Delaware
|
22-1896032
|
||
(State
or Other Jurisdiction
|
(I.R.S.
Employer
|
||
of
Incorporation or organization)
|
Identification
Number)
|
Large
accelerated filer o
|
Accelerated
filer o
|
|
Non-accelerated
filer o (Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
ADM
TRONICS UNLIMITED, INC.
|
||||
INDEX
|
||||
Page
Number
|
||||
PART
I. FINANCIAL INFORMATION
|
||||
Item
1.
|
Consolidated
Financial Statements:
|
|||
Condensed
Consolidated Balance Sheets – June 30, 2009 (unaudited) and March 31,
2009
|
3
|
|||
Condensed
Consolidated Statements of Operations - For the three months ended June
30, 2009 and 2008 (unaudited)
|
4
|
|||
Condensed
Consolidated Statements of Cash Flows - For the three months ended June
30, 2009 and 2008 (unaudited)
|
5
|
|||
Notes
to Condensed Consolidated Financial Statements (unaudited)
|
6
|
|||
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
12
|
||
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
15
|
||
ITEM
4.
|
CONTROLS
AND PROCEDURES
|
15
|
||
PART
II. OTHER INFORMATION
|
||||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
16
|
||
ITEM
1A.
|
RISK
FACTORS
|
16
|
||
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
16
|
||
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
16
|
||
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
16
|
||
ITEM
5.
|
OTHER
INFORMATION
|
16
|
||
ITEM
6.
|
EXHIBITS
|
16
|
June
30, 2009
|
March
31, 2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 1,049,098 | $ | 1,155,786 | ||||
Accounts
receivable, net of allowance for doubtful accounts of $2,500 and $2,500,
respectively
|
159,072 | 105,134 | ||||||
Due
from affiliates
|
33,368 | 6,977 | ||||||
Inventories
|
332,370 | 302,810 | ||||||
Prepaid
expenses and other current assets
|
23,338 | 23,412 | ||||||
Restricted
cash
|
227,142 | 226,580 | ||||||
Total
current assets
|
1,824,388 | 1,820,699 | ||||||
Property
and equipment, net of accumulated depreciation of $31,334 and $28,082,
respectively
|
56,715 | 59,968 | ||||||
Inventory
- long term portion
|
43,798 | 43,798 | ||||||
Investment
in Ivivi - at Fair Market Value
|
— | 715,000 | ||||||
Secured
convertible note
|
10,000 | — | ||||||
Advances
to related parties
|
48,070 | 47,999 | ||||||
Intangible
assets, net of accumulated amortization of $91,776 and $80,055,
respectively
|
182,483 | 194,204 | ||||||
Other
assets
|
18,763 | 18,763 | ||||||
Total
assets
|
$ | 2,184,217 | $ | 2,900,431 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 191,199 | $ | 116,137 | ||||
Note
payable – bank
|
193,000 | 197,000 | ||||||
Accrued
expenses and other current liabilities
|
41,436 | 38,970 | ||||||
Customer
deposits – Ivivi
|
101,673 | 101,025 | ||||||
Due
to affiliates
|
4,250 | — | ||||||
Total
current liabilities
|
531,558 | 453,132 | ||||||
Stockholders’
equity:
|
||||||||
Preferred
stock, $.01 par value; 5,000,000 shares authorized, no shares issued and
outstanding
|
||||||||
Common
stock, $.0005 par value; 150,000,000 shares authorized, 53,939,537 shares
issued and outstanding at June 30, 2009 and March 31, 2009
|
26,970 | 26,970 | ||||||
Additional
paid-in capital
|
32,153,597 | 32,153,597 | ||||||
Accumulated
deficit
|
(30,527,908 | ) | (29,733,268 | ) | ||||
Total
stockholders’ equity
|
1,652,659 | 2,447,299 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 2,184,217 | $ | 2,900,431 |
2009
|
2008
|
|||||||
Revenues
|
$
|
335,925 |
