash
paid for income taxes
|
$ | 176 | $ | 4 | ||||
Non-Cash
Financing and Investing:
|
||||||||
Non-cash
exchange of common stock issued in debt restructure
|
$ | - | $ | 100 | ||||
Interest
accrued and forgiven in accordance with
|
||||||||
SFAS
15 (FASB ASC 470-60 and 310-40)
|
||||||||
“Troubled
Debt Restructure" during the period
|
$ | - | $ | (1,358 | ) |
Note
1:
|
Management’s
Responsibility for Interim Financial Statements Including AllAdjustments
Necessary for Fair Presentation
|
September 30, 2009
|
December 31, 2008
|
|||||||
Parts
and components
|
$ | 3,532,000 | $ | 3,735,000 | ||||
Work-in-process
|
833,000 | 1,176,000 | ||||||
Finished
goods
|
754,000 | 1,199,000 | ||||||
|
$ |
5,119,000
|
$ | 6,110,000 |
September 30, 2009
|
December 31, 2008
|
|||||||
12.5%
senior note payable in installments through September 30, 2016, including
interest of $6,165,000 at September 30, 2009 and December 31, 2008
(1)(2)
|
$ | 17,766,000 | $ | 17,766,000 | ||||
Floating
rate working capital senior note, including interest of $0 at September
30, 2009 and $54,000 at December 31, 2008 (1)(3)
|
1,353,000 | 1,790,000 | ||||||
10%
Subordinated notes due in installments through January 31, 2016, including
interest of $1,082,000 at September 30, 2009 and $1,256,000 at December
31, 2008 (4)
|
2,815,000 | 2,958,000 | ||||||
Subordinated
debentures (5)
|
385,000 | 385,000 |
(1)
|
The
senior debt is secured by a security interest in substantially all of the
Company’s and its subsidiaries’
assets.
|
(2)
|
This
note initially provided for a maturity of March 31, 2015 with scheduled
payments over the term of the note. As a result of a January 1,
2009 modification, the maturity date and the payment schedule were
revised. At September 30, 2009, the note provides for twelve
quarterly installments each in the amount of $375,000, with the first
payment being due on June 30, 2010, followed by 13 quarterly installments
of principal and interest each in the amount of $500,000, with a final
payment of all remaining principal and accrued interest on September 30,
2016. Payments are applied first to accrued interest and any
remainder to principal.
|
(3)
|
These
notes bear interest at the six-month LIBOR rate plus 10% per annum, which
was 10.6% per annum at September 30, 2009 and 11.7% at December 31,
2008. Effective September 1, 2009, the working capital senior
note was replaced with a new working capital note in the amount of
$1,401,522. The new note provides for monthly payments of
$62,500 commencing September 30, 2009, with a final payment of the
remaining principal and interest on December 31, 2010. Payments
are applied first to accrued interest and any remainder to
principal. During the third quarter of 2009 and for the nine
months ended September 30, 2009, the Company made payments of $175,000,
and $550,000, of which $53,000 and $128,000 was interest and $122,000 and
$422,000 was principal, respectively. The new working capital note is
collateralized by all of the assets of the Company which also secures the
existing senior debt. (See Note 8-Subsequest
Event)
|
(4)
|
These
notes are payable based upon a 25-year amortization schedule and mature
January 31, 2016.
|
(5)
|
At
September 30, 2009 and December 31, 2008, accrued interest on these notes
was $352,000 and $326,000, respectively, and the interest is included in
accrued interest payable. The trustee of the debentures gave
notice to the Company that the non-payment caused an event of default. The
convertibility feature associated with the debentures expired upon their
stated maturity date, which was July 1, 2002. The holder of the
senior debt precluded the Company from making payments on the debentures,
except that, pursuant to the debt restructuring, the Company offered the
holders of the debentures the right to exchange their debentures for their
proportionate shares of (a) subordinated notes in the principal amount of
$100,000, (b) 100,546 shares of common stock, and (c) the Company may make
the payments provided in the new notes. As of September 30,
2009, no holders of the debentures had accepted the Company’s
offer.
