Nevada |
88-0425691 | |
(State or other jurisdiction of incorporation) |
(IRS Employer Identification Number) |
Page | ||
Part I. FINANCIAL INFORMATION: |
||
Item 1. Financial Statements: |
||
Condensed Consolidated Balance Sheets as of June 30, 2009 (unaudited) and December 31, 2008. |
2 | |
Condensed Consolidated Statements of Operations (unaudited) for the Three and Six months ended June 30, 2009 and 2008. |
3 | |
Condensed Consolidated Statements of Cash Flows (unaudited) for the Six months ended June 30, 2009 and 2008. |
4 | |
Notes to Condensed Consolidated Financial Statements (unaudited) |
5 to 11 | |
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |
12 | |
Item 4. Controls and Procedures |
19 | |
Part II. OTHER INFORMATION: |
||
Item 4. Submission Of Matters To A Vote Of Security Holders |
19 | |
Item 6. Exhibits |
20 | |
SIGNATURES |
21 | |
EXHIBITS |
CHEMBIO DIAGNOSTICS, INC. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
AS OF | ||||||||
- ASSETS - |
||||||||
June 30, 2009 |
December 31, 2008 |
|||||||
(UNAUDITED) |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
$ | 1,859,069 | $ | 1,212,222 | ||||
Accounts receivable, net of allowance for doubtful accounts of $10,301 for 2009 and 2008 |
610,869 | 809,303 | ||||||
Inventories |
1,652,850 | 1,819,037 | ||||||
Prepaid expenses and other current assets |
247,083 | 225,153 | ||||||
TOTAL CURRENT ASSETS |
4,369,871 | 4,065,715 | ||||||
FIXED ASSETS, net of accumulated depreciation |
703,791 | 881,406 | ||||||
OTHER ASSETS: |
||||||||
License agreements, net of current portion |
863,750 | 940,000 | ||||||
Deposits and other assets |
229,560 | 27,820 | ||||||
TOTAL ASSETS: | $ | 6,166,972 | $ | 5,914,941 | ||||
- LIABILITIES AND STOCKHOLDERS’ EQUITY - |
||||||||
CURRENT LIABILITIES: |
||||||||
Accounts payable and accrued liabilities |
$ | 2,244,837 | $ | 2,383,021 | ||||
Deferred research and development revenue |
494,748 | - | ||||||
Current portion of loan payable |
9,462 | - | ||||||
Current portion of obligations under capital leases |
20,110 | 18,780 | ||||||
TOTAL CURRENT LIABILITIES |
2,769,157 | 2,401,801 | ||||||
OTHER LIABILITIES: |
||||||||
Obligations under capital leases - net of current portion |
50,409 | 60,808 | ||||||
Loan payable - net of current portion |
19,766 | - | ||||||
License fee payable - net of current portion |
875,000 | 875,000 | ||||||
TOTAL LIABILITIES |
3,714,332 | 3,337,609 | ||||||
COMMITMENTS AND CONTINGENCIES |
||||||||
STOCKHOLDERS’ EQUITY: |
||||||||
Preferred stock – 10,000,000 shares authorized, none outstanding |
- | - | ||||||
Common stock - $.01 par value; 100,000,000 shares authorized 61,944,901 shares issued and outstanding |
619,449 | 619,449 | ||||||
Additional paid-in capital |
39,342,952 | 39,252,350 | ||||||
Accumulated deficit |
(37,509,761 | ) | (37,294,467 | ) | ||||
TOTAL STOCKHOLDERS’ EQUITY |
2,452,640 | 2,577,332 | ||||||
TOTAL LIABILITIES AN D STOCKHOLDERS' EQUITY | $ | 6,166,972 | $ | 5,914,941 | ||||
See accompanying notes |
CHEMBIO DIAGNOSTICS, INC. AND SUBSIDIARIES | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
FOR THE THREE AND SIX MONTHS ENDED | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
For the three months ended |
For the six months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
June 30, 2009 |
June 30, 2008 |
|||||||||||||
REVENUES: |
||||||||||||||||
Net product sales |
$ | 3,051,385 | $ | 2,466,241 | $ | 5,320,802 | $ | 4,704,212 | ||||||||
License and royalty income |
52,322 | - | 52,322 | - | ||||||||||||
Research grant income |
269,817 | 251,543 | 545,998 | 378,300 | ||||||||||||
TOTAL REVENUES |
3,373,524 | 2,717,784 | 5,919,122 | 5,082,512 | ||||||||||||
Cost of product sales |
2,011,579 | 1,705,964 | 3,558,488 | 3,237,523 | ||||||||||||
GROSS PROFIT |
1,361,945 | 1,011,820 | 2,360,634 | 1,844,989 | ||||||||||||
OPERATING EXPENSES: |
||||||||||||||||
Research and development expenses |
702,986 | 567,249 | 1,350,358 | 1,193,586 | ||||||||||||
Selling, general and administrative expenses |
542,449 | 809,830 | 1,218,262 | 1,828,231 | ||||||||||||
1,245,435 | 1,377,079 | 2,568,620 | 3,021,817 | |||||||||||||
INCOME (LOSS) FROM OPERATIONS |
116,510 | (365,259 | ) | (207,986 | ) | (1,176,828 | ) | |||||||||
OTHER INCOME (EXPENSES): |
||||||||||||||||
Other (expense) |
(6,696 | ) | - | (6,696 | ) | - | ||||||||||
Interest income |
1,531 | 7,391 | 4,915 | 26,371 | ||||||||||||
Interest expense |
(1,406 | ) | (5,261 | ) | (5,527 | ) | (10,854 | ) | ||||||||
