Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For The Years Ended September 30, 2007 and 2006
NOTE 1 - NATURE OF BUSINESS
Hemagen Diagnostics, Inc. (the Company), a Delaware company, is a biotechnology company that develops, manufactures, and markets more than 68 FDA-cleared proprietary medical diagnostic test kits. Hemagen
has two different product lines. The Virgo
®
product line consists of diagnostic test kits that are used to aid in the diagnosis of certain autoimmune and infectious diseases, using ELISA,
Immunofluorescence, and hemagglutination technology. The Analyst
®
product line is an FDA-cleared clinical chemistry analyzer system, including consumables, that is used to measure important
constituents in human and animal blood. In the United States, the Company sells its products through distributors and directly to physicians, veterinarians, clinical laboratories and blood banks and on a private-label basis through multinational
distributors. Internationally, the Company sells its products primarily through distributors. The Company was incorporated in 1985 and became a public company in 1993.
NOTE 2 - FINANCIAL CONDITION
At
September 30, 2007, Hemagen had $6,592 of unrestricted cash, working capital of $2,126,560 and a current ratio of 2.2 to 1.0. Hemagen currently has a revolving line of credit with a bank for the purpose of financing working capital needs as
required. The line of credit currently provides for borrowings up to $500,000, at an annual interest rate of the prime rate plus
3
/
4
%.
Hemagen believes that cash flow from operations, cash on hand at September 30, 2007, and the
availability of the line of credit will be sufficient to finance its operations for fiscal 2008. The line of credit matures on March 31, 2008 and the Company expects to renew the line at that time. However Hemagen can give no assurances that it
will have sufficient cash flow to finance its operations. Hemagen has no off-balance sheet financing arrangements.
F-9
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-CONTINUED
For The Years Ended September 30, 2007 and 2006
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation
The accompanying
consolidated financial statements include the accounts of the Company, its wholly owned subsidiaries, Reagents Applications, Inc. (RAI) and Hemagen Diagnostics Commercio, Importaco & Exporataco, Ltd. (HDC). All
significant intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
Foreign Currency Translation
The financial position and results of operations of HDC are measured using HDCs local currency as the functional currency. Revenues and expenses of
HDC have been translated into U.S. dollars at average exchange rates prevailing during the year. Assets and liabilities have been translated at the rates of exchange on the balance sheet date. The resulting translation gain and loss adjustments are
recorded directly as a separate component of stockholders equity.
Cash Equivalents
The Company considers all investments with original maturities of three months or less at the date of purchase to be cash equivalents.
F-10
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
-
Continued
Accounts Receivable
A majority of the Companys accounts receivable are due from distributors (domestic and international), hospitals, universities, and physician and veterinary offices and other entities in
the medical field. Credit is extended based on evaluation of a customers financial condition and, generally, collateral is not required. Accounts receivable are stated at amounts due from customers net of an allowance for doubtful accounts.
Accounts outstanding longer than the contractual payment terms are considered past due. The Company determines its allowance by considering a number of factors, including the length of time trade accounts receivable are past due, the Companys
previous loss history, the customers current ability to pay its obligation to the Company, and the condition of the general economy and the industry as a whole. The Company writes-off accounts receivable when they become uncollectible, and
payments subsequently received on such receivables are posted against the allowance for doubtful accounts. The balance of the allowance for doubtful accounts was $51,316 and $76,625 on September 30, 2007 and 2006, respectively. The Company does
not accrue interest on accounts receivable past due.
Inventories
Inventories are stated at the lower of cost or market, determined on a first-in, first-out basis. Inventory reserves are established for obsolescence based on expiration dating of perishable
products and excess levels of inventory on hand. The Company had $599,836 and $593,704 of inventory reserves as of September 30, 2007 and 2006, respectively. The $599,836 reserve as of September 30, 2007 included approximately $383,000 of
reserves related to old Analyst equipment and parts that are not expected to be utilized within the next twelve months. In addition, management increased the inventory reserve by $50,000 to cover potential exposure on the inventory which is covered
by the Inventory Purchase Agreement as described in Note 18.
Long-lived Assets
The Company reviews the carrying values of its long-lived assets for possible impairment annually or whenever events or changes in circumstances indicate
that the carrying amount of the assets may not be recoverable. If the review indicates that long-lived assets are not recoverable (i.e., the carrying amount is less than the future projected undiscounted cash flows), the carrying amount would be
reduced to fair value and a charge to income would be recorded.
F-11
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued
Property and Equipment
Property and equipment is stated at net book value. Depreciation is provided on a straight-line basis over the estimated useful lives of the related assets, which range from 3 to 10 years.
Expenditures for repairs and maintenance are expensed as incurred.
Other Assets
Other assets, net at September 30, 2007 and 2006 consists of product registration certificates that are being amortized over their 5 year life and security deposits relating to the
facilities that are being leased.
Income Taxes
The Company follows the liability method of accounting for income taxes. Under this method, deferred tax liabilities and assets are recognized for the expected future tax consequences of temporary differences between
the carrying amount and the tax basis of assets and liabilities at each year-end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. A valuation allowance is
established when necessary to reduce deferred tax assets to the amount expected to be realized.
Assets Held for Sale
Assets held for sale as of September 30, 2007 and 2006 represents the net book value of property and equipment residing in the Companys San
Diego facility that were held for sale as of September 30, 2007 and shown as discontinued operations for 2006.
