UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934.
For the quarterly period ended December 31, 2009
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 0-14942 |
|
|
|
|
|
PRO-DEX, INC. |
|
|
(Exact name of Registrant as specified in its charter) |
|
|
|
|
|
Colorado |
84-1261240 |
|
(State or Other Jurisdiction of |
(IRS Employer Identification No.) |
|
Incorporation or Organization) |
|
|
|
|
|
2361 McGaw Avenue, Irvine, California 92614 |
|
|
(Address of Principal Executive Offices) |
|
|
|
|
|
Registrant's telephone number: 949-769-3200 |
|
Indicate by check mark whether the Registrant (1) has filed all reports required by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve 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 ninety days. Yes [X] No [ ]
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). Yes [] No [ ]
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company under Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [ X ]
Indicate whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [ ] No [X]
Indicate the number of shares outstanding of each of the Registrants classes of Common Stock as of the latest practicable date: 9,668,671shares of Common Stock, no par value, as of February 4, 2010.
INDEX
Pro-Dex, Inc.
1 |
Item 1. Financial Statements
|
|
|
|
|
|
PRO-DEX, INC. and SUBSIDIARIES |
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) |
|
||||
|
12/31/2009 |
6/30/2009 |
|
||
ASSETS |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
1,790,000 |
$ |
1,124,000 |
|
Accounts receivable, net of allowance for doubtful accounts |
|
|
|
||
of $57,000 at 12/31/09 and $52,000 at 6/30/09 |
2,300,000 |
2,515,000 |
|
||
Other Current Receivables |
- |
16,000 |
|
||
Inventories |
3,216,000 |
3,365,000 |
|
||
Prepaid expenses |
302,000 |
117,000 |
|
||
Prepaid income taxes |
- |
118,000 |
|
||
Deferred income taxes |
643,000 |
- |
|
||
Total current assets |
8,251,000 |
7,255,000 |
|
||
|
|
|
|
||
Property, plant, equipment and leasehold improvements, net |
5,706,000 |
5,981,000 |
|
||
Other assets: |
|
|
|
||
Goodwill |
2,997,000 |
2,997,000 |
|
||
Intangibles - Patents, net |
- |
147,000 |
|
||
Other |
87,000 |
87,000 |
|
||
Total other assets |
3,084,000 |
3,231,000 |
|
||
Total assets |
$ |
17,041,000 |
$ |
16,467,000 |
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable |
$ |
568,000 |
$ |
827,000 |
|
Accrued expenses |
1,561,000 |
1,394,000 |
|
||
Income taxes payable |
64,000 |
53,000 |
|
||
Current Portion of T.I. Loan |
400,000 |
400,000 |
|
||
Current portion of real estate loan |
34,000 |
33,000 |
|
||
Total current liabilities |
2,627,000 |
2,707,000 |
|
||
|
|
|
|
||
Long-term liabilities: |
|
|
|
||
Notes Payable - T.I. Loan |
1,167,000 |
1,367,000 |
|
||
Real estate loan |
1,511,000 |
1,528,000 |
|
||
Deferred income taxes |
184,000 |
171,000 |
|
||
Deferred rent |
236,000 |
212,000 |
|
||
Total long-term liabilities |
3,098,000 |
3,278,000 |
|
||
Total liabilities |
5,725,000 |
5,985,000 |
|
||
Commitments and contingencies |
|
|
|
||
Shareholders' equity: |
|
|
|
||
Common shares; no par value; 50,000,000 shares authorized; |
|
|
|
||
9,668,671 shares issued and outstanding Dec 31, 2009 |
|
|
|
||
9,668,671 shares issued and outstanding June 30, 2009 |
16,645,000 |
16,574,000 |
|
||
Accumulated deficit |
(5,329,000) |
(6,092,000) |
|
||
|
|
|
|
||
Total shareholders' equity |
11,316,000 |
10,482,000 |
|
||
|
|
|
|
||
Total liabilities and shareholders' equity |
$ |
17,041,000 |
$ |
16,467,000 |
|
See notes to condensed consolidated financial statements. |
|
||||
|
|
|
|
2 |
|
|
|
|
|
|
PRO-DEX, INC. and SUBSIDIARIES |
|
||||
|
|||||
Three months ended December 31 (unaudited) |
|
||||
|
|
|
|
||
|
2009 |
2008 |
|
||
|
|
|
|
||
Net sales |
$ |
5,696,000 |
$ |
5,237,000 |
|
|
|
|
|
||
Cost of sales |
3,696,000 |
3,305,000 |
|
||
Gross profit |
2,000,000 |
1,932,000 |
|
||
|
|
|
|
||
Operating expenses: |
|
|
|
||
Selling expense |
353,000 |
329,000 |
|
||
General and administrative expenses |
799,000 |
833,000 |
|
||
Impairment of intangible asset |
140,000 |
- |
|
||
Research and development costs |
576,000 |
677,000 |
|
||
Total operating expenses |
1,868,000 |
1,839,000 |
|
||
|
|
|
|
||
Income from operations |
132,000 |
93,000 |
|
||
|
|
|
|
||
Other income (expense): |
|
|
|
||
Royalty income |
2,000 |
8,000 |
|
||
Interest expense |
(53,000) |
(60,000) |
|
||
Total |
(51,000) |
(52,000) |
|
||
|
|
|
|
||
Income before (benefit) for income taxes |
81,000 |
41,000 |
|
||
|
|
|
|
||
(Benefit) for income taxes |
(499,000) |
(40,000) |
|
||
|
|
|
|
||
Net income |
$ |
580,000 |
$ |
81,000 |
|
|
|
|
|
||
Net income per share: |
|
|
|
||
Basic |
$ |
0.06 |
$ |
0.01 |
|
Diluted |
$ |
0.06 |
$ |
0.01 |
|
|
|
|
|
||
Weighted average shares outstanding - basic |
9,668,671 |
9,698,913 |
|
||
Weighted average shares outstanding - diluted |
9,695,518 |
9,714,917 |
|
See notes to condensed consolidated financial statements.
3 |
|
|
|
|
|
|
PRO-DEX, INC. and SUBSIDIARIES |
|
||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|
||||
Six months ended December 31 (unaudited) |
|
||||
|
|
|
|
||
|
2009 |
2008 |
|
||
|
|
|
|
||
Net sales |
$ |
11,329,000 |
$ |
10,893,000 |
|
|
|
|
|
||
Cost of sales |
7,456,000 |
7,206,000 |
|
||
Gross profit |
3,873,000 |
3,687,000 |
|
||
|
|
|
|
||
Operating expenses: |
|
|
|
||
Selling expense |
641,000 |
673,000 |
|
||
General and administrative expenses |
1,526,000 |
1,681,000 |
|
||
Impairment of intangible asset |
140,000 |
- |
|
||
Research and development costs |
1,197,000 |
1,396,000 |
|
||
Total operating expenses |
3,504,000 |
3,750,000 |
|
||
|
|
|
|
||
Income (loss) from operations |
369,000 |
(63,000) |
|
||
|
|
|
|
||
Other income (expense): |
|
|
|
||
Royalty income |
3,000 |
9,000 |
|
||
Interest expense |
(103,000) |
(121,000) |
|
||
Total |
(100,000) |
(112,000) |
|
||
|
|
|
|
||
Income before (benefit) for income taxes |
269,000 |
(175,000) |
|
||
|
|
|
|
||
Provision (Benefit) for income taxes |
(494,000) |
(138,000) |
|
||
|
|
|
|
||
Net Income (loss) |
$ |
763,000 |
$ |
(37,000) |
|
|
|
|
|
||
Net income (loss) per share: |
|
|
|
||
Basic |
$ |
0.08 |
$ |
(0.00) |
|
Diluted |
$ |
0.08 |
$ |
(0.00) |
|
|
|
|
|
||
Weighted average shares outstanding - basic |
9,668,671 |
9,741,160 |
|
||
Weighted average shares outstanding - diluted |
9,686,331 |
9,741,160 |
|
See notes to condensed consolidated financial statements.
4 |
|
|
|
PRO-DEX, INC. and SUBSIDIARIES |
||||
Six months ended December 31 (unaudited) |
||||
|
|
|
||
|
2009 |
2008 |
||
Cash Flows from Operating Activities: |
|
|
||
Net Income (loss) |
$ |
763,000 |
$ |
(37,000) |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
||
Depreciation and amortization |
371,000 |
417,000 |
||
Impairment of intangible asset |
140,000 |
- |
||
Stock based compensation |
71,000 |
86,000 |
||
Provision for (Recovery of) doubtful accounts |
5,000 |
(5,000) |
||
(Decrease) in deferred tax allowance |
(525,000) |
(7,000) |
||
Changes in: |
|
|
||
Decrease in accounts receivable |
226,000 |
362,000 |
||
Decrease in inventories |
148,000 |
1,095,000 |
||
(Increase) Decrease in prepaid expenses |
(185,000) |
43,000 |
||
(Increase) in other assets |
- |
(17,000) |
||
(Decrease) in accounts payable and accrued expenses |
(68,000) |
(1,887,000) |
||
(Decrease) in income taxes payable |
25,000 |
(106,000) |
||
Net Cash provided (used) by Operating Activities |
971,000 |
(56,000) |
||
|
|
|
||
Cash Flows From Investing Activities: |
|
|
||
Purchases of equipment and leasehold improvements |
(90,000) |
(180,000) |
||
|
|
|
||
Net Cash used in Investing Activities |
(90,000) |
(180,000) |
||
|
|
|
||
Cash Flows from Financing Activities: |
|
|
||
Net (payments) on line of credit |
- |
(1,600,000) |
||
Principal (payments) on term note |
- |
(125,000) |
||
Principal (payments) borrowing on TI Loan |
(200,000) |
1,967,000 |
||
Principal (payments) on mortgage |
(16,000) |
(16,000) |
||
Stock repurchases |
- |
(101,000) |
||
|
|
|
||
|
|
|
||
Net Cash (used) provided by Financing Activities |
(216,000) |
125,000 |
||
|
|
|
||
Net increase (decrease) in Cash and Cash Equivalents |
665,000 |
(111,000) |
||
Cash and Cash Equivalents, beginning of period |
1,125,000 |
517,000 |
||
|
|
|
||
Cash and Cash Equivalents, end of period |
$ |
1,790,000 |
$ |
406,000 |
|
|
|
||
Supplemental Information |
||||
Cash payments for interest |
$ |
105,000 |
$ |
117,000 |
|
|
|
||
Cash payments for income taxes |
$ |
6,000 |
$ |
- |
|
|
|
||
|
|
|
See notes to condensed consolidated financial statements.
5
|
PRO-DEX, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements of Pro-Dex, Inc. (we, us, our, Pro-Dex or the "Company") have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Regulation S-K. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. These financial statements should be read in conjunction with the audited financial statements presented in our Annual Report on Form 10-K for the fiscal year ended June 30, 2009. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. The results of operations for such interim periods are not necessarily indicative of the results that may be expected for the full year. For further information, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K for the fiscal year ended June 30, 2009.