(6,571 | ) | 2,130 | (7,308 | ) | 15,517 | |||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
109,939 | (363,129 | ) | (215,294 | ) | (1,161,311 | ) | |||||||||
Provision for income taxes |
- | - | - | - | ||||||||||||
NET INCOME (LOSS) |
$ | 109,939 | $ | (363,129 | ) | $ | (215,294 | ) | $ | (1,161,311 | ) | |||||
Basic earnings (loss) per share |
$ | - | $ | (.01 | ) | $ | - | $ | (.02 | ) | ||||||
Diluted earnings (loss) per share |
$ | - | $ | (.01 | ) | $ | - | $ | (.02 | ) | ||||||
Weighted average number of shares outstanding, basic |
61,944,901 | 60,616,122 | 61,944,901 | 60,576,828 | ||||||||||||
Weighted average number of shares outstanding, diluted |
74,814,205 | 60,616,122 | 61,944,901 | 60,576,828 | ||||||||||||
See accompanying notes |
CHEMBIO DIAGNOSTICS, INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
FOR THE SIX MONTHS ENDED | ||||||||
(UNAUDITED) | ||||||||
June 30, 2009 |
June 30, 2008 |
|||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS: |
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Cash received from customers |
$ | 6,088,328 | $ | 4,593,731 | ||||
Cash paid to suppliers and employees |
(5,239,948 | ) | (6,165,461 | ) | ||||
Interest received |
4,915 | 7,391 | ||||||
Interest paid |
(5,527 | ) | (5,261 | ) | ||||
Net cash provided by (used in) operating activities |
847,768 | (1,569,600 | ) | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Proceeds from sale of fixed assets |
13,750 | - | ||||||
Acquisition of and deposits on fixed assets |
(234,830 | ) | (289,311 | ) | ||||
Net cash used in investing activities |
(221,080 | ) | (289,311 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from loan |
29,228 | - | ||||||
Payment of capital lease obligation |
(9,069 | ) | (14,301 | ) | ||||
Net cash provided by (used) in financing activities |
20,159 | (14,301 | ) | |||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
646,847 | (1,873,212 | ) | |||||
Cash and cash equivalents - beginning of the period |
1,212,222 | 2,827,369 | ||||||
Cash and cash equivalents - end of the period |
$ | 1,859,069 | $ | 954,157 | ||||
RECONCILIATION OF NET LOSS TO NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES: |
||||||||
Net loss |
$ | (215,294 | ) | $ | (1,161,311 | ) | ||
Adjustments: |
||||||||
Depreciation and amortization |
191,999 | 154,101 | ||||||
Provision for doubtful accounts |
- | 256 | ||||||
Loss on sale of fixed asset |
6,696 | - | ||||||
Common stock, options and warrants issued as compensation |
91,850 | 244,338 | ||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable |
198,434 | (489,037 | ) | |||||
Inventories |
166,187 | 4,549 | ||||||
Prepaid expenses and other assets |
(23,178 | ) | (908,621 | ) | ||||
Deposits and other assets |
74,510 | - | ||||||
Deferred revenue |
494,748 | 56,666 | ||||||
Accounts payable and accrued expenses |
(138,184 | ) | (345,541 | ) | ||||
Licenses fee payable |
- | 875,000 | ||||||
Net cash provided by (used in) operating activities |
$ | 847,768 | $ | (1,569,600 | ) | |||
Supplemental disclosures for non-cash investing and financing activities: |
||||||||
Value of common stock issued upon cashless warrant exercise |
- | 14,074 | ||||||
See accompanying notes |
|
NOTE 1 — DESCRIPTION OF BUSINESS: |
|
NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: |
(a) |
Basis of Presentation: |
(b) Inventories: |
|
June 30, 2009 |
December 31, 2008 |
|||||||
Raw materials |
$ | 788,107 | $ | 836,446 | ||||
Work in process |
343,179 | 300,986 | ||||||
Finished goods |
521,564 | 681,605 | ||||||
$ | 1,652,850 | $ | 1,819,037 |
(c) |
Earnings (Loss) Per Share: |
For the three months ended |
For the six months ended | ||||||||||
June 30, 2009 |
June 30, 2008 |
June 30, 2009 |
June 30, 2008 | ||||||||
Basic |
61,944,901 |
60,616,122 |
61,944,901 |
60,576,828 | |||||||
Diluted |
74,814,205 |
60,616,122 |
61,944,901 |
60,576,828 |
For the three months ended |
For the six months ended | ||||||||||
June 30, 2009 |
June 30, 2008 |
June 30, 2009 |
|
June 30, 2008 | |||||||
1999 & 2008 Plan Stock Options |
4,140,554 |
2,605,665 |
3,264,033 |
2,323,842 | |||||||
Other Stock Options |
124,625 |
124,625 |
124,625 |
124,625 | |||||||
Warrants |
8,604,125 |
18,966,456 |
9,383,684 |
19,226,777 | |||||||
12,869,304 |
21,696,746 |
12,772,342 |
21,675,244 |
(d) |
Reclassifications: |
(e) |
Employee Stock Option Plan: |
For the three months ended |
For the six months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
June 30, 2009 |
June 30, 2008 |
|||||||||||||
