x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
DELAWARE |
66-0439440 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
100 Columbia, Suite 100, Aliso Viejo, California |
92656-4114 | |
(Address of principal executive offices) |
(Zip Code) |
Page No. | ||||
Item 1. |
Financial Statements: |
|||
3 | ||||
4 | ||||
5 | ||||
6 | ||||
7 | ||||
Item 2. |
11 | |||
PART II. OTHER INFORMATION |
||||
Item 1. |
16 | |||
Item 2. |
16 | |||
Item 3. |
16 | |||
Item 4. |
16 | |||
Item 5. |
16 | |||
Item 6. |
16 | |||
17 |
June 30, 2002 |
December 31, 2001 |
||||||
(Unaudited) |
|||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
1,631,785 |
$ |
1,928,731 |
| ||
Short-term investments held to maturity |
|
4,623,167 |
|
4,570,420 |
| ||
Accounts receivable, less allowance for doubtful accounts of $797,084 and $804,646 at June 30, 2002 and December 31,
2001, respectively |
|
3,869,472 |
|
4,013,781 |
| ||
Inventories, less allowance for inventory obsolescence of $624,417 and $540,417 at June 30, 2002 and December 31, 2001,
respectively |
|
5,812,217 |
|
6,296,069 |
| ||
Deferred tax assets |
|
2,160,695 |
|
2,160,695 |
| ||
Prepaid expenses and other current assets |
|
562,629 |
|
541,194 |
| ||
|
|
|
|
| |||
Total current assets |
|
18,659,965 |
|
19,510,890 |
| ||
Buildings, property and equipment, at cost: |
|||||||
Building |
|
359,324 |
|
359,324 |
| ||
Lithotripters |
|
13,494,459 |
|
13,163,285 |
| ||
Equipment |
|
2,346,945 |
|
2,048,582 |
| ||
Furniture and fixtures |
|
1,001,173 |
|
961,776 |
| ||
Leasehold improvements |
|
175,032 |
|
171,177 |
| ||
|
|
|
|
| |||
|
17,376,933 |
|
16,704,144 |
| |||
Less accumulated depreciation and amortization |
|
(12,827,449 |
|
(12,041,254 |
) | ||
|
|
|
|
| |||
Net property and equipment |
|
4,549,484 |
|
4,662,890 |
| ||
|
|
|
|
| |||
Goodwill, net |
|
3,193,509 |
|
3,205,251 |
| ||
Investment in unconsolidated subsidiaries |
|
879,133 |
|
909,492 |
| ||
Net investment in sale-type lease |
|
263,830 |
|
224,731 |
| ||
Other assets, net |
|
111,651 |
|
117,006 |
| ||
|
|
|
|
| |||
$ |
27,657,572 |
$ |
28,630,260 |
| |||
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
1,232,189 |
$ |
1,087,594 |
| ||
Accrued expenses |
|
268,767 |
|
345,075 |
| ||
Accrued income taxes |
|
|
|
|
| ||
Accrued payroll expenses |
|
395,514 |
|
313,472 |
| ||
Customer deposits |
|
106,180 |
|
364,048 |
| ||
Deferred revenue |
|
677,528 |
|
783,948 |
| ||
|
|
|
|
| |||
Total current liabilities |
|
2,680,178 |
|
2,894,137 |
| ||
Deferred tax liabilities |
|
562,534 |
|
562,534 |
| ||
Minority interest |
|
404,177 |
|
497,647 |
| ||
Deferred rent |
|
88,125 |
|
86,425 |
| ||
Stockholders equity: |
Common stock$.004 par value, 20,000,000 shares authorized, 5,742,670 shares issued at both June 30, 2002 and
December 31, 2001 |
|
22,971 |
|
|
22,971 |
| ||
Additional paid-in capital |
|
19,646,388 |
|
|
19,646,388 |
| ||
Accumulated earnings |
|
16,298,734 |
|
|
16,050,251 |
| ||
Accumulated other comprehensive income/(loss) |
|
(12,634 |
) |
|
32,756 |
| ||
Treasury stock, at cost, 1,822,650 and 1,631,450 shares at June 30, 2002 and December 31, 2001,
respectively |
|
(12,032,901 |
) |
|
(11,162,849 |
) | ||
|
|
|
|
|
| |||
Total stockholders equity |
|
23,922,558 |
|
|
24,589,517 |
| ||
|
|
|
|
|
| |||
$ |
27,657,572 |
|
$ |
28,630,260 |
| |||
|
|
|
|
|
|
Three Months Ended June
30, |
Six Months Ended June
30, |
|||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||