$
|
600,941 | ||||
Costs
and expenses:
|
||||||||
Cost
of sales
|
168,248 | 399,210 | ||||||
Research
and development
|
5,108 | — | ||||||
Selling,
general and administrative
|
244,048 | 288,668 | ||||||
Total
operating expenses
|
417,404 | 687,878 | ||||||
Operating
loss
|
(81,479 | ) | (86,937 | ) | ||||
Interest
income, net
|
1,839 | 15,334 | ||||||
Change
in fair value of investment in Ivivi
|
(715,000 | ) | (5,297,500 | ) | ||||
Income
tax benefit
|
— | (2,147,576 | ) | |||||
Net
loss
|
($ | 794,640 | ) | ($ | 3,221,527 | ) | ||
Net
loss per share, basic and diluted
|
($ | 0.01 | ) | ($ | 0.06 | ) | ||
Weighted
average shares outstanding, basic and diluted
|
53,939,537 | 53,939,537 |
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
Loss
|
($ | 794,640 | ) | ($ | 3,221,527 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
14,974 | 1,510 | ||||||
Net
change in fair market value on investment in Ivivi
|
715,000 | 5,297,500 | ||||||
Deferred
tax benefit
|
— | (2,147,576 | ) | |||||
Changes
in operating assets and liabilities:
|
||||||||
(Increase)
decrease in:
|
||||||||
Inventory
|
(29,560 | ) | 48,170 | |||||
Accounts
receivable
|
(53,938 | ) | 40,334 | |||||
Prepaid
expenses
|
(5,126 | ) | 61,414 | |||||
Due
from affiliate
|
(26,391 | ) | (10,235 | ) | ||||
Increase
(decrease) in:
|
||||||||
Accounts
payable and accrued expenses
|
82,728 | (141,923 | ) | |||||
Due
to affiliate
|
4,250 | — | ||||||
Customer
deposits - Ivivi
|
648 | (87,035 | ) | |||||
Net
cash used in operating activities
|
(92,055 | ) | (159,368 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Advances
to related party
|
(71 | ) | — | |||||
Payment
made for secured convertible note
|
(10,000 | ) | — | |||||
Deposit
- restricted cash
|
(562 | ) | — | |||||
Proceeds
on sales of property and equipment
|
— | 8,795 | ||||||
Net
cash used in investing activities
|
(10,633 | ) | 8,795 | |||||
Cash
flows from financing activities:
|
||||||||
Repayments
on note payable - Bank
|
(4,000 | ) | — | |||||
Net
cash used in financing activities
|
(4,000 | ) | — | |||||
Net
decrease in cash
|
(106,688 | ) | (150,573 | ) | ||||
Cash
at beginning of period
|
1,155,786 | 2,072,325 | ||||||
Cash
at end of period
|
$ | 1,049,098 |
$
|
1,921,752 | ||||
Cash
paid for:
|
||||||||
Interest
|
$ | 1,950 | — | |||||
Income
taxes
|
$ | 3,991 | — | |||||
Non cash
disclosure:
|
||||||||
The
Company financed insurance premiums during the period.
|
||||||||
Increase
in prepaid insurance and accounts payable
|
$ | 5,200 | — |
Current
|
Long
Term
|
Total
|
||||||||||
Raw
materials
|
$ | 261,493 | $ | 33,109 | $ | 294,602 | ||||||
Finished
goods
|
70,877 | 10,689 | 81,566 | |||||||||
$ | 332,370 | $ | 43,798 | $ | 376,168 |
Current
|
Long
Term
|
Total
|
||||||||||
Raw
materials
|
$ | 232,851 | $ | 33,109 | $ | 265,960 | ||||||
Finished
goods
|
69,959 | 10,689 | 80,648 | |||||||||
$ | 302,810 | $ | 43,798 | $ | 346,608 |
Level
1
|
Unadjusted
quoted prices in active markets that are accessible at the measurement
date for identical, unrestricted assets or liabilities.
|
Level
2
|
Quoted
prices in markets that are not active; or other inputs that are
observable, either directly or indirectly, for substantially the full term
of the asset or liability.
|
Level
3
|
Prices
or valuation techniques that require inputs that are both significant to
the fair value measurement and
unobservable.