Expected term (in years) |
4 | 4 | 4 | 4 | ||||||||||||
Expected volatility |
123.81% | 112.33% | 123.81% | 109.33-112.33% | ||||||||||||
Expected dividend yield |
n/a | n/a | n/a | n/a | ||||||||||||
Risk-free interest rate |
1.81-1.95% | 2.98% | 1.81-1.95% | 1.91-2.98% |
Stock Options |
Number of Shares |
Weighted Average Exercise Price per Share |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value |
|||||||||
Outstanding at January 1, 2008 |
2,201,500 | $ | 0.64 | ||||||||||
Impact of re-price (for accounting purposes treated as a cancelation and re-issue): |
|||||||||||||
effect as if cancelled |
(1,846,500 | ) | $ | 0.64 | |||||||||
effect as if re-issiued |
1,846,500 | $ | 0.48 | ||||||||||
Granted |
967,650 | $ | 0.18 | ||||||||||
Exercised |
- | - | |||||||||||
Forfeited/expired /cancelled |
(752,500 | ) | $ | 0.58 | |||||||||
Outstanding at December 31, 2008 |
2,416,650 | $ | 0.36 |
3.23 years |
$ | - | |||||||
Impact of re-price (for accounting purposes treated as a cancelation and re-issue): |
|||||||||||||
effect as if cancelled |
(1,036,750 | ) | $ | 0.48 | |||||||||
effect as if re-issiued |
1,036,750 | $ | 0.13 | ||||||||||
Granted |
3,675,000 | $ | 0.13 | ||||||||||
Exercised |
- | - | |||||||||||
Forfeited/expired |
(467,250 | ) | $ | 0.32 | |||||||||
Outstanding at June 30, 2009 |
5,624,400 | $ | 0.37 |
4.07 years |
$ | - | |||||||
Exercisable at June 30, 2009 |
2,099,400 | $ | 0.38 |
2.75 years |
$ | - |
(f) |
Geographic Information: |
For the three months ended |
For the six months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
June 30, 2009 |
June 30, 2008 |
|||||||||||||
Africa |
$ | 999,048 | $ | 1,014,119 | $ | 1,458,785 | $ | 2,300,880 | ||||||||
Asia |
72,458 | 29,731 | 94,599 | 130,740 | ||||||||||||
Europe |
27,087 | 37,780 | 45,772 | 81,720 | ||||||||||||
Middle East |
60,949 | 54,310 | 92,996 | 155,151 | ||||||||||||
North America |
1,252,338 | 407,984 | 2,171,365 | 1,043,750 | ||||||||||||
South America |
639,505 | 922,317 | 1,457,285 | 991,971 | ||||||||||||
$ | 3,051,385 | $ | 2,466,241 | $ | 5,320,802 | $ | 4,704,212 |
(g) |
Accounts payable and accrued liabilities |
June 30, 2009 |
December 31, 2008 |
|||||||
Accounts payable – suppliers |
$ | 661,615 | $ | 634,083 | ||||
Accrued commissions |
113,364 | 67,857 | ||||||
Accrued royalties / license fees |
1,158,222 | 1,400,941 | ||||||
Accrued payroll |
121,090 | 95,135 | ||||||
Accrued vacation |
129,426 | 91,895 | ||||||
Accrued legal and accounting |
5,060 | 18,000 | ||||||
Accrued expenses – other |
56,060 | 75,110 | ||||||
TOTAL |
$ | 2,244,837 | $ | 2,383,021 |
(h) |
Recent Accounting Pronouncements affecting the Company |
|
NOTE 3 — DEFERRED RESEARCH AND DEVELOPMENT REVENUE: |
|
NOTE 4 — VEHICLE FINANCING AND LICENSE FEE PAYABLE: |
(a) |
Economic Dependency: |
For the three months ended |
For the six months ended |
Accounts Receivable |
||||||||||||||||||||||||
June 30, 2009 |
June 30, 2008 |
June 30, 2009 |
June 30, 2008 |
As of |
||||||||||||||||||||||
Sales |
% of Sales |
Sales |
% of Sales |
Sales |
% of Sales |
Sales |
% of Sales |
June 30, 2009 |
|
|||||||||||||||||
Customer 1 |
$ | 1,160,765 | 38 | $ | 424,126 | 17 | $ | 2,004,872 | 38 | $ | 964,961 | 21 | $ | 363,980 | ||||||||||||
Customer 2 |
$ | 728,640 | 24 | * | * | $ | 728,640 | 14 | * | * | $ | - | ||||||||||||||
Customer 3 |
$ | 556,600 | 18 | $ | 913,916 | 37 | $ | 1,349,800 | 25 | $ | 982,880 | 21 | $ | 446 | ||||||||||||
Customer 4 |
* | * | $ | 717,255 | 29 | * | * | $ | 1,499,121 | 32 | * |
For the three months ended |
For the six months ended |
Accounts Payable |
|||||||||||||||||||||||||
June 30, 2009 |
June 30, 2008 |
June 30, 2009 |
June 30, 2008 |
As of |
|||||||||||||||||||||||
Purchases |
% of Purc. |
Purchases |
% of Purc. |
Purchases |
% of Purc. |
Purchases |
% of Purc. |
June 30, 2009 |
|
||||||||||||||||||
Vendor 1 |
$ | 134,526 | 20 | $ | 99,565 | 16 | $ | 259,588 | 22 | $ | 218,009 | 17 | $ | 28,798 | |||||||||||||
Vendor 2 |
* | * | $ | 114,750 | 18 | * | * | * | * | * |
(b) |
Governmental Regulation: |
(c) |
Agreement with Inverness: |
(d) |
Employment Agreement: |
(e) |
Equipment Purchase Commitment: |
(f) |
Research and Devlopment Projects and Grants: |
o |
DPP® Hepatitis C and DPP® Hepatitis C/HIV Oral Fluid Antibody Tests - Prototypes of these products have been developed and are being evaluated in a study that has been organized by the National Center for HIV/AIDS, Viral Hepatitis, STD, and TB Prevention (NCHHSTP) at the Centers for Disease