Revenues: |
||||||||||||||
Procedures, maintenance fees and fee-for service |
$ |
4,312,088 |
$ |
4,719,194 |
|
$ |
8,649,523 |
$ |
9,229,967 |
| ||||
Net equipment sales |
|
1,639,249 |
|
744,678 |
|
|
3,535,692 |
|
1,097,859 |
| ||||
Interest income |
|
79,521 |
|
116,071 |
|
|
161,644 |
|
257,957 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Total revenues |
|
6,030,858 |
|
5,579,943 |
|
|
12,346,859 |
|
10,585,783 |
| ||||
Costs and expenses: |
||||||||||||||
Costs of procedures and maintenance fees |
|
2,611,460 |
|
2,677,076 |
|
|
5,038,409 |
|
5,510,106 |
| ||||
Cost of equipment sales |
|
1,194,027 |
|
671,539 |
|
|
2,668,936 |
|
1,021,827 |
| ||||
Research and development |
|
313,971 |
|
299,147 |
|
|
574,910 |
|
560,104 |
| ||||
Selling |
|
794,030 |
|
713,029 |
|
|
1,606,245 |
|
1,243,651 |
| ||||
General and administrative |
|
833,731 |
|
648,276 |
|
|
1,651,221 |
|
1,312,305 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Total costs and operating expenses |
|
5,747,219 |
|
5,009,067 |
|
|
11,539,721 |
|
9,647,993 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Operating income |
|
283,639 |
|
570,876 |
|
|
807,138 |
|
937,790 |
| ||||
Other expense (income): |
||||||||||||||
Gain on sale of investments |
|
|
|
(69,497 |
) |
|
|
|
(427,605 |
) | ||||
Other expense |
|
4,153 |
|
19,033 |
|
|
2,266 |
|
52,376 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Total other expenses (income) |
|
4,153 |
|
(50,464 |
) |
|
2,266 |
|
(375,229 |
) | ||||
|
|
|
|
|
|
|
|
|
| |||||
Minority interests: |
||||||||||||||
Minority interest in subsidiaries income |
|
160,511 |
|
179,564 |
|
|
330,530 |
|
334,959 |
| ||||
Equity in income from unconsolidated subsidiary |
|
|
|
(7,656 |
) |
|
30,359 |
|
(37,165 |
) | ||||
|
|
|
|
|
|
|
|
|
| |||||
Total minority interest |
|
160,511 |
|
171,908 |
|
|
360,889 |
|
297,794 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Income before provision for income taxes |
|
118,975 |
|
449,432 |
|
|
443,983 |
|
1,015,225 |
| ||||
Provision for income taxes |
|
37,700 |
|
219,651 |
|
|
195,500 |
|
434,651 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Net income |
$ |
81,275 |
$ |
229,781 |
|
$ |
248,483 |
$ |
580,574 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Earnings per share: |
||||||||||||||
Basic |
$ |
.02 |
$ |
.05 |
|
$ |
.06 |
$ |
.14 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Diluted |
$ |
.02 |
$ |
.05 |
|
$ |
.06 |
$ |
.14 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Number of shares used in the computation of earnings per share: |
||||||||||||||
Basic |
|
3,923,753 |
|
4,198,220 |
|
|
3,939,154 |
|
4,235,720 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Diluted |
|
3,927,685 |
|
4,198,609 |
|
|
3,940,437 |
|
4,240,728 |
| ||||
|
|
|
|
|
|
|
|
|
|
Common Stock |
Additional paid-in capital |
Accumulated earnings |
Accumulated Other Comprehensive income (loss) |
Treasury Stock |
Total |
|||||||||||||||||||
Number of shares |
Amount |
|||||||||||||||||||||||
Balance at December 31, 2001 |
4,111,220 |
|
$ |
22,971 |
$ |
19,646,388 |
$ |
16,050,251 |
$ |
32,756 |
|
$ |
(11,162,849 |
) |
$ |
24,589,517 |
| |||||||
Net income |
|
|
|
|
|
|
|
248,483 |
|
|
|
|
|
|
|
248,483 |
| |||||||
Other comprehensive income: |
||||||||||||||||||||||||
Unrealized loss on foreign currency translation, net |
|
|
|
|
|
|
|
|
|
(45,390 |
) |
|
|
|
|
(45,390 |
) | |||||||
|
|
| ||||||||||||||||||||||
Total comprehensive income |