|
Nine Months ended
|
Three Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Sales:
|
||||||||||||||||
Line
|
$ | 16,724 | $ | 15,992 | $ | 5,615 | $ | 5,145 | ||||||||
Signal
|
4,439 | 3,535 | 1,473 | 1,160 | ||||||||||||
Total
|
$ | 21,163 | $ | 19,527 | $ | 7,088 | $ | 6,305 | ||||||||
Segment
profit:
|
||||||||||||||||
Line
|
$ | 1,216 | $ | 637 | $ | 700 | $ | (260 | ) | |||||||
Signal
|
1,350 | 724 | 416 | 220 | ||||||||||||
Total
|
$ | 2,566 | $ | 1,361 | $ | 1,116 | $ | (40 | ) |
Nine Months ended
|
Three Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Operating
income:
|
||||||||||||||||
Total
segment income (loss)
|
||||||||||||||||
for
reportable segments
|
$ | 2,566 | $ | 1,361 | $ | 1,116 | $ | (40 | ) | |||||||
Corporate
and unallocated
|
(1,829 | ) | (1,596 | ) | (581 | ) | (457 | ) | ||||||||
Consolidated
total
|
||||||||||||||||
operating
income (loss)
|
$ | 737 | $ | (235 | ) | $ | 535 | $ | (497 | ) |
Nine Months Ended September 30,
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||||||||||||||
Customer
|
Dollars
|
%
|
Dollars
|
%
|
Dollars
|
%
|
Dollars
|
%
|
||||||||||||||||||||||||
British
Telecommunications
|
$ | 7,047 | 33 | % | $ | 7,005 | 36 | % | $ | 2,713 | 38 | % | $ | 2,125 | 34 | % | ||||||||||||||||
British
Telecommunications and its Systems Integrators*
|
7,516 | 36 | % | 7,962 | 41 | % | 2,732 | 39 | % | 2,194 | 35 | % | ||||||||||||||||||||
Teléfonos
de México S.A. de C.V. (Telmex)
|
4,956 | 23 | % | 2,881 | 15 | % | 1,355 | 19 | % | 1,436 | 23 | % |
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
|
Nine Months Ended September 30,
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||||||||||||||
Customer
|
Dollars
|
%
|
Dollars
|
%
|
Dollars
|
%
|
Dollars
|
%
|
||||||||||||||||||||||||
British
Telecommunications
|
$ | 7,047 | 33 | % | $ | 7,005 | 36 | % | $ | 2,713 | 38 | % | $ | 2,125 | 34 | % | ||||||||||||||||
British
Telecommunications and its Systems Integrators*
|
7,516 | 36 | % | 7,962 | 41 | % | 2,732 | 39 | % | 2,194 | 35 | % | ||||||||||||||||||||
Teléfonos
de México S.A. de C.V. (Telmex)
|
4,956 | 23 | % | 2,881 | 15 | % | 1,355 | 19 | % | 1,436 | 23 | % |
Nine Months Ended September 30,
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||||||||||||||
Dollars
|
%
|
Dollars
|
%
|
Dollars
|
%
|
Dollars
|
%
|
|||||||||||||||||||||||||
Sales
|
$ | 21,163 | 100 | % | $ | 19,527 | 100 | % | $ | 7,088 | 100 | % | $ | 6,305 | 100 | % | ||||||||||||||||
Cost
of sales
|
15,485 | 73 | % | 14,779 | 76 | % | 4,911 | 69 | % | 5,239 | 83 | % | ||||||||||||||||||||
Gross
profit
|
5,678 | 27 | % | 4,748 | 24 | % | 2,177 | 31 | % | 1,066 | 17 | % | ||||||||||||||||||||
Selling,
general and administrative expenses
|
3,927 | 19 | % | 3,847 | 19 | % | 1,294 | 18 | % | 1,222 | 19 | % | ||||||||||||||||||||
Research
and development expenses
|
1,014 | 5 | % | 1,136 | 6 | % | 348 | 5 | % | 341 | 6 | % | ||||||||||||||||||||
Operating
income (loss)
|
737 | 3 | % | (235 | ) | -1 | % | 535 | 8 | % | (497 | ) | (8 | )% | ||||||||||||||||||
Interest
expense and other income (net)
|