Control and Prevention (CDC) of the Department Of Health and Human Services. The evaluation will be completed during 2009 and the results should be useful in helping to ascertain the performance characteristics of these products in comparison to other products that will also be in this evaluation. Chembio’s DPP® HIV 1/2 test is also being submitted to this study. |
o |
DPP® Influenza –Research & development efforts are ongoing with respect to the development of antigen (Flu A & B) detection and antibody detection (multiplexed strains to ascertain specific immune status in connection with vaccine programs) assays. Chembio
is developing its own test, is working with a potential commercial partner that already has a Flu A/B test in the market. Chembio is also developing a multiplex antibody test pursuant to a funded pilot program with the Influenza division of the CDC which, if successfully developed, could be used to determine immune status in connection with vaccine administration. |
o |
DPP® Leptospirosis – In June we were awarded a three-year $3 million Small Business Innovative Research (SBIR) Phase II grant from the United States National Institutes of Health (NIH) to fully develop, validate, and commercialize a rapid diagnostic test for
leptospirosis for general use worldwide. The test will be developed with DPP® and will utilize proprietary reagents developed by Cornell University and the Oswaldo Cruz Foundation at the Brazilian Ministry of Health. Development of the test will be in collaboration with the Division of Infectious Diseases, Weill Medical College, Cornell University in New York and the Oswaldo Cruz Foundation, the largest biomedical research institution in Latin America. In the Phase I work completed in 2008, which
occurred with this same collaborative group, novel diagnostic targets were identified and evaluated in a prototype test in Chembio’s patented DPP® format. The studies demonstrated that the test prototype had an overall sensitivity of 85% and a specificity of 90% using serum samples of leptospirosis patients from Brazil and Thailand. Furthermore, the DPP® prototype had a sensitivity of 78% in identifying leptospirosis in the first 7 days of illness, the "window-of-opportunity" during
which initiation of antimicrobial therapy provides the greatest benefit. |
o |
Other Research & Development Activities - Chembio continues to work with commercial, governmental and private organizations in order to obtain research grants and other funding for development projects. These programs have subsidized the Company’s development expenses while expanding
the applications for and know-how related to DPP® and creating important collaborative relationships. In April 2008 we entered into a development agreement with Bio-Rad Laboratories, Inc. (“Bio-Rad”), to develop a multiplex test on our DPP®. In January of this year, based on our achievement of the initial milestones in 2008 that established product feasibility, we entered into a license agreement with Bio-Rad related to this specific application and we received a $340,000
refundable license fee which will become non-refundable based upon certain future conditions being met. Based on our having achieved the most recent milestones in July of this year, we anticipate receiving approximately $165,000 more in development funds from Bio-Rad in the third and fourth quarters of 2009. We also have DPPÒ grants from governmental agencies for $55,000 for leprosy research and $110,000 for Human TB Serology research
in 2009. In April 2009 we entered into a Services Agreement with the Infectious Disease Research Institute to develop DPP® products for Leishmaniasis and Leprosy for which we have received $125,000 and which, subject to attainment of development milestones, will additionally provide us with approximately $125,000 within the next twelve months. During the first quarter we entered into a funded feasibility study agreement with the Foundation for Innovative and Novel Diagnostics (FIND),
a non-profit organization funded by the Gates Foundation, related to development of serological tests for Tuberculosis and Malaria using our DPP®. Subject to achievement of additional milestones, additional funding will be provided by FIND for this project. The CDC has issued a purchase order to Chembio for a multiplex test related to pandemic influenza which, if the product meets certain initial performance expectations, could result in a broader funded collaboration with CDC in this field.