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||
Investment
in Ivivi
|
$ | 617,500 | $ | — | $ | — |
Level
1
|
Level
2
|
Level
3
|
Total
|
||||||||||||||
Investment
in Ivivi
|
$ | 617,500 | $ | (617,500 | ) | $ | — | $ | 0 |
Intangible
assets are being amortized using the straight line method over periods
ranging from 3-15 years with a weighted average remaining life of
approximately 5.5 years.
|
June
30, 2009
|
March
31, 2009
|
||||||||||||||||||||||||
Cost
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
Cost
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
||||||||||||||||||||
Patents
& Trademarks
|
$ | 61,768 | $ | (56,561 | ) | $ | 5,207 | $ | 61,768 | $ | (56,142 | ) | $ | 5,626 | |||||||||||
Non-Compete
Agreement
|
50,000 | (11,905 | ) | 38,095 | 50,000 | (4,167 | ) | 45,833 | |||||||||||||||||
Controller
Design
|
100,000 | (5,951 | ) | 94,049 | 100,000 | (8,332 | ) | 91,668 | |||||||||||||||||
Customer
List
|
62,491 | (17,359 | ) | 45,132 | 62,491 | (11,414 | ) | 51,077 | |||||||||||||||||
$ | 274,259 | $ | (91,776 | ) | $ | 182,483 | $ | 274,259 | $ | (80,055 | ) | $ | 194,204 | ||||||||||||
Amortization
expense was $11,721 and $704 for the three months ended June 30, 2009 and
2008, respectively. Estimated aggregate future amortization expense
related to intangible assets is as follows:
|
|||||||||||||||||||||||||
2010
|
32,005
|
||||||||||||||||||||||||
2011
|
43,417
|
||||||||||||||||||||||||
2012
|
31,726
|
||||||||||||||||||||||||
2013
|
21,967
|
||||||||||||||||||||||||
2014
|
21,873
|
||||||||||||||||||||||||
Thereafter
|
31,495
|
||||||||||||||||||||||||
182,483
|
Chemical
|
Electronics
|
Total
|
|||||||||||
Three
months ended June 30, 2009
|
|||||||||||||
Revenues
from external customers
|
$ | 247,814 | $ | 88,111 | $ | 335,925 | |||||||
Segment
operating loss
|
$ | (5,416 | ) | $ | (76,063 | ) | $ | (81,479 | ) | ||||
Three
months ended June 30, 2008
|
|||||||||||||
Revenues
from external customers
|
$ | 240,264 | $ | 360,677 | $ | 600,941 | |||||||
Segment
operating loss
|
$ | (57,934 | ) | $ | (29,003 | ) | $ | (86,937 | ) | ||||
Total
assets at June 30, 2009
|
$ | 1,398,800 | $ | 785,417 | $ | 2,184,217 | |||||||
Total
assets at March 31, 2009
|
$ | 1,459,121 | $ | 1,441,310 | $ | 2,900,431 |
●
|
we
will provide Ivivi with engineering services, including quality control
and quality assurance services along with regulatory compliance services
warehouse fulfillment services and network administration services
including hardware and software services;
|
|
●
|
we
will be paid at the rate of $26,000 per month by Ivivi for these services;
and the four full time engineers and three part time engineers currently
employed by Ivivi will be terminated.
|
|
●
|
the
services agreement may be cancelled by either party upon sixty days
notice.
|
2010
|
2009
|
|||||||
Balance,
beginning of period
|
$ | (104,320 | ) | $ | (241,828 | ) | ||
Advances
from Ivivi
|
— | (91,045 | ) | |||||
Ivivi
purchases from ADM
|
40,127 | 324,614 | ||||||
Administrative
Charges from Ivivi
|
(4,250 | ) | (607 | ) | ||||
Overhead
Charges to Ivivi
|
10,855 | 31,422 | ||||||
Payments
from Ivivi
|
(18,263 | ) | (167,721 | ) | ||||
Payments
to Ivivi
|
3,296 | |||||||
Due
(to) Ivivi, end of period
|
$ | (72,555 | ) | $ | (145,165 | ) |
By:
|
/s/
Andre’ DiMino
|
||
Andre’
DiMino, Chief Executive
|
|||
Officer
and Chief Financial Officer
|
|||
Dated:
Northvale, New Jersey
|
|||
August
19, 2009
|