NOTE 2. INVENTORIES
Inventories are stated at the lower of cost (the first-in, first-out method) or market and consist of the following:
|
|
|
|
|
|
December 31, 2009 |
June 30, 2009 |
||
|
(unaudited) |
(audited) |
||
Raw Materials |
$ |
1,219,000 |
$ |
1,290,000 |
Work in process |
919,000 |
867,000 |
||
Finished goods |
$ |
1,078,000 |
1,208,000 |
|
Total inventories |
$ |
3,216,000 |
$ |
3,365,000 |
NOTE 3. WARRANTY
The warranty reserve is based on historical costs of warranty repairs and expected future identifiable warranty expenses. As of December 31, 2009, within our accrued expenses, we carried a warranty reserve of $648,000 which was comprised of $54,000 for future warranty expenses related to products that are currently in the process of being repaired, $533,000 for future warranty expenses related to medical and aerospace products that are still in the field and $61,000 for our legacy dental and industrial products. Warranty expenses are reflected in the financial statements in cost of sales (COS). Adjustments to pre-existing warranties are due to assumption changes resulting from updating the cost to repair and warranty return rates to the current estimated cost and return rates. The total warranty expense reflected in the COS for the quarter ended December 31, 2009 was $179,000 and for the six-months ended December 31, 2009 was $366,000. The total warranty (benefit) reflected in the COS for the quarter ended December 31, 2008 was a benefit of ($42,000) and for the six-months ended December 31, 2008 was an expense of $159,000.
The warranty accrual and (benefit)/expenses for the three and six-months ended December 31, 2009 and 2008 are presented below:
6
|
|
Three months Ended December 31, |
|||
|
2009 |
2008 |
||
Beginning Balance |
$ |
569,000 |
$ |
878,000 |
Warranties issued during period |
$ |
211,000 |
$ |
247,000 |
Adjustments to pre-existing warranties |
|
|||
due to assumption changes |
$ |
(32,000) |
$ |
(289,000) |
Settlements (actual expenditures) |
$ |
(100,000) |
$ |
(151,000) |
Ending Balance |
$ |
648,000 |
$ |
685,000 |
|
Six months Ended December 31, |
|||
|
2009 |
2008 |
||
Beginning Balance |
$ |
518,000 |
$ |
861,000 |
Warranties issued during period |
$ |
380,000 |
$ |
416,000 |
Adjustments to pre-existing warranties |
|
|||
due to assumption changes |
$ |
(14,000) |
$ |
(257,000) |
Settlements (actual expenditures) |
$ |
(236,000) |
$ |
(335,000) |
Ending Balance |
$ |
648,000 |
$ |
685,000 |
NOTE 4. NET INCOME (LOSS) PER SHARE
The following table reconciles the weighted average shares outstanding for basic and diluted net income per share for the periods indicated.
|
|
|
|
|
|
|
Three Months Ended December 31, |
|
|||
|
2009 |
2008 |
|
||
Net Income |
$ |
580,000 |
$ |
81,000 |
|
Basic net income per common share: |
|
|
|
||
Weighted average number of common shares outstanding |
9,668,671 |
9,698,913 |
|
||
Basic net income per common share |
$ |
0.06 |
$ |
0.01 |
|
|
|
|
|
||
Diluted net income per share: |
|
|
|
||
Weighted average of common shares outstanding |
9,668,671 |
9,698,913 |
|
||
Effect of potentially dilutive securities (options) |
26,847 |
16,004 |
|
||
Weighted average number of common and shares - |
|
|
|
||
Diluted |
9,695,518 |
9,714,917 |
|
||
Diluted net income per common share |
$ |
0.06 |
$ |
0.01 |
|
7 |
|
Six Months Ended December 31, |
|
|||
|
2009 |
2008 |
|
||
Net income (loss) |
$ |
763,000 |
$ |
(37,000) |
|
Basic net income per common share: |
|
|
|
||
Weighted average number of common shares outstanding |
9,668,671 |
9,741,160 |
|
||
Basic net income (loss) per common share |
$ |
0.08 |
$ |
(0.00) |
|
|
|
|
|
||
Diluted net income per share: |
|
|
|
||
Weighted average of common shares outstanding |
9,668,671 |
9,741,160 |
|
||
Effect of potentially dilutive securities (options) |
17,660 |
- |
|
||
Weighted average number of common and shares - |
|
|
|
||
Diluted |
9,686,331 |
9,741,160 |
|
||
Diluted net income (loss) per common share |
$ |
0.08 |
$ |
(0.00) |
|
Potentially dilutive securities not included in the diluted loss per share calculation due to net losses from continuing operations and for options that have a strike price higher than the market price for our common stock (no intrinsic value) are as follows (unaudited):
|
|
|
|
|
Three Months Ended December 31, |
|
|
|
2009 |
2008 |
|
Options to purchase common shares |
833,000 |
1,045,000 |
|
Restricted Shares |
85,000 |
170,000 |
|
Warrants to purchase common shares |
- |
100,000 |
|
Total potentially dilutive securities excluded due to no intrinsic value |
918,000 |
1,315,000 |
|
|
|
|
|
|
Six Months Ended December 31, |
|
|
|
2009 |
2008 |
|
Options to purchase common shares |
- |
1,161,000 |
|
Restricted Shares |
- |
170,000 |
|
Warrants to purchase common shares |
- |
100,000 |
|
Total potentially dilutive securities excluded due to net loss |
- |
1,431,000 |
|
|
|
|
|
Options to purchase common shares |
833,000 |
1,045,000 |
|
Restricted Shares |
85,000 |
170,000 |
|
Warrants to purchase common shares |
- |
100,000 |
|
Total potentially dilutive securities excluded due to no intrinsic value |
918,000 |
1,315,000 |
|
|
|
|
|
NOTE 5. CREDIT FACILITIES
We have a credit facility with Wells Fargo and a mortgage with Union Bank.
Wells Fargo Credit Facility
As of December 31, 2009, the Wells Fargo credit facility had two components:
a revolving Credit Line Note (line of credit) of up to $1,000,000 in borrowing availability, and
a Five year Term Note (the TI Loan) with an initial balance of $2,000,000, of which $1,566,667 was outstanding as of December 31, 2009.
8 |
|
|
|
If borrowings under the line of credit exceed $500,000, the maximum amount of borrowing is limited to the lesser of $1,000,000 or 70% of the eligible accounts receivable plus 40% of the eligible inventory. Its terms require monthly interest payments at either (i) the prime rate of interest (3.25% at December 31, 2009) plus 1.50%, or (ii) three-month LIBOR (0.253% at December 31, 2009) plus 2.50%, at our discretion, based on outstanding borrowings. The line of credit expires on November 1, 2010. We are charged an unused credit line fee of 1.5% per annum payable quarterly on the average balance of the line of credit that is not used. There was no outstanding balance under the credit line as of December 31, 2009. Therefore, the total eligible additional borrowing capacity under the line of credit as of December 31, 2009 was $1,000,000.
The TI Loan had an initial balance of $2,000,000. The borrowings from this term commitment were used for construction of tenant improvements for our Irvine, California facility. Its terms require monthly principal and interest payments over the 60-month life of the loan, based on outstanding borrowings. The interest rate is fixed at 5.72% over the life of the loan. There was a $1,566,667 outstanding balance under the TI Loan as of December 31, 2009.
All assets of the Company except our Carson City land and building secure the outstanding borrowings under the Wells Fargo credit facility.
Union Bank Mortgage
In March 2006, we entered into a ten-year mortgage with Union Bank for $1,650,000. The principal balance of the mortgage bears interest at a fixed annual rate of 6.73%. Payments on the mortgage are $11,379 per month (based on a 25 year amortization), with the balance of $1,291,666 in principal due on April 1, 2016. The mortgage is secured by our Carson City land and building. There was $1,544,265 in principal outstanding under the mortgage as of December 31, 2009.
There are certain financial and non-financial covenants that the Company must meet to be in compliance with the terms of the Wells Fargo credit facility and mortgage with Union Bank. As of the quarter ended December 31, 2009, we were in compliance with the Wells Fargo and Union Bank covenants.
NOTE 6. INCOME TAXES
Deferred income taxes are provided on a liability method whereby deferred tax assets and liabilities are recognized for temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Significant management judgment is required in determining our provision for income taxes and the recoverability of our deferred tax assets. Such determination is based primarily on our historical taxable income, with some consideration given to our estimates of future taxable income by jurisdictions in which we operate and the period over which our deferred tax assets will be recoverable. Due to cumulative taxable losses during the prior three years, we recorded a $2,241,000 valuation allowance against our deferred tax assets in the year ended June 30, 2009.
As of December 31, 2009, the valuation allowance against our deferred tax assets is approximately $1,703,000. The change in valuation allowance is due primarily to the expected realization of the Company's deferred tax asset for the federal net operating loss carryover generated in the year ended June 30, 2009. Federal legislation enacted on November 6, 2009 provided for a five year carry back of certain Net Operating Losses (NOL), increasing the time period eligible to take the benefit of these losses from two years. The Company intends to carry back the NOL from the year ended June 30, 2009 to earlier permissible years under the new tax law.
As of December 31, 2009, pursuant to ASC 740 (formerly FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes"), we have accrued $55,000 of uncertain tax positions related to state income tax matters that would reduce the Companys income tax expense if recognized and would result in a corresponding decrease in the Companys effective tax rate.
9 |
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:
Balance at July 1, 2009 |
$ 54,000 |
Additions based on tax positions related to the current year |
0 |
Additions for tax positions of prior years |
1,000 |
Reductions for tax positions of prior years |
0 |
Settlements |
0 |
|
------------ |
Balance at December 31, 2009 |
$ 55,000 |
We recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense. As of December 31, 2009, we had approximately $14,000 in accrued interest and penalties which is included as a component of the $55,000 unrecognized tax benefit noted above. The liability for the payment of interest and penalties has increased by approximately $1,000 for the six months ended December 31, 2009.
Pro-Dex and its subsidiaries are subject to U.S. federal income tax, as well as income tax of multiple state tax jurisdictions. We are currently open to audit under the statute of limitations by the Internal Revenue Service for the years ended June 30, 2007 through June 30, 2009. Our state income tax returns are open to audit under the statute of limitations for the years ended June 30, 2005 through June 30, 2009. We do not anticipate a significant change to the total amount of unrecognized tax benefits within the next 12 months.