|
203,093 |
| |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Treasury stock repurchased |
(191,200 |
) |
|
|
|
|
|
|
|
|
|
|
(870,052 |
) |
|
(870,052 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance at June 30, 2002 (Unaudited) |
3,920,020 |
|
$ |
22,971 |
$ |
19,646,388 |
$ |
16,298,734 |
$ |
(12,634 |
) |
$ |
(12,032,901 |
) |
$ |
23,922,558 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002 |
2001 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ |
248,483 |
|
$ |
580,574 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
890,172 |
|
|
1,080,129 |
| ||
Provision for doubtful accounts |
|
120,000 |
|
|
110,000 |
| ||
Provision for inventory obsolescence |
|
84,000 |
|
|
84,000 |
| ||
Gain on sale of long-term investments |
|
|
|
|
(427,605 |
) | ||
Minority interest in partnerships |
|
330,530 |
|
|
334,959 |
| ||
Minority equity in consolidated subsidiary |
|
30,359 |
|
|
(37,165 |
) | ||
Changes in assets and liabilities: |
||||||||
Accounts receivable |
|
103,212 |
|
|
(194,971 |
) | ||
Inventories |
|
240,112 |
|
|
(110,672 |
) | ||
Prepaid expenses and other current assets |
|
28,163 |
|
|
8,078 |
| ||
Accounts payable and accrued expenses |
|
72,871 |
|
|
(137,826 |
) | ||
Accrued payroll expenses |
|
82,042 |
|
|
(76,642 |
) | ||
Accrued income taxes |
|
|
|
|
72,028 |
| ||
Deferred revenue |
|
(106,420 |
) |
|
(119,859 |
) | ||
Customer deposits |
|
(257,868 |
) |
|
308,367 |
| ||
Other, net |
|
(26,248 |
) |
|
(15,308 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
1,839,408 |
|
|
1,458,087 |
| ||
|
|
|
|
|
| |||
Cash flows from investing activities: |
||||||||
Purchase of short-term investments |
|
(2,328,167 |
) |
|
(5,602,921 |
) | ||
Proceeds from sales of short-term investments |
|
2,275,420 |
|
|
6,340,681 |
| ||
Investment in sales type lease |
|
(7,860 |
) |
|
|
| ||
Proceeds from sale of long-term investments |
|
|
|
|
427,605 |
| ||
Distribution of minority interest |
|
(424,000 |
) |
|
(348,000 |
) | ||
Purchase of property and equipment, net |
|
(778,811 |
) |
|
(830,138 |
) | ||
|
|
|
|
|
| |||
Net cash provided by (used in) investing activities |
|
(1,263,418 |
) |
|
(12,773 |
) | ||
|
|
|
|
|
| |||
Cash flows from financing activities: |
||||||||
Purchase of treasury stock |
|
(870,052 |
) |
|
(650,506 |
) | ||
Deferral of rent payments |
|
1,700 |
|
|
5,409 |
| ||
Loan payments |
|
(4,584 |
) |
|
(8,631 |
) | ||
|
|
|
|
|
| |||
Net cash used in financing activities |
|
(872,936 |
) |
|
(653,728 |
) | ||
|
|
|
|
|
| |||
Net increase in cash and equivalents |
|
(296,946 |
) |
|
791,586 |
| ||
Cash and equivalents at beginning of period |
|
1,928,731 |
|
|
945,610 |
| ||
|
|
|
|
|
| |||
Cash and equivalents at end of period |
$ |
1,631,785 |
|
$ |
1,737,196 |
| ||
|
|
|
|
|
| |||
Supplemental cash flow disclosures: |
||||||||
Cash paid during the period for: |
||||||||
Income taxes |
$ |
37,528 |
|
$ |
396,452 |
| ||
|
|
|
|
|
|
Currency Translation
Adjustment |
||||
Balance at December 31, 2001 |
$ |
32,756 |
| |
Foreign currency translation adjustments |
|
(45,390 |
) | |
|
|
| ||
Balance at June 30, 2002 |
$ |
(12,634 |
) | |
|
|
|
Three months ended |
Six months ended |
||||||||||||||
June 30, 2002 |
June 30, 2001 |
June 30, 2002 |
June 30, 2001 |
||||||||||||
Revenue: |
|||||||||||||||
Equipment sales |
$ |
1,639,249 |
$ |
744,678 |
|
$ |
3,535,692 |
|
$ |
1,097,859 |
| ||||
Fees for procedures, maintenance and management |
|