(686 | ) | (3 | )% | (1,366 | ) | (7 | )% | (236 | ) | (4 | )% | (196 | ) | (3 | )% | ||||||||||||||||
Income/(loss)
before income taxes
|
51 | - | % | (1,602 | ) | -8 | % | 299 | 4 | % | (693 | ) | (11 | )% | ||||||||||||||||||
Income
tax expense
|
(208 | ) | (1 | )% | (53 | ) | - | % | (60 | ) | (1 | )% | (16 | ) | - | % | ||||||||||||||||
Extraordinary
gain on Debt Restructure
|
- | - | % | 17,645 | 90 | % | - | - | % | 17,645 | 280 | |||||||||||||||||||||
Net
income (loss)
|
(157 | ) | (1 | )% | $ | 15,990 | 82 | % | $ | 239 | 3 | % | $ | 16,936 | 269 | % |
Nine months ended September 30,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Line
|
$ | 16,724 | 79 | % | $ | 15,992 | 82 | % | ||||||||
Signal
|
4,439 | 21 | % | 3,535 | 18 | % | ||||||||||
$ | 21,163 | 100 | % | $ | 19,527 | 100 | % |
Three Months Ended September 30,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Line
|
$ | 5,615 | 79 | % | $ | 5,145 | 82 | % | ||||||||
Signal
|
1,473 | 21 | % | 1,160 | 18 | % | ||||||||||
$ | 7,088 | 100 | % | $ | 6,305 | 100 | % |
Category
|
September
|
December
|
December 31, 2008 to September 30, 2009
|
|||||||||||||
30,
|
31,
|
|||||||||||||||
2009
|
2008
|
Dollar Change
|
Percent Change
|
|||||||||||||
Current
Assets
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 222 | $ | 292 | $ | (70 | ) | (24 | )% | |||||||
Accounts
receivable – trade, net
|
3,095 | 4,554 | (1,459 | ) | (32 | )% | ||||||||||
Inventories
|
5,119 | 6,110 | (991 | ) | (16 | )% | ||||||||||
Prepaid
expenses and other current assets
|
352 | 202 | 150 | 74 | % | |||||||||||
Total
current assets
|
$ | 8,788 | $ | 11,158 | $ | (2,370 | ) | (21 | )% | |||||||
Current
Liabilities
|
||||||||||||||||
Senior
debt, including interest
|
$ | 1,355 | $ | 1,500 | $ | (145 | ) | (10 | )% | |||||||
Subordinated
notes, including interest
|
191 | 191 | - | - | % | |||||||||||
6%
subordinated debentures, principal
|
385 | 385 | - | - | % | |||||||||||
Accounts
payable
|
4,208 | 5,529 | (1,321 | ) | (24 | )% | ||||||||||
Accrued
expenses and other
|
2,036 | 2,390 | (354 | ) | (15 | )% | ||||||||||
Accrued
interest payable
|
912 | 336 | 576 | 171 | % | |||||||||||
Total
current liabilities
|
$ | 9,087 | $ | 10,331 | $ | (1,244 | ) | 12 | % | |||||||
Working
Capital
|
$ | (299 | ) | $ | 827 | $ | (1,126 | ) | (136 | )% |
|
·
|
In-depth
review of all perpetual inventory
reports;
|
|
·
|
Analyzing
of production reporting with respect to ending inventory,
and
|
|
·
|
Re-computation
of reports on a test basis.
|
4.1
|
Restated
working capital senior note dated November 1, 2009
|
|
31.1
|
Certification
of chief executive officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
31.2
|
Certification
of chief financial officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
32.1
|
Certification
of chief executive officer and chief financial officer pursuant to Section
906 of the Sarbanes-Oxley Act of
2002.
|
PORTA
SYSTEMS CORP.
|
|||
Dated:
November 12, 2009
|
By:
|
/s/Edward B. Kornfeld
|
|
Edward
B. Kornfeld
|
|||
Chief
Executive Officer
|
|||
By:
|
/s/ Leslie K. Brand
|
||
Leslie
K. Brand
|
|||
Chief
Financial Officer
|