NOTE 7. SHARE-BASED COMPENSATION
Share-based compensation pre-tax expense pursuant to ASC 718 (formerly SFAS 123(R)) was $35,000 and $44,000 for the three months and was $71,000 and $87,000 for the six months ended December 31, 2009 and 2008, respectively, which were related to stock options and restricted stock grants. Share-based compensation expense reduced our results of operations as shown:
|
|
|
|
|
|
|
|
Three months ended December 31, |
|||
|
|
(unaudited) |
|||
|
|
2009 |
2008 |
||
Share-based compensation expense recognized: |
|
|
|||
|
General and administrative, options |
6,000 |
15,000 |
||
|
General and administrative, restricted stock |
29,000 |
29,000 |
||
Subtotal expense |
35,000 |
44,000 |
|||
|
Related deferred tax benefit |
- |
(12,000) |
||
Decrease in net income |
35,000 |
32,000 |
|||
|
|
|
|
||
Decrease in basic earnings per share |
$ |
0.00 |
$ |
0.00 |
|
Decrease in diluted earnings per share |
$ |
0.00 |
$ |
0.00 |
10 |
|
|
|
|
|
|
|
|
Six months ended December 31, |
|||
|
|
(unaudited) |
|||
|
|
2009 |
2008 |
||
Share-based compensation expense recognized: |
|
|
|||
|
General and administrative, options |
12,000 |
28,000 |
||
|
General and administrative, restricted stock |
59,000 |
59,000 |
||
Subtotal expense |
71,000 |
87,000 |
|||
|
Related deferred tax benefit |
- |
(24,000) |
||
Decrease in net income |
71,000 |
63,000 |
|||
|
|
|
|
||
Decrease in basic earnings per share |
$ |
0.01 |
$ |
0.01 |
|
Decrease in diluted earnings per share |
$ |
0.01 |
$ |
0.01 |
As of December 31, 2009, there was $38,000 of total unrecognized compensation cost related to 93,750 non-vested outstanding stock options with a per share weighted average value of $1.14. The unrecognized expense is anticipated to be recognized on a straight-line basis over a weighted average period of 0.7 years. The following is a summary of stock option activity in the six months ending December 31, 2009 and 2008 (unaudited):
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
||||
|
|
Weighted- Average |
|
|
Weighted- Average |
||
Options |
Shares |
Exercise Price |
|
Shares |
Exercise Price |
||
Outstanding at beginning of fiscal year (7/1) |
933,000 |
$ |
1.42 |
|
1,109,500 |
$ |
1.58 |
Granted |
36,000 |
0.55 |
|
66,000 |
0.70 |
||
Exercised |
- |
- |
|
- |
- |
||
Forfeited |
- |
- |
|
(15,000) |
1.92 |
||
Outstanding at end of period (12/31) |
969,000 |
$ |
1.39 |
|
1,160,500 |
$ |
1.50 |
|
|
|
|
|
|
||
Exercisable at end of period (12/31) |
875,250 |
$ |
1.41 |
|
980,750 |
$ |
1.61 |
|
|
|
|
|
|
||
Weighted-average fair value per |
|
|
|
|
|
||
Option granted during the period |
|
$ |
0.24 |
|
|
$ |
0.32 |
The following table summarizes information regarding options outstanding and options exercisable at December 31, 2009 (unaudited). The intrinsic value indicated on the table below is based on the stock price at December 31, 2009 of $0.51 per common share.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
|
Options Exercisable |
|||||||
|
|
Weighted- Average |
Weighted- Average |
Aggregate |
|
|
Weighted- Average |
Aggregate |
||||
Range of |
Number |
Remaining |
Exercise |
Intrinsic |
|
Number |
Exercise |
Intrinsic |
||||
Exercise Price |
Outstanding Contractual Life |
Price |
Value |
|
Outstanding |
Price |
Value |
|||||
$0.42 to $0.81 |
332,000 |
4.3 years |
$ |
0.65 |
$ |
8,320 |
|
291,500 |
$ |
0.66 |
$ |
7,330 |
$1.00 to $1.56 |
357,000 |
4.4 years |
1.33 |
$ |
- |
|
310,000 |
1.31 |
$ |
- |
||
$1.74 to $2.18 |
190,000 |
1.7 years |
2.07 |
$ |
- |
|
190,000 |
2.07 |
$ |
- |
||
$2.55 to $3.30 |
90,000 |
5.5 years |
2.89 |
$ |
- |
|
83,750 |
2.91 |
$ |
- |
||
Total |
969,000 |
3.9 years |
$ |
1.39 |
$ |
8,320 |
|
875,250 |
$ |
1.41 |
$ |
7,330 |
Restricted Stock
The following is a summary of restricted share activity in the six months ending December 31, 2009 and 2008 respectively (unaudited):
11 |
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
||||
|
|
Weighted-Average |
|
|
Weighted- Average |
||
Restricted shares |
Shares |
Exercise Price |
|
Shares |
Exercise Price |
||
Outstanding at beginning of fiscal year (7/1) |
85,000 |
$ |
1.38 |
|
170,000 |
$ |
1.38 |
Granted |
- |
- |
|
- |
- |
||
Issued |
- |
$ |
- |
|
- |
$ |
- |
Forfeited |
- |
- |
|
- |
- |
||
Outstanding at end of period (12/31) |
85,000 |
$ |
1.38 |
|
170,000 |
$ |
1.38 |
|
|
|
|
|
|
||
Exercisable at end of period (12/31) |
- |
$ |
- |
|
- |
$ |
- |
As of December 31, 2009, there was $19,550 of total unrecognized compensation cost related to 85,000 non-vested outstanding restricted shares with a per share weighted average value of $1.38. The unrecognized expense is anticipated to be recognized on a straight-line basis over a weighted average period of 0.2 years.
NOTE 8. MAJOR CUSTOMERS
We had two major customers (defined as a customer that represents greater than 10% of the Companys total revenues) in the six months ended December 31, 2009 and 2008.
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended December 31, |
|
||||||
|
|
(unaudited) |
|
||||||
|
2009 |
|
2008 |
||||||
|
Revenues |
Accts. Rec. |
|
Revenues |
Accts. Rec. |
||||
Customer 1 |
$ |
2,549,000 |
$ |
702,000 |
|
$ |
1,800,000 |
$ |
407,000 |
Customer 2 |
$ |
4,351,000 |
$ |
320,000 |
|
$ |
3,007,000 |
$ |
415,000 |
We have been notified by Customer 2 that they are in the process of developing, and plan to eventually manufacture their own surgical hand pieces which are functionally comparable to the two products currently provided by the Company. Pro-Dex has been the exclusive manufacturer of these products since they were developed.
The Customer has not provided firm transition dates or volumes due to the inherent uncertainty in the design, testing, and qualification process. The Customer advised that it expects to maintain its current level of purchases from us at least through August of 2010 for one product and at least through December of 2010 for the second product.
On December 4, 2009, the Customer placed a $1.5 million purchase order with the Company for delivery of the second product at historical monthly quantities through September, 2010. The Customer also stated that it expects to continue to buy some volume of these products from the Company beyond those dates as its initial success is not assured, certain markets may not adopt the Customer's design, and regulatory registration in certain markets is a lengthy process. Further, the Customer indicated that it will continue to rely on the Company for the repair of Company manufactured units in the field.
12 |
The design and production of these products is quite technologically challenging, as such devices are exposed to extremely harsh surgical and sterilization conditions. A different large customer of the Company pursued a similar course of action several years ago and ultimately canceled its in-sourcing project, continuing its purchases from Pro-Dex. The Customer currently pursuing this course has indicated a high commitment to proceeding cautiously. Accordingly, the actual occurrence of, and certainly the specific timing of any transition is very difficult to estimate.
The Company intends to find additional business and reduce its operating costs as necessary to minimize the impact of a potential revenue reduction. In the event that the Customer's future purchases are reduced beyond the additional business won and the cost savings realized, the Company is likely to experience a material and adverse impact on its business.
The Company has no commitment from the Customer that it will update the Company with the status of its product development efforts and the Customer has no obligation to do so. Accordingly, the Company is unable to know or predict the status of the Customer's initiative on an ongoing basis. The name of the Customer is protected by a confidentiality agreement.
NOTE 9. COMMITMENTS AND CONTINGENCIES
Our manufacture and distribution of certain products involves a risk of legal action, and, from time to time, we are named as defendants in lawsuits. It is not reasonably possible to estimate the awards or damages, or the range of awards or damages, if any, we might incur in connection with such litigation. Other than the case pending with the Orange County Water District discussed below, management is not aware of any material actual, pending or threatened litigation at this time.
On June 23, 2008, the Orange County Water District (OCWD) filed a complaint in the Superior Court of the State of California in the County of Orange concerning remediation of alleged ground water contamination in the Orange County Groundwater South Basin; Orange County Water District v. Sabic Innovative Plastics U.S. LLC, et al., Case No. 00078246. The South Basin underlies parts of Santa Ana, California and adjacent cities. The complaint identifies 17 named defendants, including Pro-Dex, and also designates 400 unnamed Doe defendants. The Company moved out of this Santa Ana site in April, 2008 and has no remaining operations there.
The complaint alleges that the defendants contaminated the South Basin with volatile organic chemicals (VOCs) and perchlorate through various activities at properties each defendant now controls or has controlled in the past. Through its lawsuit, the OCWD seeks compensatory relief for all its own remedial activities, and injunctive relief to compel the defendants to undertake remedial activities in general. The complaint does not, however, specify any remedial activities that the OCWD has undertaken to date or any remedial activities that it seeks any particular defendants to undertake. Moreover, from our investigation of OCWDs remedial activities to date, we have determined that the OCWD is in the early stages of its remedial investigation for the South Basin groundwater contamination.
As noted above, 16 other entities are named defendants in this case along with Pro-Dex. While some are small businesses, others are larger corporations or their subsidiaries. Further, as this case progresses, the OCWD is likely to add at least a few more named defendants to the case from the 400 Doe defendants it has designated in the current complaint. In the indeterminable event that we would be held liable in the case, OCWDs total recovery probably would be allocated among several defendants, each of which would pay only a proportionate share of that total recovery.
One of our past insurers has committed to pay most of our defense costs for the lawsuit, while reserving its rights as to whether it will cover any damages awarded against us, or any settlement payment to which Pro-Dex agrees to resolve the lawsuit, under past policies issued to us for a three-year period, March 31, 1983 to March 31, 1986. The policies of these years have occurrence payment limits of $500,000.
13 |
Overall, as the OCWD complaint remains vague, the OCWD is in an early stage of its remedial activities in the South Basin, the lawsuit is in the early stages of discovery, one of our insurers has committed to pay most defense costs and has reserved rights under one three-year set of policies and is continuing to consider extending coverage to us under other past policies, and any recovery the OCWD may gain through the lawsuit is likely to be allocated among several defendants. Therefore, our liabilities, as well as our costs of defending, monitoring and concluding our involvement in this case are uncertain, and those costs cannot now be estimated.
NOTE 10. FAIR VALUE MEASUREMENTS
Fair Value Measurements Effective July 1, 2008, the Company adopted ASC 820 (formerly Statement of Financial Accounting Standards No. 157, Fair Value Measurements) for financial assets and liabilities measured at fair value on a recurring basis. ASC 820 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. In addition to expanding the disclosures surrounding fair value measurements, ASC 820 indicates that fair value represents the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is determined based upon assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, ASC 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
Level 1 - Valuations based on unadjusted quoted prices in
active markets for identical assets or liabilities that the Company has the
ability to access.
Level 2 - Valuations
based on quoted prices in markets that are not active or for which all
significant inputs are observable, either directly or indirectly.
Level 3 - Valuations based on inputs that are unobservable and significant to the overall fair value measurement.
In many cases, a valuation technique used to measure fair value includes inputs from multiple levels of the fair value hierarchy described above. The lowest level of significant input determines the placement of the entire fair value measurement in the hierarchy.
The following valuation methodology was used for the Companys assets to measure fair value at December 31, 2009:
Cash and cash equivalents: The carrying value of cash and cash equivalents is considered to be representative of their fair values based on the short term nature of these instruments. As such these investments are classified within level 1 of the valuation hierarchy.
Although the methods above may produce a fair value calculation that may not be indicative of the net realizable value or reflective of future fair values, the Company believes its valuation methods are appropriate.