We anticipate delivering this prototype during the third quarter. We are also working on a new product to enter the research animal testing market. |
· |
CE Mark for FDA approved HIV tests – During the second quarter we were informed that due to changes that occurred in the EU regulatory requirements that we would need to compare the results of a CE marked rapid test to our tests based upon the samples we used during our US clinical trial. We
have nearly completed this analysis and anticipate that this will be the final item we need to complete our filing for the CE Mark. Under our agreement with Inverness we are to obtain a CE Marking for the Clearview® Complete HIV 1/2. |
· |
Regulatory Approvals in Brazil through the Oswaldo Cruz Foundation (FIOCRUZ) – We anticipate that FIOCRUZ will receive required approvals from its regulatory agencies during 2009 for the DPP® Leishmaniasis, HIV Confirmatory, and the DPP® HIV screening tests. This will trigger approximately
$900,000 of technology transfer fees payable to the Company. While there have been some delays in this project, based on our most recent information we believe that this will occur as anticipated. |
· |
DPP® HIV 1/2 Screening Assay for Oral Fluid - This product is now being evaluated in Africa in two separate studies in sub-Saharan Africa, one contracted by the Company and one being conducted by the CDC Global AIDS Program. We also intend to begin during 2009 the steps to obtain
regulatory approval for this product in the United States. We expect to complete a portion of the clinical trials in support of a Pre-Marketing Approval (PMA) application for this product during the fourth quarter of fiscal 2009. This product will enable Chembio to participate in the oral fluid testing market segments in the United States and globally, where we believe there is a significant opportunity. |
· |
DPP® Syphilis Screen & Confirm - The first phase of a multi-center evaluation sponsored by the World Health Organization is commencing during the current quarter, and we expect to have the first phase results during the fourth quarter. We are also finalizing internal documentation
in order to submit a proposed clinical plan to the FDA during the third quarter. |
Market |
DPP® HIV 1/2 Screening Assay |
DPP® Syphilis Screen & Confirm |
Developing World |
2009-2010 |
2009-2010 |
CE Mark |
1st Half 2011 |
First Half 2010 |
US FDA |
1st Half 2011 |
First Half 2011 |
Selected Product Categories: |
For the three months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
HIV |
$ | 2,799,644 | $ | 2,210,031 | $ | 589,613 | 26.68 | % | ||||||||
DPP |
- | - | - | n/a | ||||||||||||
Other |
251,741 | 256,210 | (4,469 | ) | -1.74 | % | ||||||||||
Net Product Sales |
3,051,385 | 2,466,241 | 585,144 | 23.73 | % | |||||||||||
License and royalty income |
52,322 | - | 52,322 | - | ||||||||||||
Research grant income |
269,817 | 251,543 | 18,274 | 7.26 | % | |||||||||||
Total Revenues |
$ | 3,373,524 | $ | 2,717,784 | $ | 655,740 | 24.13 | % |
Gross Profit related to |
For the three months ended |
|||||||||||||||
Net Product Sales: |
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
||||||||||||
Gross Profit per Statement of Operations |
$ | 1,361,945 | $ | 1,011,820 | $ | 350,125 | 34.60 | % | ||||||||
Less: Research grant, license and royalty income |
322,139 | 251,543 | 70,596 | 28.07 | % | |||||||||||
Gross Profit from Net Product Sales |
$ | 1,039,806 | $ | 760,277 | $ | 279,529 | 36.77 | % | ||||||||
Gross Profit % |
34.08 | % | 30.83 | % |
Selected expense lines: |
For the three months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
Clinical & Regulatory Affairs: |
||||||||||||||||
Wages and related costs |
$ | 65,480 | $ | 66,623 | $ | (1,143 | ) | -1.72 | % | |||||||
Consulting |
- | 981 | (981 | ) | -100.00 | % | ||||||||||
Share-based compensation |
3,582 | - | 3,582 | - | ||||||||||||
Clinical Trials |
15,000 | 23,307 | (8,307 | ) | -35.64 | % | ||||||||||
Other |
2,195 | 23,323 | (21,128 | ) | -90.59 | % | ||||||||||
Total Regulatory |