4,312,088 |
|
4,719,194 |
|
|
8,649,523 |
|
|
9,229,967 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
$ |
5,951,337 |
$ |
5,463,872 |
|
$ |
12,185,215 |
|
$ |
10,327,826 |
| |||||
|
|
|
|
|
|
|
|
|
|
| |||||
Operating income (loss): |
|||||||||||||||
Equipment sales |
$ |
109,059 |
$ |
(35,918 |
) |
$ |
(30,885 |
) |
$ |
(123,691 |
) | ||||
Fees for procedures, maintenance and management |
|
174,580 |
|
606,794 |
|
|
838,023 |
|
|
1,061,481 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
$ |
283,639 |
$ |
570,876 |
|
$ |
807,138 |
|
$ |
937,790 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June
30, | |||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||
Numerator: Net income |
$ |
81,275 |
$ |
229,781 |
$ |
248,483 |
$ |
580,574 | ||||
|
|
|
|
|
|
|
| |||||
Denominator for weighted average shares outstanding |
|
3,923,753 |
|
4,198,220 |
|
3,939,154 |
|
4,235,720 | ||||
|
|
|
|
|
|
|
| |||||
Basic earnings per share |
$ |
.02 |
$ |
.05 |
$ |
.06 |
$ |
.14 | ||||
|
|
|
|
|
|
|
| |||||
Effect of dilutive securities: |
||||||||||||
Weighted average shares outstanding |
|
3,923,753 |
|
4,198,220 |
|
3,939,154 |
|
4,235,720 | ||||
Stock options |
|
3,932 |
|
389 |
|
1,283 |
|
5,008 | ||||
|
|
|
|
|
|
|
| |||||
Denominator for diluted earnings per share |
|
3,927,685 |
|
4,198,609 |
|
3,940,437 |
|
4,240,728 | ||||
|
|
|
|
|
|
|
| |||||
Diluted earnings per share |
$ |
.02 |
$ |
.05 |
$ |
.06 |
$ |
.14 | ||||
|
|
|
|
|
|
|
|
June 31, 2002
|
December 31, 2001 | |||||
Raw materials |
$ |
4,382,952 |
$ |
4,567,799 | ||
Work in process |
|
313,930 |
|
363,768 | ||
Finished goods |
|
1,115,335 |
|
1,364,502 | ||
|
|
|
| |||
$ |
5,812,217 |
$ |
6,296,069 | |||
|
|
|
|
|
The first-in, first-out (FIFO) method to value a majority of our inventories; and |
|
The intrinsic value method, or APB Opinion No. 25, to account for our common stock incentive awards; and |
|
We record an allowance for credit losses based on estimates of customers ability to pay. If the financial condition of our customers were to deteriorate,
additional allowances may be required. |
(a) |
The annual meeting of stockholders of the Company was held on June 28, 2002. |
(b) |
The election of five board of directors of the Company was held. The number of shares cast for each of the individuals listed below to serve until the next
Annual Meeting of stockholders and until their successors are elected and have qualified was as follows: |
Name |
For |
Withheld | ||
David V. Radlinski |
2,291,968 |
761,359 | ||
Frank R. Pope |
2,304,768 |
748,559 | ||
Jack Olshansky |
2,297,437 |
755,890 | ||
Michael C. Tibbitts |
2,306,622 |
746,359 | ||
David A. Reed |
2,306,968 |
746,705 |
For |
2,454,726 | |
Against |
259,409 | |
Abstain |
339,192 |
(a) |
The following exhibits are included herein: |
99.1 |
Certification of the Chairman and Chief Executive Officer of the Company pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002. | |
99.2 |
Certification of the Chief Financial Officer of the Company pursuant to Section 906 of the Sarbanes-Oxley Act of
2002. |
(b) |
Reports on Form 8-K. |
MEDSTONE INTERNATIONAL, INC. A Delaware corporation | ||||||||
Date: August 13, 2002 |
By: |
/s/ MARK
SELAWSKI | ||||||
Mark Selawski Chief Financial
Officer (Principal financial and accounting officer) |
Exhibit No. |
Document Description | |
99.1 |
Certification of Chairman and Chief Executive Officer | |
99.2 |
Certification of Chief Financial Officer |