The use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date.
The following fair value hierarchy table presents information about the Companys assets measured at fair value on a recurring basis as of December 31, 2009 (unaudited):
|
|
|
|
|
|
|
|
|
Description |
Level 1 |
Level 2 |
Level 3 |
Total |
||||
|
|
|
|
|
||||
Cash and cash equivalents |
$ |
1,790,000 |
$ |
- |
$ |
- |
$ |
1,790,000 |
|
|
|
|
|
||||
Total |
$ |
1,790,000 |
$ |
- |
$ |
- |
$ |
1,790,000 |
14 |
NOTE 11. INTANGIBLE ASSET IMPAIRMENT
In accordance with Statement of Financial Accounting Standards (SFAS), ASC 360 (formerly SFAS No. 144), Accounting for the Impairment or Disposal for Long-Lived Assets long-lived assets and intangible assets with definite lives are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Impairment indicators include, among other conditions, cash flow deficits, historic or anticipated declines in revenue or operating profit and adverse legal or regulatory developments. If it is determined that such indicators are present and the review indicates that the assets will not be fully recoverable, based on undiscounted estimated cash flow over the remaining amortization periods, their carrying values are reduced to estimated fair market value. Estimated fair market value is determined primarily using the anticipated cash flow discounted at a rate commensurate with the risk involved. For the purposes of identifying and measuring impairment, long-lived assets are grouped with other assets and liabilities at the lowest level for which identifiable cash flow are largely independent of the cash flow of other assets and liabilities. Our standard annual impairment testing is done April 1 of each year.
We monitor current market conditions and review for potential triggering events quarterly to determine if there is a need for interim impairment testing. We determined that a triggering event for the Astromec and Micro Motors goodwill occurred in the past three months as a large current customer notified us they were developing a product that would take the place of one that we currently sell them and another customer chose not to enter into a production contract for a product we developed for them. We determined that a triggering event occurred with the patent intangible asset because no distribution partner or acquirer surfaced since the previous fiscal year end.
In determining if a triggering event has occurred, we consider not only expectations for growth in the entire US economy, but also expectations for regional growth specific to our sales markets and specific to our industry and product lines. While our operating units are influenced by changes in the general economic outlook of the United States, they are most heavily influenced by changes specific to the medical device industry. Furthermore, the magnitude of economic changes within the industry is viewed alongside the outlooks and forecasts specific to the reporting units to obtain a better sense of the likelihood that goodwill may be impaired. Declines within the industrys outlook are reflected in the units revenue projections.
We identify two reporting units for purposes of our annual goodwill impairment testing arising from our acquisitions of Micro Motors and Astromec. In accordance with ASC 350 (formerly SFAS No. 142), goodwill is not amortized and is assessed annually for impairment (as of April 1) or whenever events or changes in circumstances indicate that the carrying value of such assets may not be recoverable. Our Carson City reporting unit corresponds to the operations resulting from the Astromec acquisition, while our Irvine reporting unit corresponds to the operations resulting from the Micro Motors acquisition. Our intangible asset is related to the interosseous patents associated with the Intraflow acquisition.
Goodwill and Intangible assets are tested for impairment using a discounted cash flow analysis. The discounted cash flow analysis relies upon estimates of the entitys future revenue and expenses to ultimately project the future cash flows resulting from the business activity of each entity. The projected future cash flows are discounted to present value at an appropriate discount rate. An appropriate discount rate is reached by calculating the weighted average cost of capital WACC, which is determined by the assumptions underlying the Capital Asset Pricing Model CAPM and is considered to reflect the view of Market Participants, as required under ASC 825 (formerly SFAS 157). The inputs used in calculating the WACC are described below.
15 |
The assumed capital structure is based upon the Companys actual capital structure and debt to equity ratio at the time of analysis.
The cost of debt is based on the Companys actual contracted rates.
The cost of equity is equal to the risk free rate represented by the 10 year Treasury note, plus the Companys historical correlation to market movement beta times the historical equity risk premium, plus an additional small stock premium.
In valuing the Companys patents, an additional risk premium is added to reflect the increased risk inherent in intangible assets.
Also in valuing the patents, an expected value calculation was performed that weighted the values of different scenarios based on their expected probability of occurrence.
We performed separate calculations to determine the sensitivity of our intangible asset impairment conclusions to increases in the assumed discount rates. In the case of Astromec, the goodwill impairment test is not failed until the discount rate is increased to over 27 percent. In the case of Micro Motors, the goodwill impairment test is not failed until the discount rate is increased to over 23 percent.
The material assumptions relied upon in the discounted cash flow analysis used to value the Companys Intraflow patents are shown below.
The patent was valued as an ongoing product line without any additional distribution partner or Market Participant value.
There was no value determined for the patent from the perspective of Market Participants, which are believed to possess sales and marketing expertise in the dental and medical device field, as there were no market participants likely.
The material assumptions relied upon in the discounted cash flow analysis used to value the goodwill held in the Carson City reporting unit are shown below.
As the ultimate timing, outcome and effect of the customers decision is unknown, three scenarios were valued representing a range of possibilities. The resulting values were then weighted based on managements estimates of probability of occurrence to derive a single estimated value.
Goodwill resulting from the Companys acquisition of Astromec is tested for impairment under its Carson City motor manufacturing operations.
Motor sales of existing products are assumed to decline as products age, but are more than replaced by revenue growth from new products and increased intercompany sales for medical hand piece products.
The existing fixed cost structure of the motor manufacturing operations will be better absorbed by the higher forecasted volume of production, resulting in increased profit margins.
In addition to the value of the goodwill held in the Carson City reporting unit as if it stands alone, an additional analysis is performed to estimate a value to Pro-Dex of having an in-house motor manufacturer for the medical device product line. This captive capability enables development speed and focus, which produces revenue in other operating units.
The value of the Carson City manufacturing operation is added to the value of the additional capability provided to Pro-Dex for the total value of the goodwill.
16 |
The material assumptions relied upon in the discounted cash flow analysis used to value the goodwill held in the Micro Motors reporting unit are shown below.
Goodwill resulting from the Companys acquisition of Micro Motors is tested for impairment under its Irvine reporting unit, which houses the operations resulting from the base technology acquired from Micro Motors.
As the ultimate timing, outcome and effect of the customers decision is unknown, three scenarios were valued representing a range of possibilities. The resulting values were then weighted based on managements estimates of probability of occurrence to derive a single estimated value.
Sales to existing customers are assumed to decline, but are more than replaced by revenue growth from new customers.
Given the companys lack of a direct dental distribution channel, in fiscal year 2009 third quarter, it stopped actively promoting the product that is based on the intangible asset resulting from the purchase of certain assets from IntraVantage, Inc. in October 2005. Any substantial future value therefore stems from the possibility that a company with a direct dental distribution channel (a Market Participant) might be interested in access to the technology through product purchases, licenses, acquisition, joint venture, or other means. Given the current economic environment, the general lack of investment in new products, the limited number of Market Participants to whom this technology relates, the time and expense necessary to consummate a transaction, and other factors considered by management, there is also a significant possibility that no distribution partner will be found, resulting in effectively no value of the asset. Given this change in circumstance, in accordance with ASC 360 (formerly Statement of Financial Accounting Standards No. 144) Accounting for the Impairment or Disposal of Long-Lived Assets, management tested the carrying amount of the intangible asset for recoverability as of March 31, 2009. The result of managements analysis (based on several scenarios with varying probabilities of occurring) was that the assets value was impaired and, accordingly a charge of $997,000 was taken in the fiscal 2009 third quarter. As market conditions have not improved and no distribution partner has been found as of December 31, 2009, management concluded that the assets value was further impaired and, accordingly a charge for the remaining value of $140,000 was taken in the fiscal 2010 second quarter. Management remains committed to optimizing the value of this technology for our shareholders, and will continue to pursue any opportunity to accomplish that end.
Carrying Value |
||||
|
6/30/2009 |
Amortization |
Impairment |
12/31/2009 |
Intangibles - Patents |
$ 147,000 |
$ (7,000) |
$ (140,000) |
$ - |
For the Astromec reporting units impairment testing there was an assumption of decreased external sales growth to current customers compared to 2009 and year to date 2010, which was more than offset by an increased sales growth rate of motors for new customers and internal (Pro-Dex) use. In addition to the value of the reporting unit as an internal supplier and stand alone business, the unit has additional strategic value by enabling Pro-Dex to gain additional customers under other reporting units that is considered in the valuation. It should be noted that the unit passes its goodwill impairment test without the inclusion of this additional enablement value. The computed reporting unit value exceeds the carrying value of the unit by more than 13 percent as a standalone business and 72 percent with the enabled value.
For the Micro Motors reporting units impairment test modeling, there was an assumption of decreased sales of current products to current customers more than offset by sales of a recently introduced product as well as by new customer sales of a new product line introduced last quarter. The computed reporting unit value exceeds the carrying value of the unit by more than 32 percent.
NOTE 12. SUBSEQUENT EVENTS
We have evaluated events or transactions that occurred after the balance sheet date of December 31, 2009 through February 4, 2010, which is the date the financial statements were issued.
17 |
On January 11, 2010, the NASDAQ Staff notified us that our common stock was subject to delisting for failing to comply with the minimum bid price requirement. In accordance with the Listing Rules, we have requested an oral hearing before a NASDAQ Listing Qualification Panel (Panel), which automatically stays the delisting of our common stock pending the issuance of the Panels decision after the hearing. Under the Listing Rules, the Panel may, in its discretion, determine to continue the listing of our common stock for a maximum of 180 calendar days from the date of the Staffs notification to us, which would be through July 9, 2010. However, there can be no assurances that the Panel will do so or that our efforts to maintain the listing of our common stock on NASDAQ will be successful.
On January 22, 2010 we issued a press release and 8K announcing that one of our customers has elected to not bring to market a product developed by Pro-Dex under a Development Agreement with such customer and, instead, will pay a $250,000 fee pursuant to its agreement with Pro-Dex. The customer has indicated they intend to make the payment in February, 2010 which we will recognize as revenue in its fiscal 3rd quarter.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
COMPANY OVERVIEW
The following discussion and analysis provides information that our management believes is relevant to an assessment and understanding of the results of operations and financial condition of Pro-Dex, Inc. (Company, Pro-Dex, we, our or us) for each of the three and six month periods ended December 31, 2009 and 2008, respectively. This discussion should be read in conjunction with the Consolidated Financial Statements and the Notes thereto included elsewhere in this report. This report contains certain forward-looking statements and information. The cautionary statements included herein should be read as being applicable to all related forward-looking statements wherever they may appear. Our actual future results could differ materially from those discussed herein. Our critical accounting policies relate to revenue recognition, inventory valuation for slow moving items, impairment of goodwill and intangibles, warranty reserves, and recoverability of deferred income taxes.