$ | 86,257 | $ | 114,234 | $ | (27,977 | ) | -24.49 | % | |||||||
R&D Other than Regulatory: |
||||||||||||||||
Wages and related costs |
$ | 344,005 | $ | 301,183 | $ | 42,822 | 14.22 | % | ||||||||
Consulting |
32,538 | 35,000 | (2,462 | ) | -7.03 | % | ||||||||||
Share-based compensation |
30,554 | 12,234 | 18,320 | 149.75 | % | |||||||||||
Materials and supplies |
143,710 | 45,317 | 98,393 | 217.12 | % | |||||||||||
Other |
65,922 | 59,281 | 6,641 | 11.20 | % | |||||||||||
Total other than Regulatory |
$ | 616,729 | $ | 453,015 | $ | 163,714 | 36.14 | % | ||||||||
Total Research and Development |
$ | 702,986 | $ | 567,249 | $ | 135,737 | 23.93 | % |
Selected expense lines: |
For the three months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
Wages and related costs |
$ | 200,171 | $ | 333,999 | $ | (133,828 | ) | -40.07 | % | |||||||
Consulting |
46,129 | 52,293 | (6,164 | ) | -11.79 | % | ||||||||||
Commissons |
82,333 | 113,968 | (31,635 | ) | -27.76 | % | ||||||||||
Share-based compensation |
36,563 | 58,013 | (21,450 | ) | -36.97 | % | ||||||||||
Marketing Materials |
3,505 | 7,599 | (4,094 | ) | -53.88 | % | ||||||||||
Investor Relations |
4,276 | 10,621 | (6,345 | ) | -59.74 | % | ||||||||||
Legal, Accounting and Sox 404 compliance |
61,658 | 91,519 | (29,861 | ) | -32.63 | % | ||||||||||
Travel, Entertainment and Trade Shows |
7,808 | 21,300 | (13,492 | ) | -63.34 | % | ||||||||||
Other |
100,006 | 120,518 | (20,512 | ) | -17.02 | % | ||||||||||
Total S, G &A |
$ | 542,449 | $ | 809,830 | $ | (267,381 | ) | -33.02 | % |
Other Income and Expense: |
For the three months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
Other (expense) |
$ | (6,696 | ) | $ | - | $ | (6,696 | ) | - | |||||||
Interest income |
1,531 | 7,391 | (5,860 | ) | -79.29 | % | ||||||||||
Interest expense |
(1,406 | ) | (5,261 | ) | 3,855 | -73.28 | % | |||||||||
Total Other Income and (Expense) |
$ | (6,571 | ) | $ | 2,130 | $ | (8,701 | ) | -408.50 | % |
Selected Product Categories: |
For the six months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
HIV |
$ | 4,396,439 | $ | 4,131,017 | $ | 265,422 | 6.43 | % | ||||||||
DPP |
415,835 | - | 415,835 | - | ||||||||||||
Other |
508,528 | 573,195 | (64,667 | ) | -11.28 | % | ||||||||||
Net Product Sales |
5,320,802 | 4,704,212 | 616,590 | 13.11 | % | |||||||||||
License and royalty income |
52,322 | - | 52,322 | - | ||||||||||||
Research grant income |
545,998 | 378,300 | 167,698 | 44.33 | % | |||||||||||
Total Revenues |
$ | 5,919,122 | $ | 5,082,512 | $ | 836,610 | 16.46 | % |
Gross Margin related to |
For the six months ended |
|||||||||||||||
Net Product Sales: |
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
||||||||||||
Gross Margin per Statement of Operations |
$ | 2,360,634 | $ | 1,844,989 | $ | 515,645 | 27.95 | % | ||||||||
Less: Research grant, license and royalty income |
598,320 | 378,300 | 220,020 | 58.16 | % | |||||||||||
Gross Margin from Net Product Sales |
$ | 1,762,314 | $ | 1,466,689 | $ | 295,625 | 20.16 | % | ||||||||
Gross Margin % |
33.12 | % | 31.18 | % |
Selected expense lines: |
For the six months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
Clinical & Regulatory Affairs: |
||||||||||||||||
Wages and related costs |
$ | 131,029 | $ | 133,459 | $ | (2,430 | ) | -1.82 | % | |||||||
Consulting |
15,181 | 7,416 | 7,765 | 104.71 | % | |||||||||||
Share-based compensation |
3,582 | - | 3,582 | - | ||||||||||||
Clinical Trials |
16,780 | 97,487 | (80,707 | ) | -82.79 | % | ||||||||||
Other |
9,455 | 44,564 | (35,109 | ) | -78.78 | % | ||||||||||
Total Regulatory |
$ | 176,027 | $ | 282,926 | $ | (106,899 | ) | -37.78 | % | |||||||
R&D Other than Regulatory: |
||||||||||||||||
Wages and related costs |
$ | 698,720 | $ | 580,969 | $ | 117,751 | 20.27 | % | ||||||||
Consulting |
49,970 | 40,000 | 9,970 | 24.93 | % | |||||||||||
Share-based compensation |
37,736 | 65,458 | (27,722 | ) | -42.35 | % | ||||||||||
Materials and supplies |
254,492 | 116,513 | 137,979 | 118.42 | % | |||||||||||
Other |