Except for the historical information contained herein, the matters discussed in this report, including, but not limited to, discussions of our product development plans, business strategies and market factors influencing our results, are forward-looking statements that involve certain risks and uncertainties. Actual results may differ from those anticipated by us as a result of various factors, both foreseen and unforeseen, including, but not limited to, our ability to continue to develop new products and increase systems sales in markets characterized by rapid technological evolution, consolidation within our target marketplace and among our competitors, and competition from larger, better capitalized competitors. Many other economic, competitive, governmental and technological factors could impact our ability to achieve our goals. You are urged to review the risks, uncertainties and other cautionary language described in this report, as well as in our other public disclosures and reports filed with the Securities and Exchange Commission (SEC) from time to time, including, but not limited to, the risks, uncertainties and other cautionary language discussed in our Annual Report on Form 10-K for our fiscal year ended June 30, 2009.
With operations in Irvine, California, Beaverton, Oregon and Carson City, Nevada, we provide power and control products used in medical, aerospace, military, research and industrial applications. Experience in multi-axis motion control, fractional horsepower motors and rotary drive systems allows us to develop products that require high precision in harsh environments.
Our products are found in hospitals, dental offices, medical engineering labs, commercial and military aircraft, scientific research facilities and high-tech manufacturing operations around the world. The names of Micro Motors, Oregon Micro Systems, and Astromec are used for marketing purposes as brand names.
18 |
Our principal headquarters are located at 2361 McGaw Avenue, Irvine, California 92614 and our phone number is 949-769-3200. Our Internet address is www.pro-dex.com . Our annual reports on Form 10-K quarterly reports on Form 10-Q, current reports on Form 8-K, amendments to those reports and other SEC filings, are available free of charge through our website as soon as reasonably practicable after such reports are electronically filed with, or furnished to, the SEC. In addition, our Code of Ethics and other corporate governance documents may be found on our website at the Internet address set forth above. Our filings with the SEC may also be read and copied at the SECs Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. You may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC maintains an Internet site that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC at www.sec.gov and company specific information at www.sec.gov /edgar/searchedgar/companysearch.html.
Critical Accounting Estimates and Judgments
Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (GAAP). The preparation of our financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses and related disclosures. We base our estimates on historical experience and various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The significant accounting policies that are believed to be the most critical to fully understanding and evaluating our reported financial results include revenue recognition, warranty reserve, inventory valuations for slow moving items, impairment of goodwill, and the recovery of deferred income tax assets.
Revenue Recognition
Revenue on product sales is recognized upon shipment to the customer based on its terms of FOB shipping point, where the risk of loss and title transfer to the customer. We record sales in accordance with SEC Staff Accounting Bulletin No. 104, Revenue Recognition. Under these guidelines, revenue is recognized when all of the following exist: persuasive evidence that a sale arrangement exists, delivery of the product has occurred, the price is fixed or determinable, and payment is reasonably assured. We sell some of our products with a warranty that provides for repairs or replacement of any defective parts for a period after the sale. At the time of the sale, the Company accrues an estimate of the cost of providing the warranty based on prior experience, but does not accrue an allowance for sales returns. The Company recognizes revenue under research and development agreements as certain deliverables are met as specified in each development contract.
There have been minimal returns for credit, so no reserve for product returns has been established.
Inventory
We determine our inventory value at the lower of cost (first-in, first-out method) or market value. We determine a reduced market value of our inventory based on the aging of inventory on hand. We define aging of inventory as inventory that exceeds an estimated 12 months of usage and exceeds orders on hand.
Accounts Receivable
We determine the reserve for our accounts receivable by examining the aging of the receivables. We define aging of receivables as time passed since the sale was completed, revenue was recognized and the receivable was established. If the receivable is aged over 90 days old, or has a known collection risk, it is reserved from 10% of its value up to 100%. The actual amount reserved may vary depending on account credit and collection history.
19 |
Goodwill
In accordance with Statement of Financial Accounting Standards (SFAS), ASC 360 (formerly SFAS No. 144), Accounting for the Impairment or Disposal for Long-Lived Assets long-lived assets and intangible assets with definite lives are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Impairment indicators include, among other conditions, cash flow deficits, historic or anticipated declines in revenue or operating profit and adverse legal or regulatory developments. If it is determined that such indicators are present and the review indicates that the assets will not be fully recoverable, based on undiscounted estimated cash flow over the remaining amortization periods, their carrying values are reduced to estimated fair market value. Estimated fair market value is determined primarily using the anticipated cash flow discounted at a rate commensurate with the risk involved. For the purposes of identifying and measuring impairment, long-lived assets are grouped with other assets and liabilities at the lowest level for which identifiable cash flow are largely independent of the cash flow of other assets and liabilities. Our standard annual impairment testing is done April 1 of each year.
We monitor current market conditions and review for potential triggering events quarterly to determine if there is a need for interim impairment testing. We determined that a triggering event for the Astromec and Micro Motors goodwill occurred in the past three months as a large current customer notified us they were developing a product that would take the place of one that we currently sell them and another customer chose not to enter into a production contract for a product we developed for them. We also determined that a triggering event occurred with the patent intangible asset because no distribution partner or acquirer surfaced since the previous fiscal year end.
In determining if a triggering event has occurred, we consider not only expectations for growth in the entire US economy, but also expectations for regional growth specific to our sales markets and specific to our industry and product lines. While our operating units are influenced by changes in the general economic outlook of the United States, they are most heavily influenced by changes specific to the medical device industry. Furthermore, the magnitude of economic changes within the industry is viewed alongside the outlooks and forecasts specific to the reporting units to obtain a better sense of the likelihood that goodwill may be impaired. Declines within the industrys outlook are reflected in the units revenue projections.
We identify two reporting units for purposes of our annual goodwill impairment testing arising from its acquisitions of Micro Motors and Astromec. In accordance with ASC 350 (formerly SFAS No. 142), goodwill is not amortized and is assessed annually for impairment (as of April 1) or whenever events or changes in circumstances indicate that the carrying value of such assets may not be recoverable. Our Carson City reporting unit corresponds to the operations resulting from the Astromec acquisition, while our Irvine reporting unit corresponds to the operations resulting from the Micro Motors acquisition. Our intangible asset is related to the interosseous patents associated with the Intraflow acquisition.
Goodwill and Intangible assets are tested for impairment using a discounted cash flow analysis. The discounted cash flow analysis relies upon estimates of the entitys future revenue and expenses to ultimately project the future cash flows resulting from the business activity of each entity. The projected future cash flows are discounted to present value at an appropriate discount rate. An appropriate discount rate is reached by calculating the weighted average cost of capital WACC, which is determined by the assumptions underlying the Capital Asset Pricing Model CAPM and is considered to reflect the view of Market Participants, as required under ASC 825 (formerly SFAS 157). The inputs used in calculating the WACC are described below.
20 |
The assumed capital structure is based upon the Companys actual capital structure and debt to equity ratio at the time of analysis.
The cost of debt is based on the Companys actual contracted rates.
The cost of equity is equal to the risk free rate represented by the 10 year Treasury note, plus the Companys historical correlation to market movement beta times the historical equity risk premium, plus an additional small stock premium.
In valuing the Companys patents, an additional risk premium is added to reflect the increased risk inherent in intangible assets.
Also in valuing the patents, an expected value calculation was performed that weighted the values of different scenarios based on their expected probability of occurrence.
We performed separate calculations to determine the sensitivity of our intangible asset impairment conclusions to increases in the assumed discount rates. In the case of Astromec, the goodwill impairment test is not failed until the discount rate is increased to over 27 percent. In the case of Micro Motors, the goodwill impairment test is not failed until the discount rate is increased to over 23 percent.
The material assumptions relied upon in the discounted cash flow analysis used to value the Companys Intraflow patents are shown below.
The patent was valued as an ongoing product line without any additional distribution partner or Market Participant value.
There was no value determined for the patent from the perspective of Market Participants, which are believed to possess sales and marketing expertise in the dental and medical device field, as there were no market participants likely.
The material assumptions relied upon in the discounted cash flow analysis used to value the goodwill held in the Carson City reporting unit are shown below.
As the ultimate timing, outcome and effect of the customers decision is unknown, three scenarios were valued representing a range of possibilities. The resulting values were then weighted based on managements estimates of probability of occurrence to derive a single estimated value.
Goodwill resulting from the Companys acquisition of Astromec is tested for impairment under its Carson City motor manufacturing operations.
Motor sales of existing products are assumed to decline as products age, but are more than replaced by revenue growth from new products and increased intercompany sales for medical hand piece products.
The existing fixed cost structure of the motor manufacturing operations will be better absorbed by the higher forecasted volume of production, resulting in increased profit margins.
In addition to the value of the goodwill held in the Carson City reporting unit as if it stands alone, an additional analysis is performed to estimate a value to Pro-Dex of having an in-house motor manufacturer for the medical device product line. This captive capability enables development speed and focus, which produces revenue in other operating units.
The value of the Carson City manufacturing operation is added to the value of the additional capability provided to Pro-Dex for the total value of the goodwill.
21 |
The material assumptions relied upon in the discounted cash flow analysis used to value the goodwill held in the Micro Motors reporting unit are shown below.
Goodwill resulting from the Companys acquisition of Micro Motors is tested for impairment under its Irvine reporting unit, which houses the operations resulting from the base technology acquired from Micro Motors.
As the ultimate timing, outcome and effect of the customers decision is unknown, three scenarios were valued representing a range of possibilities. The resulting values were then weighted based on managements estimates of probability of occurrence to derive a single estimated value.
Sales to existing customers are assumed to decline, but are more than replaced by revenue growth from new customers.
Given the companys lack of a direct dental distribution channel, in fiscal year 2009 third quarter, it stopped actively promoting the product that is based on the intangible asset resulting from the purchase of certain assets from IntraVantage, Inc. in October 2005. Any substantial future value therefore stems from the possibility that a company with a direct dental distribution channel (a Market Participant) might be interested in access to the technology through product purchases, licenses, acquisition, joint venture, or other means. Given the current economic environment, the general lack of investment in new products, the limited number of Market Participants to whom this technology relates, the time and expense necessary to consummate a transaction, and other factors considered by management, there is also a significant possibility that no distribution partner will be found, resulting in effectively no value of the asset. Given this change in circumstance, in accordance with ASC 360 (formerly Statement of Financial Accounting Standards No. 144 Accounting for the Impairment or Disposal of Long-Lived Assets, management tested the carrying amount of the intangible asset for recoverability as of March 31, 2009. The result of managements analysis (based on several scenarios with varying probabilities of occurring) was that the assets value was impaired and, accordingly a charge of $997,000 was taken in the fiscal 2009 third quarter. As market conditions have not improved and no distribution partner has been found as of December 31, 2009, management concluded that the assets value was further impaired and, accordingly a charge for the remaining value of $140,000 was taken in the fiscal 2010 second quarter. Management remains committed to optimizing the value of this technology for our shareholders, and will continue to pursue any opportunity to accomplish that end.
Carrying Value |
||||
|
6/30/2009 |
Amortization |
Impairment |
12/31/2009 |
Intangibles - Patents |
$ 147,000 |
$ (7,000) |
$ (140,000) |
$ - |
For the Astromec reporting units impairment testing there was an assumption of decreased external sales growth to current customers compared to 2009 and year to date 2010, which was more than offset by an increased sales growth rate of motors for new customers and internal (Pro-Dex) use. In addition to the value of the reporting unit as an internal supplier and stand alone business, the unit has additional strategic value by enabling Pro-Dex to gain additional customers under other reporting units that is considered in the valuation. It should be noted that the unit passes its goodwill impairment test without the inclusion of this additional enablement value. The computed reporting unit value exceeds the carrying value of the unit by more than 13 percent as a standalone business and 72 percent with the enabled value.