133,413 | 107,719 | 25,694 | 23.85 | % | |||||||||||
Total other than Regulatory |
$ | 1,174,331 | $ | 910,660 | $ | 263,671 | 28.95 | % | ||||||||
Total Research and Development |
$ | 1,350,358 | $ | 1,193,586 | $ | 156,772 | 13.13 | % |
Selected expense lines: |
For the six months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
Wages and related costs |
$ | 437,253 | $ | 684,234 | $ | (246,981 | ) | -36.10 | % | |||||||
Consulting |
107,871 | 96,610 | 11,261 | 11.66 | % | |||||||||||
Commissons |
166,296 | 141,419 | 24,877 | 17.59 | % | |||||||||||
Share-based compensation |
46,564 | 159,743 | (113,179 | ) | -70.85 | % | ||||||||||
Marketing Materials |
9,938 | 16,501 | (6,563 | ) | -39.77 | % | ||||||||||
Investor Relations |
7,315 | 69,701 | (62,386 | ) | -89.51 | % | ||||||||||
Legal, Accounting and Sox 404 compliance |
222,018 | 350,944 | (128,926 | ) | -36.74 | % | ||||||||||
Travel, Entertainment and Trade Shows |
24,756 | 42,219 | (17,463 | ) | -41.36 | % | ||||||||||
Other |
196,251 | 266,860 | (70,609 | ) | -26.46 | % | ||||||||||
Total S, G &A |
$ | 1,218,262 | $ | 1,828,231 | $ | (609,969 | ) | -33.36 | % |
Other Income and Expense |
For the six months ended |
|||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
Other (expense) |
$ | (6,696 | ) | $ | - | $ | (6,696 | ) | - | |||||||
Interest income |
4,915 | 26,371 | (21,456 | ) | -81.36 | % | ||||||||||
Interest expense |
(5,527 | ) | (10,854 | ) | 5,327 | -49.08 | % | |||||||||
Total Other Income and (Expense) |
$ | (7,308 | ) | $ | 15,517 | $ | (22,825 | ) | -147.10 | % |
For the six months ended |
||||||||||||||||
June 30, 2009 |
June 30, 2008 |
$ Change |
% Change |
|||||||||||||
Net cash provided by (used in) operating activities |
$ | 847,768 | $ | (1,569,600 | ) | $ | 2,417,368 | -154.01 | % | |||||||
Net cash used in investing activities |
(221,080 | ) | (289,311 | ) | 68,231 | -23.58 | % | |||||||||
Net cash provided by (used) in financing activities |
20,159 | (14,301 | ) | 34,460 | -240.96 | % | ||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
$ |
646,847 |
$ | (1,873,212 | ) | $ | 2,520,059 | -134.53 | % |
|
Equipment Purchase Commitment: |
P Proposal #1:– Election of Directors |
Kathy L. Davis |
Dr. Gary Meller |
Lawrence A. Siebert | |||||
For |
43,108,947 |
43,108,447 |
41,860,287 | |||||
Withheld |
7,373,875 |
7,274,375 |
8,522,535 | |||||
Abstain/broker non votes |
- |
- |
|
- |
Proposal |
Ratifying Parente Randolph, LLC as the Company’s Independent Registered Public Accountants |
Vote to Adjourn Or Postpone the meeting |
Vote on Other Business | ||||
For |
43,932,044 |
44,242,482 |
7,015,219 | ||||
Against |
4,254,171 |
4,543,289 |
91,200 | ||||
Withheld |
2,206,607 |
1,597,049 |
95,951 | ||||
Abstain/broker non votes |
- |
- |
- |
Number |
Description |
3.1 |
Articles of Incorporation, as amended. (2) |
3.2 |
Amended and Restated Bylaws. (1) |
4.1 |
Form of Common Stock Warrant issued pursuant to the January 26, 2005 Securities Purchase Agreement. (7) |
4.2 |
Amended Form of Common Stock Warrant issued pursuant to the January 26, 2005 Securities Purchase Agreement. (9) |
4.3 |
Registration Rights Agreement, dated as of January 26, 2005, by and among the Registrant and the purchasers listed therein. (7) |
4.4 |
Form of Warrant, dated June 29, 2006, issued pursuant to Company and purchasers of the Company’s Secured Debentures. (3) |
4.5 |
Registration Rights Agreement, dated June 29, 2006. (3) |
4.6 |
Registration Rights Agreement, dated as of September 29, 2006, by and among the Registrant and the Purchasers listed therein. (5) |
4.7 |
Form of Common Stock Warrant issued pursuant to the Securities Purchase Agreements dated September 29, 2006 (5). |
4.8 |
Amended Form of Common Stock Warrant issued pursuant to the Securities Purchase Agreements dated October 5, 2006. (9) |
4.0 |
Amended Form of Common Stock Warrant issued to Placement Agents pursuant to the October 5, 2005 Securities Purchase Agreement. (9) |
4.10* |
Form of Employee Option Agreement. (9) |
4.11 |
1999 Equity Incentive Plan (11) |