For the Micro Motors reporting units impairment testing, there was an assumption of decreased sales of current products to current customers more than offset by sales of a recently introduced product as well as by new customer sales of a new product line introduced last quarter. The computed reporting unit value exceeds the carrying value of the unit by more than 32 percent.
Warranties
The warranty accrual is determined by reviewing the return rates and warranty repair costs for warranty eligible products. We accrue an amount of expected repair cost based on these factors projected for the future applicable warranty period. If actual return rates or repair costs differ from our estimates, actual results could vary from the projected accrual. The repair return rates and cost assumptions are reviewed quarterly.
22 |
Property, Plant, Equipment & Leasehold Improvements, Net
Property, plant and equipment is recorded at cost and consists of the following:
|
|
|
|
|
|
12/31/2009 |
6/30/2009 |
||
|
Unaudited |
Audited |
||
Land |
$ |
757,000 |
$ |
757,000 |
Building |
$ |
1,470,000 |
$ |
1,470,000 |
Leasehold Improvements |
$ |
2,284,000 |
$ |
2,283,000 |
Equipment |
$ |
6,709,000 |
$ |
6,620,000 |
Total |
$ |
11,220,000 |
$ |
11,130,000 |
Accumulated Depreciation |
$ |
(5,514,000) |
$ |
(5,149,000) |
Total property, pland & equipment, net |
$ |
5,706,000 |
$ |
5,981,000 |
Depreciation is provided using the straight-line method over the estimated useful lives of the assets as follows: building - 39 years, equipment - 3 to10 years; and leasehold improvements are depreciated over the shorter of the term of the lease or their estimated useful lives.
Stock-Based Compensation
We are subject to ASC 718 (formerly Statement of Financial Accounting Standards (SFAS) No. 123 (R) Accounting for Stock-Based Compensation as revised December 2004.) This standard establishes the accounting standards for equity compensation, and applies to us in the recognition of the cost of stock options awarded based on the grant-date fair value of those awards.
Income Taxes
As part of the process of preparing our consolidated financial statements, we are required to estimate our income taxes in each of the jurisdictions in which we operate. This process involves estimating the actual current tax liabilities together with assessing temporary differences resulting from differing treatment of items for tax and accounting purposes. These differences result in deferred tax assets and liabilities, which are included within the consolidated balance sheet. The most significant tax assets are future deductions from the amortization of intangibles over the next ten years, inventory reserves and net operating loss carry forwards. Tax assets also result from net operating losses and research and development tax credits. We must then assess the likelihood that the deferred tax assets will be recovered from future taxable income and, to the extent we believe that recovery is not likely, a valuation allowance must be established. To the extent we establish a valuation allowance or increase or decrease this allowance in a period, the impact will be included in the tax provision in the statement of operations.
Significant management judgment is required in determining our provision for income taxes and the recoverability of our deferred tax asset. Such determination is based primarily on our historical taxable income, with some consideration given to our estimates of future taxable income by jurisdictions in which we operate and the period over which our deferred tax assets will be recoverable. We carry a valuation allowance against our deferred tax assets and changes in this allowance are reflected through income tax expense.
23 |
Description of Business
The majority of our revenue is derived from designing, developing and manufacturing rotary drive systems for the medical device and dental industries, motion control software and hardware for industrial and scientific applications and fractional horsepower DC motors for aerospace, medical and military applications. A large part of our revenue has been driven by developing and selling numerous types of private label rotary drive systems for use in dental, cranial, spinal, arthroscopic and orthopedic surgery. Other revenue sources include designing and manufacturing miniature pneumatic motors, fractional horsepower DC motors and motion control systems for industrial applications in the automotive and aerospace industries.
The Companys revenue is derived from five main customer types. The proportion of total sales to each customer type and sales by location are noted in the tables below (unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months Ended December 31, |
|
Six months Ended December 31, |
||||||||||
Sales by customer type ($'000) |
2009 |
2008 |
|
2009 |
2008 |
||||||||
Dental |
$ |
446 |
8% |
$ |
577 |
11% |
|
$ |
1,018 |
9% |
$ |
1,308 |
12% |
Medical |
3,313 |
58% |
2,684 |
51% |
|
6,775 |
60% |
5,357 |
49% |
||||
Industrial |
667 |
12% |
865 |
17% |
|
1,141 |
10% |
1,811 |
17% |
||||
Aerospace |
826 |
15% |
659 |
13% |
|
1,446 |
13% |
1,422 |
13% |
||||
Government and other |
444 |
8% |
452 |
9% |
|
949 |
8% |
995 |
9% |
||||
Total Sales |
$ |
5,696 |
100% |
$ |
5,237 |
100% |
|
$ |
11,329 |
100% |
$ |
10,893 |
100% |
The majority of the Irvine-based sales include medical products that utilize proprietary designs developed by us under exclusive design and supply agreements. Our dental products are primarily sold to original equipment manufacturers and dental product distributors. In Beaverton, we design and manufacture embedded multi-axis motion controllers used to regulate the motion of servo and stepper motors, predominantly for the factory automation, scientific research, and medical analysis equipment industries. Our Carson City products include high reliability fractional horsepower DC motors designed for harsh environments, primarily for the aerospace and medical markets.
We hold the following three independently verified certifications: ISO 9001:2000, ISO 13485 revised 1998, and Medical Device Directive 93\42\EEC Annex II company.
At the present time, we are generally able to fill orders within 60 days. At December 31, 2009, we had a backlog, including orders for delivery beyond 60 days, of $11.8 million compared with a backlog of $12.1 million at December 31, 2008 and $9.9 million at June 30, 2009. We expect to ship most of our backlog in fiscal year 2010 and the remainder in fiscal year 2011 and 2012. The increased backlog compared to June 2009 is related to multiple orders totaling $4.5 million placed by our two largest customers during the quarter ended December 31, 2009. We experience some seasonal fluctuations in our new order bookings as increases in our fiscal second quarter orders correspond to new calendar year advance orders from our major customers. We may experience variability in our new order bookings due to the timing of major new product launches. However, we do not typically experience seasonal fluctuations in our shipments and revenues.
RESULTS OF OPERATIONS
For the Three-Month periods ended December 31, 2009 and 2008
The following table sets forth the periods indicated and the percentage of net revenues represented by each item in our Consolidated Statements of Operations.
24 |
|
|
|
|
|
|
|
(In Thousands) |
Three Months Ended December 31, |
|||||
|
2009 |
2008 |
||||
Net sales: |
$ |
5,696 |
100% |
$ |
5,237 |
100% |
Cost of sales |
3,696 |
65% |
3,305 |
63% |
||
Gross Profit |
2,000 |
35% |
1,932 |
37% |
||
|
|
|
|
|
||
Selling, general and administrative expenses |
1,152 |
20% |
1,162 |
22% |
||
Impairment of intangible asset |
140 |
2% |
- |
0% |
||
Research and development costs |
576 |
10% |
677 |
13% |
||
Income from Operations |
132 |
2% |
93 |
2% |
||
|
|
|
|
|
||
Net interest and other expense |
(51) |
-1% |
(52) |
-1% |
||
|
|
|
|
|
||
Benefit for income taxes |
(499) |
-9% |
(40) |
-1% |
||
Net income |
$ |
580 |
10% |
$ |
81 |
2% |
Net Sales. Consolidated sales increased $459,000 from $5,237,000 for the quarter ended December 31, 2008 to $5,696,000 for the quarter ended December 31, 2009. The increase was primarily due to the delivery of a single newly developed product to a major medical customer during the second quarter of fiscal year 2009. This sales increase was offset by a reduction in dental sales and a decrease in industrial motion control sales from the quarter ended December 31, 2008 as that industry has been severely negatively impacted by the current economic climate.
Although selective price increases and decreases were implemented in response to market conditions, the majority of the sales changes for each product line are due primarily to changes in sales volume, not the effect of price changes.
Gross Profit and Gross Profit Percentage of Sales. Our consolidated gross profit for the quarter ended December 31, 2009 increased $68,000 or 4% over the same quarter in the previous year due to the higher sales volume. Gross profit as a percentage of sales was 2% lower at 35% for the quarter ended December 31, 2009 compared to 37% for the quarter ended December 31, 2008. Gross profit margins were reduced from the same quarter in the previous year due to an increased warranty expense ($221,000) as compared to the previous year. The reduction in warranty expense during the quarter ended December 31, 2008 was attributed to a cumulative adjustment related to systemic lower per unit-repair costs and a reduced expected return rate. Gross profit and gross profit as a percentage of sales were as follows (unaudited):
|
|
|
|
|
|
|
Three Months Ended December 31, |
|
|||
|
2009 |
2008 |
Increase |
||
Gross Profit |
$ |
2,000,000 |
$ |
1,932,000 |
4% |
Gross Profit Percentage of Sales |
35% |
37% |
|
Selling, General and Administrative Costs (S, G&A). Consolidated S, G&A expenses increased to $1,292,000 for the quarter ended December 31, 2009 from $1,162,000 for the quarter ended December 31, 2008. The increase in total G & A costs was due to the impairment determination of the patent related intangible ($140,000). The impairment loss is more fully described in Note 11 of the condensed consolidated financial statements accompanying this report. The increase due to the impairment charge was offset by $10,000 lower labor costs as a $32,000 increase in G&A labor expenses was balanced by a $22,000 increase in selling labor cost. As a percentage of sales, S, G&A expenses increased to 23% of sales from 22% of sales for the quarter ended December 31, 2009 and 2008 respectively with the impairment accounting for 3% of sales in the quarter ended December 31, 2009. S, G&A costs were as follows (unaudited):
25 |
|
|
|
|
|
|
|
Three Months Ended December 31, |
Increase |
|||
|
2009 |
2008 |
(Decrease) |
||
Selling |
$ |
353,000 |
$ |
329,000 |
7% |
Impairment of intangible asset |
$ |
140,000 |
$ |
- |
N/A |
General and administrative |
$ |
799,000 |
$ |
833,000 |
-4% |
Total S, G&A |
$ |
1,292,000 |
$ |
1,162,000 |
11% |
Selling, General & Administrative Percentage of Sales |
23% |
22% |
|
Research and Development (R&D) Costs. Research and development cost decreased $101,000 to $576,000 for the quarter ended December 31, 2009 from $677,000 for the quarter ended December 31, 2008, a decrease of 15%. The decrease was due to approximately $68,000 in decreased labor costs for medical and small motor product development, improvement and validation. In addition, new development related supplies were reduced by $36,000. Company-funded research and development costs were as follows (unaudited):
|
|
|
|
|
|
|
Three Months Ended December 31, |
||||
|
2009 |
2008 |
Decrease |
||
Research and Development costs |
$ |
576,000 |
$ |
677,000 |
-15% |
R & D Percentage of Sales |
10% |
13% |
|
Operating Profit and Operating Profit Percentage of Sales. Our resulting consolidated operating profit for the quarter ended December 31, 2009 increased to $132,000 compared to $93,000 for the same quarter in the previous year. Operating profit as a percentage of sales remained flat at 2% for the quarter ended December 31, 2009 compared to 2% for the quarter ended December 31, 2008. Operating profit and margin were as follows (unaudited):
Three Months Ended December 31, |
Increase |
||||
|
2009 |
2008 |
|||
Operating Profit |
$ |
132,000 |
$ |
93,000 |
42% |
Operating Profit Percentage of Sales |
2% |
2% |
|
Royalties and Other Income. We received $2,000 in royalty income in the three months ended December 31, 2009, compared to $8,000 in the same period during the prior year. We had no Other Income in either period.