4.12 |
2008 Stock Incentive Plan. (12) |
10.1* |
Employment Agreement dated June 15, 2006 with Lawrence A. Siebert. (4) |
10.2* |
Employment Agreement dated April 23, 2007 with Javan Esfandiari. (10) |
10.3 |
Securities Purchase Agreement (the “Securities Purchase Agreement”), dated as of January 26, 2005, by and among the Registrant and the purchasers listed therein. (7) |
10.4 |
Amendment No. 1 to Securities Purchase Agreement, dated as of January 28, 2005 by and among the Registrant and the purchasers listed therein. (8) |
10.5 |
Security Purchase Agreement, dated June 29, 2006, among the Company and purchasers of the Company’s Secured Debentures. (3) |
10.6 |
Securities Purchase Agreement (the “Securities Purchase Agreement”), dated as of September 29, 2006, by and among the Registrant and the Purchasers listed therein. (5) |
10.7 |
Letter of Amendment to Securities Purchase Agreements dated as of September 29, 2006 by and among the Registrant and the Purchasers listed therein. (5) |
10.8 |
HIV Barrel License, Marketing and Distribution Agreement, dated as of September 29, 2006, by and among the Registrant, Inverness and StatSure. (5) |
10.9 |
HIV Cassette License, Marketing and Distribution Agreement, dated as of September 29, 2006, between the Registrant and Inverness. (5) |
10.10 |
Non-Exclusive License, Marketing and Distribution Agreement, dated as of September 29, 2006, between the Registrant and Inverness. (5) |
10.11 |
Joint HIV Barrel Product Commercialization Agreement, dated as of September 29, 2006, between the Registrant and StatSure. (5) |
10.12 |
License and Supply Agreement dated as of August 30, 2002 by and between Chembio Diagnostic Systems Inc. and Adaltis Inc. (6) |
31.1 |
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 |
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32 |
Certification of 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. |
(1) |
Incorporated by reference to the Registrant’s registration statement on Form SB-2 filed with the Commission on August 23, 1999 and the Registrant's Forms 8-K filed on May 14, 2004, December 20, 2007 and April 18, 2008. |
(2) |
Incorporated by reference to the Registrant’s annual report on Form 10-KSB filed with the Commission on March 31, 2005. |
(3) |
Incorporated by reference to the Registrant’s Current Report on Form 8-K filed with the Commission on July 3, 2006. |
(4) |
Incorporated by reference to the Registrant’s Current Report on Form 8-K filed with the Commission on June 21, 2006. |
(5) |
Incorporated by reference to the Registrant’s Current Report on Form 8-K filed with the Commission on October 5, 2006. |
(6) |
Incorporated by reference to the Registrant’s registration statement on Form SB-2 filed with the Commission on June 7, 2004. |
(7) |
Incorporated by reference to the Registrant’s Current Report on Form 8-K filed with the Commission on January 31, 2005. |
(8) |
Incorporated by reference to the Registrant’s registration statement on Form SB-2 filed with the Commission on March 28, 2005. |
(9) |
Incorporated by reference to the Registrant’s annual report on Form 10-KSB filed with the Commission on March 12, 2008. |
(10) |
Incorporated by reference to the Registrant’s Current Report on Form 8-K/A filed with the Commission on May 3, 2007. |
(11) |
Incorporated by reference to the Registrant’s definitive proxy statement on Schedule 14A filed with the Commission on May 11, 2005. |
(12) |
Incorporated by reference to the Registrant’s definitive proxy statement on Schedule 14A filed with the Commission on April 14, 2008. |
(*) |
An asterisk (*) beside an exhibit number indicates the exhibit contains a management contract, compensatory plan or arrangement which is required to be identified in this report. |
Date: |
August 6, 2009 |
By: /s/ Lawrence A. Siebert |
Lawrence A. Siebert | ||
Chief Executive Officer
(Principal Executive Officer) | ||
Date: |
August 6, 2009 |
By: /s / Richard J. Larkin |
Richard J. Larkin | ||
Chief Financial Officer
(Principal Financial and Accounting Officer) |