Net Interest Expense. Net interest expense for the quarter ended December 31, 2009 was $53,000 compared to $60,000 in the quarter ended December 31, 2008 due to lower debt levels.
Income Tax (Benefit). Our estimated effective combined federal and state tax rate on income from operations for the quarter ended December 31, 2009 resulted in a benefit of 616% to earnings before tax compared to a 98% benefit to earnings before tax for the quarter ended December 31, 2008. The difference in the 2009 rate is due primarily to the realization of a portion of the Company's deferred tax asset for the federal net operating loss carryovers generated in the year ended June 30, 2009. Federal legislation enacted on November 6, 2009 provided for a five year carry back of certain NOLs. The Company intends to carry back the NOL from the year ended June 30, 2009 to earlier permissible years under the new tax law. The benefit to earnings related to the 2008 rate was due to the use of state tax credits and a $70,000 retroactive reinstatement of the federal research and development credits.
Net Income. Our net income for the three months ended December 31, 2009 was $580,000 or $0.06 per share on a basic and diluted basis, as compared to net income of $81,000 or $0.01 per share on a basic and diluted basis for the three months ended December 31, 2008.
26 |
For the Six-Month periods ended December 31, 2009 and 2008
The following table sets forth the periods indicated and the percentage of net revenues represented by each item in our Consolidated Statements of Operations.
|
|
|
|
|
|
|
(In Thousands) |
Six Months Ended December 31, |
|||||
|
2009 |
2008 |
||||
Net sales: |
$ |
11,329 |
100% |
$ |
10,893 |
100% |
Cost of sales |
7,455 |
66% |
7,206 |
66% |
||
Gross Profit |
3,874 |
34% |
3,687 |
34% |
||
|
|
|
|
|
||
Selling, general and administrative expenses |
2,168 |
19% |
2,354 |
22% |
||
Impairment of intangible asset |
140 |
1% |
- |
0% |
||
Research and development costs |
1,197 |
11% |
1,396 |
13% |
||
Income (Loss) from Operations |
369 |
3% |
(63) |
-1% |
||
|
|
|
|
|
||
Net interest and other expense |
(101) |
-1% |
(112) |
-1% |
||
|
|
|
|
|
||
Benefit for income taxes |
(495) |
-4% |
(138) |
-1% |
||
Net Income (loss) |
$ |
763 |
7% |
$ |
(37) |
0% |
Net Sales. Consolidated net sales increased $436,000 from $10,893,000 for the six months ended December 31, 2008 to $11,329,000 for the six months ended December 31, 2009. The increase was primarily due to the delivery of a single newly developed product to a major medical customer during the second quarter of fiscal year 2009. This sales increase was offset by a reduction in dental sales and a substantial decrease in industrial motion control sales as that industry has been severely negatively impacted by the current economic climate.
Although selective price increases and decreases were implemented in response to market conditions, the majority of the sales changes for each product line are due primarily to changes in sales volume, not the effect of price changes.
Gross Profit and Gross Profit Percentage of Sales. Our consolidated gross profit for the six months ended December 31, 2009 increased $187,000 or 5% over the same period in the previous year due to higher sales volume. Gross profit as a percentage of sales was 34% for the six months ended December 31, 2009, the same percentage as for the same period ended December 31, 2008. Gross profit and gross profit as a percentage of sales were as follows (unaudited):
|
|
|
|
|
|
|
Six Months Ended December 31, |
|
|||
|
2009 |
2008 |
Increase |
||
Gross Profit |
$ |
3,874,000 |
$ |
3,687,000 |
5% |
Gross Profit Percentage of Sales |
34% |
34% |
|
27 |
Selling, General and Administrative Costs (S, G&A). Consolidated S, G&A expenses decreased to $2,307,000 for the six months ended December 31, 2009 from $2,354,000 for the six months ended December 31, 2008. S, G&A costs were lower in the first six months of 2009 compared to the first six months of 2008 due to $64,000 in lower consulting expense related to Sarbanes-Oxley compliance activities, $44,000 in reduced tax and auditing fees, and offset by net $97,000 of increased patent amortization cost ($43,000 in reduced periodic amortization due to lower asset value less $140,000 in asset impairment). The impairment loss is more fully described in Note 11 of the condensed consolidated financial statements accompanying this report. As a percentage of sales, S, G&A expenses decreased to 20% of sales from 22% of sales for the six months ended December 31, 2009 and 2008, respectively with the impairment accounting for 1% of sales for the six months ending December 31, 2009 . S, G&A costs were as follows (unaudited):
|
Six Months Ended December 31, |
|
|||
|
2009 |
2008 |
Decrease |
||
Selling |
$ |
641,000 |
$ |
673,000 |
-5% |
Impairment of intangible asset |
$ |
140,000 |
$ |
- |
N/A |
General and administrative |
$ |
1,526,000 |
$ |
1,681,000 |
-9% |
Total S, G&A |
$ |
2,307,000 |
$ |
2,354,000 |
-2% |
Selling, General & Administrative Percentage of Sales |
20% |
22% |
|
Research and Development (R&D) Costs. Research and development expenses decreased $199,000 to $1,197,000 for the six months ended December 31, 2009 from $1,396,000 for the six months ended December 31, 2008, a decrease of 14%. The decrease was primarily due to $181,000 in decreased labor costs at and a $21,000 reduction in development related supplies. Research and development costs were as follows (unaudited):
|
|
|
|
|
|
|
Six Months Ended December 31, |
|
|||
|
2009 |
2008 |
Decrease |
||
Research and Development costs |
$ |
1,197,000 |
$ |
1,396,000 |
-14% |
R & D Percentage of Sales |
11% |
13% |
|
Operating Profit (loss) and Operating Profit (loss) Percentage of Sales. Our consolidated operating profit for the six months ended December 31, 2009 was $369,000 compared to an operating loss of $63,000 for the same period in the previous year. The increase in operating profit was due to the higher sales and company-wide cost saving measures resulting mainly from lower labor and corporate support costs previously mentioned. Operating profit as a percentage of sales was 3% operating profit for the six months ended December 31, 2009 compared to an operating loss of (1%) for the six months ended December 31, 2008. Operating profit and margin were as follows (unaudited):
|
Six Months Ended December 31, |
|
|||
|
2009 |
2008 |
Increase |
||
Operating Profit (loss) |
$ |
369,000 |
$ |
(63,000) |
N/A |
Operating Profit Percentage of Sales |
3% |
-1% |
|
Royalties and Other Income. We received $3,000 in royalty payments in the six months ended December 31, 2009, compared to $9,000 in royalty payments in the six months ended December 31, 2008. We had no Other Income in either period.
Net Interest Income/Expense. Net interest expense for the six months ending December 31, 2009 was $104,000 compared to net interest expense of $121,000 in the six months ended December 31, 2008, due to lower debt balances.
Income Tax (Benefit) Provision. Our estimated effective combined federal and state tax rate on income from operations for the six months ended December 31, 2009 resulted in a benefit to earnings before tax of 185% compared to a benefit of 79% to earnings before tax for the six months ended December 31, 2008. The difference in the 2009 rate is due primarily to the realization of a portion of the Company's deferred tax asset for the federal net operating loss carryover generated in the year ended June 30, 2009. Federal legislation enacted on November 6, 2009 provided for a five year carry back of certain NOLs. The Company intends to carry back the NOL from the year ended June 30, 2009 to earlier permissible years under the new tax law. The benefit to earnings related to the 2008 rate was due to the use of state tax credits and a $70,000 retroactive reinstatement of the federal research and development credits.
28
Net Income/Loss. Our net income for the six months ended December 31, 2009 was $763,000 or $0.08 per share, as compared to a loss of $37,000 or $0.00 per share on a basic and diluted basis for the six months ended December 31, 2008.
Liquidity and Capital Resources
The following table presents selected financial information as of the end of the second quarter of fiscal 2009 and 2008, respectively, as well as of the year ended June 30, 2009:
|
|
|
|
|
|
|
|
As of December 31, |
As of |
||||
|
2009 |
2008 |
June 30, 2009 |
|||
Cash and cash equivalents |
$ |
1,790,000 |
$ |
406,000 |
$ |
1,124,000 |
Working Capital¹ |
$ |
5,624,000 |
$ |
6,275,000 |
$ |
4,548,000 |
Credit Line outstanding balance |
$ |
0 |
$ |
400,000 |
$ |
0 |
Net Debt³ |
$ |
1,322,000 |
$ |
3,852,000 |
$ |
2,204,000 |
Tangible book value/common share² |
$ |
0.86 |
$ |
0.94 |
$ |
0.76 |
Number of days of sales outstanding (DSO) in |
|
|
|
|||
accounts receivable at end of quarter4 |
37 |
47 |
41 |
1 Working Capital = Ending Current Assets less Ending Current Liabilities.
2 Tangible book value/common share = (Total shareholders equity Net intangible asset (patents) - Goodwill) / (basic outstanding shares).
3 Net Debt = Total Ending Long Term plus Current Portion of Debt plus Credit Line less Cash
4 DSO = Ending Net Accounts Receivable balance / (Previous Quarter Sales / 91).
Our working capital at December 31, 2009 decreased to $5.6 million compared to $6.3 million at December 31, 2008 and was $1.1 million higher than the $4.5 million at June 30, 2009. Cash flow provided by operations was $971,000 during the six months ended December 31, 2009 compared to cash flow used in operations of $56,000 during the six months ended December 31, 2008. Fiscal year 2010 cash increased mainly because of increased net income combined with decreases in trade accounts receivable and inventory offset by an increase in income taxes receivable.
During the quarter ended December 31, 2009 one of our largest customers (the Customer) informed us that it is in the process of developing, and plans to eventually manufacture its own surgical hand pieces which are functionally comparable to the two products currently provided by the Company. Aggregate sales of these two products to this Customer during the 12-month period ending November 30, 2009 were $7.5 million, representing 35% of the Companys revenues during the same period. Pro-Dex has been the exclusive manufacturer of these products since they were developed. The Customers 5-year commitment to exclusivity with the Company expired on January 6, 2010.
The Customer has not provided firm transition dates or volumes due to the inherent uncertainty in the design, testing, and qualification process. The Customer advised that it expects to maintain its current level of purchases at least through August of 2010 for one product (which represents 45% of its total purchases from the Company during the 12-month period ended November 30, 2009), and at least through December of 2010 for the second product (which represents 43% of its total purchases from the Company during the 12-month period ended November 30, 2009).
29 |
On December 4, 2009, the Customer placed a $1.5 million purchase order with the Company for delivery of the second product at historical monthly quantities through September, 2010. The Customer also stated that it expects to continue to buy some volume of these products from the Company beyond those dates as its initial success is not assured, certain markets may not adopt the Customer's design, and regulatory registration in certain markets is a lengthy process. Further, the Customer indicated that it will continue to rely on the Company for the repair of Company manufactured units in the field. Such repairs represented 12% (approximately $914,000) of its total purchases for the 12-month period ended November 30, 2009.
The design and production of these products is technologically challenging, as such devices are exposed to extremely harsh surgical and sterilization conditions. A different large customer of the Company pursued a similar course of action several years ago and ultimately canceled its in-sourcing project, continuing its purchases from Pro-Dex. The Customer currently pursuing this course has indicated a high commitment to proceeding cautiously. Accordingly, the actual occurrence of, and certainly the specific timing of any transition is very difficult to estimate.
If the customer ultimately significantly reduces its purchases from Pro-Dex, the reduced cash flows from this customer could be offset by cost reductions as well as increases in purchases from new and existing customers.
We have a credit facility with Wells Fargo and a mortgage with Union
Bank.
Wells Fargo Credit Facility
As of December 31, 2009, the Wells Fargo credit facility had two components:
a revolving Credit Line Note (line of credit) of up to $1,000,000 in borrowing availability, and
a Five year Term Note (the TI Loan) with an initial balance of $2,000,000, of which $1,566,667 was outstanding as of December 31, 2009.
If borrowings under the line of credit exceed $500,000, the maximum amount of borrowing is limited to the lesser of $1,000,000 or 70% of the eligible accounts receivable plus 40% of the eligible inventory. Its terms require monthly interest payments at either (i) the prime rate of interest (3.25% at December 31, 2009) plus 1.50%, or (ii) three month LIBOR (0.253% at December 31, 2009) plus 2.50%, at our discretion, based on outstanding borrowings. The line of credit expires on November 1, 2010. We are charged an unused credit line fee of 1.5% per annum payable quarterly on the average balance of the line of credit that is not used. There was no outstanding balance under the credit line as of December 31, 2009. Therefore, the total eligible additional borrowing capacity under the line of credit as of December 31, 2009 was $1,000,000.
The TI Loan had an initial balance of $2,000,000. The borrowings from this term commitment were used for construction of tenant improvements for our Irvine, California facility. Its terms require monthly principal and interest payments over the 60-month life of the loan, based on outstanding borrowings. The interest rate is fixed at 5.72% over the life of the loan. There was a $1,566,667 outstanding balance under the TI Loan as of December 31, 2009.
All assets of the Company except our Carson City land and building secure the outstanding borrowings under the Wells Fargo credit facility.
Union Bank Mortgage
In March 2006, we entered into a ten-year mortgage with Union Bank for $1,650,000. The principal balance of the mortgage bears interest at a fixed annual rate of 6.73%. Payments on the mortgage are $11,379 per month (based on a 25 year amortization), with the balance of $1,291,666 in principal due on April 1, 2016. The mortgage is secured by our Carson City land and building. There was $1,544,265 in principal outstanding under the mortgage as of December 31, 2009.
30 |
There are certain financial and non-financial covenants that the Company must meet to be in compliance with the terms of the Wells Fargo credit facility and mortgage with Union Bank. As of the quarter ended December 31, 2009, we were in compliance with the Wells Fargo and Union Bank covenants.
At December 31, 2009, we had cash and cash equivalents of $1,790,000. We believe that our cash and cash equivalents on hand, together with cash flows from operations, if any, and amounts available under the credit facilities will be sufficient to meet our working capital and capital expenditure requirements for this and the next year.
In September 2002, our Board of Directors authorized the repurchase on the open market of up to 500,000 shares of our outstanding common stock at a share price no greater than $1.25, subject to compliance with applicable laws and regulations. There is no requirement that we repurchase all or any portion of such shares. The maximum total value of the repurchase is not to exceed $500,000. Since the initiation of the buyback program in 2002 through December 31, 2009, we have repurchased 295,395 shares for $177,213 at an average price of $0.60 per share. Our Board suspended the buyback authorization in May 2009 and has not set a reinitiation date for the purchase of our shares pursuant to this program.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable.
Item 4T. Controls and Procedures
The Chief Executive Officer and Chief Financial Officer (the principal executive officer and principal financial officer, respectively) conducted an evaluation of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (Exchange Act)). Based on that evaluation for the quarter ended December 31, 2009, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is accumulated, recorded, processed, summarized and reported to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, and to allow timely decisions regarding whether or not disclosure is required.
During the quarter ended December 31, 2009, there were no changes in our internal controls over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
PART II
OTHER INFORMATION
Item 1. Legal Proceedings
On June 23, 2008, the Orange County Water District (OCWD) filed a complaint in the Superior Court of the State of California in the County of Orange concerning remediation of alleged ground water contamination in the Orange County Groundwater South Basin; Orange County Water District v. Sabic Innovative Plastics U.S. LLC, et al., Case No. 00078246. The South Basin underlies parts of Santa Ana, California and adjacent cities. The complaint identifies 17 named defendants, including Pro-Dex, and also designates 400 unnamed Doe defendants. We moved out of this Santa Ana site in April, 2008 and have no remaining operations there.
31 |
The complaint alleges that the defendants contaminated the South Basin with volatile organic chemicals (VOCs) and perchlorate through various activities at properties each defendant now controls or has controlled in the past. Through its lawsuit, the OCWD seeks compensatory relief for all its own remedial activities, and injunctive relief to compel the defendants to undertake remedial activities in general. The complaint does not, however, specify any remedial activities that the OCWD has undertaken to date or any remedial activities that it seeks any particular defendants to undertake. Moreover, from our investigation of OCWDs remedial activities to date, we have determined that the OCWD is in the early stages of its remedial investigation for the South Basin groundwater contamination.
As noted above, 16 other entities are named defendants in this case along with Pro-Dex. While some are small businesses, others are larger corporations or their subsidiaries. Further, as this case progresses, the OCWD is likely to add at least a few more named defendants to the case from the 400 Doe defendants it has designated in the current complaint. In the indeterminable event that we would be held liable in the case, OCWDs total recovery probably would be allocated among several defendants, each of which would pay only a proportionate share of that total recovery.
One of our past insurers has committed to pay most of our defense costs for the lawsuit, while reserving its rights as to whether it will cover any damages awarded against us, or any settlement payment to which Pro-Dex agrees to resolve the lawsuit, under past policies issued to us for a three-year period, March 31, 1983 to March 31, 1986. The policies of these years have occurrence payment limits of $500,000.
Overall, the OCWD complaint remains vague, the OCWD is in an early stage of its remedial activities in the South Basin, the lawsuit is in the early stages of discovery, one of our insurers has committed to pay most defense costs and has reserved rights under one three-year set of policies and is continuing to consider extending coverage to us under other past policies, and any recovery the OCWD may gain through the lawsuit is likely to be allocated among several defendants. Therefore, our liabilities, as well as our costs of defending, monitoring and concluding our involvement in this case are uncertain, and those costs cannot now be estimated.
Item 1A. Risk Factors.
Except as noted below, there have been no material changes to the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for our fiscal year ended June 30, 2009. In addition to the information below and the other information set forth in this report, you should carefully consider the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K, which could materially affect our business, financial condition and future results. The risks described in this report and in our Annual Report on Form 10-K are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition or operating results.
32 |
Our common stock could be delisted from NASDAQ, which could have a material adverse effect on the price of our common stock.
We have previously disclosed that our common stock would be subject to delisting from the NASDAQ Capital Market after January 7, 2010 if our common stock did not meet the $1.00 minimum bid price requirement set forth in NASDAQs Listing Rule 5550(a)(2) by that date. On January 11, 2010, the NASDAQ Staff notified us that our common stock was subject to delisting for failing to comply with the minimum bid price requirement. In accordance with the Listing Rules, we have requested an oral hearing before a NASDAQ Listing Qualification Panel (Panel), which automatically stays the delisting of our common stock pending the issuance of the Panels decision after the hearing. Under the Listing Rules, the Panel may, in its discretion, determine to continue the listing of our common stock for a maximum of 180 calendar days from the date of the Staffs notification to us, which would be through July 9, 2010. However, there can be no assurances that the Panel will do so or that our efforts to maintain the listing of our common stock on NASDAQ will be successful.
If our common stock is delisted from the NASDAQ Capital Market, then the market liquidity for our common stock would likely be negatively affected, which would likely have a material adverse effect on the price of our common stock.
A substantial portion of our revenue is derived from a small number of customers such that if we were to lose one, it could have a material and adverse effect on our business, financial condition and results of operations.
We have few significant customers that contribute a significant portion of our revenue. Our loss of one or more of such customers could severely impact us, including a material adverse effect on our business, financial condition, cash flows, revenue and results of operations.
During the quarter ended December 31, 2009 one of our largest customers (the Customer) informed us that it is in the process of developing, and plans to eventually manufacture its own surgical hand pieces which are functionally comparable to the two products currently provided by us. Aggregate sales of these two products to this Customer during the 12-month period ending November 30, 2009 were $7.5 million, representing 35% of our revenues during the same period. We have been the exclusive manufacturer of these products since they were developed. The Customers 5-year commitment to exclusivity with us expired on January 6, 2010. The Customer has not provided firm transition dates or volumes due to the inherent uncertainty in the design, testing, and qualification process associated with the products. As a result, the actual occurrence and specific timing of any transition is very difficult to estimate. If the Customer were to manufacture the two products in-house, it would have a material adverse effect on our business, financial condition, cash flows, revenue and results of operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Submissions of Matters to a Vote of Securities Holders.
On December 4, 2009, we held our 2009 Annual Meeting of Shareholders. At the meeting our shareholders (i) Elected George Isaac, Michael Berthelot, William Healey, David Holder and Mark Murphy as directors; (ii) approved the authority for the Board of Directors to effect a reverse stock split of all outstanding shares of our common stock at any time between January 1, 2010 and December 31, 2010, if and when deemed by the Board to be in the best interests of the Company and our shareholders; and (iii) ratified the appointment of Moss Adams, LLP as the Company's independent auditors for the fiscal year ending June 30, 2010.
The proposal to elect the directors received the following votes.
Mr. Isaac: For 6,894,816; and Withhold 177,623;
Mr. Berthelot: For 6,741,595; and Withhold 330,844;
Mr. Healey: For 6,850,642; and Withhold 221,797;
Mr. Holder: For 6,848,942; and Withhold 223,497;
Mr. Murphy: For 6,778,555; and Withhold 294,188.
The proposal to authorize the Board of Directors to effect a reverse stock split received the following votes: For 6,571,555; Against 499,784, and Abstain 1,100.
The proposal to ratify the appointment of Moss Adams, LLP received the following votes: For 6,881,674; Against 70,295; and Abstain 119,469.
Item 5. Other Information.
None.
Item 6. Exhibits.
Exhibits:
31.1 |
Certifications of Chief Executive Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
||
31.2 |
Certifications of Chief Financial Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
||
32 |
Certification of the Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
In accordance with the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: February 4, 2010
PRO-DEX INC. |
Date: February 4, 2010
PRO-DEX INC. |
By: / s / Mark Murphy |
By: / s / Jeffrey J. Ritchey |
|
|
Mark Murphy |
Jeffrey J. Ritchey |
Chief Executive Officer |
Secretary and Chief Financial Officer (Principal Financial and Accounting Officer) |
End of Filing
34