Revenue Recognition
Revenues from the sale of products are recognized when shipped, all contractual obligations have been satisfied, and the collection of the
resulting receivable is reasonably assured. Revenues from product service contracts, that are based on their relative fair value, are recognized ratably over the term of the contract. Losses are provided for at the time that management determines
that contract costs will exceed related revenues. The portion of product service contracts not complete at the balance sheet date is included in deferred revenue.
F-12
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued
Stock - Based Compensation
At September 30, 2007, options for the purchase of 2,289,514 shares of common stock with a weighted average exercise price of $1.11 were outstanding.
During the twelve months ended September 30, 2007 options to purchase 117,500 shares at an exercise price of $ .24 per share were granted. During the twelve months ended September 30, 2007, no options were exercised and 309,000
options expired or were forfeited.
Prior to October 1, 2006, the Company accounted for Stock Based Compensation under the recognition
and measurement provisions of Accounting Principles Board Opinion No. 25 Accounting for Stock Issued to Employees (APB No. 25), and related interpretations, as permitted by Statements of Financial Accounting Standards
(SFAS) No. 123, Accounting for Stock Based Compensation (SFAS No. 123). Effective October 1, 2006, the Company adopted the fair value recognition provisions of SFAS No. 123(R), Share-Based
Payment (SFAS No. 123 (R)), using the modified-prospective transition method. Under that transition method, compensation cost recognized in the twelve months ended September 30, 2007 includes: (a) compensation cost for all
share-based payments granted prior to, but not yet vested as of October 1, 2006, based on grant date fair value estimated in accordance with the original provisions of SFAS No. 123 and (b) compensation cost for all share-based
payments granted on or subsequent to October 1, 2006, based on the grant-date fair value estimated in accordance with the provisions of SFAS No. 123(R). Results for prior periods have not been restated.
As a result of adopting SFAS No. 123(R) on October 1, 2006, the Companys loss before income taxes for the twelve months ended
September 30, 2007, was approximately $6,156 more than if it had continued to account for share based compensation under APB No. 25. Basic and diluted loss per share for the twelve month period ended September 30, 2007 would not have
changed if it had continued to account for share based compensation under APB No. 25. No portion of the stock compensation expense was capitalized during the period.
F-13
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
Under SFAS No. 123R, we have elected to continue using the Black-Scholes option pricing model to
determine the fair value of our awards on the date of grant. The fair value of each option award is estimated on the date of grant using a Black-Scholes option-pricing formula that uses the assumptions noted in the table and discussion that follows:
|
|
|
|
|
|
|
|
|
Period Ending
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
Dividend yield
|
|
|
|
|
|
|
Expected volatility
|
|
82
|
%
|
|
82
|
%
|
Risk-free interest rate
|
|
4
|
%
|
|
4
|
%
|
|
|
|
Expected life in years
|
|
5-10
|
|
|
5-10
|
|
We will reconsider the use of the Black-Scholes model if additional information becomes available
in the future that indicates another model would be more appropriate, or if grants issued in future periods have characteristics that cannot be reasonably estimated under this model.
We have elected to continue straight-line amortization of stock-based compensation expense over the requisite service period. Prior to the adoption of SFAS No. 123R, we recognized the effect
of forfeitures in our pro forma disclosures as they occurred. In accordance with the new standard, we have estimated forfeitures and are only recording expense on shares we expect to vest.
As of September 30, 2007, there was $19,165 of unrecognized compensation cost related to share-based compensation arrangements that we expect to vest. This cost will be fully amortized
within 5 years. The options exercisable as of September 30, 2007 have no intrinsic value. All options granted have the same exercise price as the stock price on the date the options were granted.
F-14
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
Had the Company applied the fair value recognition provisions of SFAS No. 123 to stock based
employee compensation, the Companys net income for the year ended September 30, 2006 would have decreased as shown in the table below.
|
|
|
|
|
|
|
2006
|
|
Net income as reported
|
|
$
|
312,926
|
|
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards
|
|
|
(68,496
|
)
|
|
|
|
|
|
Proforma Net Income
|
|
$
|
244,430
|
|
|
|
|
|
|
Basic Net income per share as reported
|
|
$
|
0.02
|
|
|
|
|
|
|
Diluted Net income per share as reported
|
|
$
|
0.02
|
|
|
|
|
|
|
Proforma Basic Net income per share
|
|
$
|
0.02
|
|
|
|
|
|
|
Proforma Diluted Net income per share
|
|
$
|
0.02
|
|
|
|
|
|
|
F-15
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
-
Continued
Net Loss Per Share of Common Stock
Basic earnings per share excludes the effect of any dilutive options or convertible securities and is computed by dividing the net income (loss) by the
weighted average number of common shares outstanding for the period. Diluted earnings per share are computed by dividing the net income (loss) by the sum of the weighted average number of common shares and common share equivalents outstanding,
unless the impact of those equivalents is antidilutive. The computation of weighted average shares outstanding for fiscal years 2007 and 2006 is as follows:
|
|
|
|
|
|
|
2007
|
|
2006
|
Common shares outstanding for basic EPS
|
|
15,225,281
|
|
15,220,585
|
Shares issued upon assumed exercise of outstanding stock options
|
|
|
|
79,704
|
|
|
|
|
|
Weighted average number of common and common equivalent shares outstanding for diluted EPS
|
|
15,225,281
|
|
15,300,289
|
|
|
|
|
|
Common share equivalents outstanding at September 30, 2007 and 2006 totaling 7,541,814 and
6,497,266 shares, respectively including currently outstanding stock options and convertible debt, were not included in the denominator for diluted income per share as their effect was anti-dilutive. The effect of any issuances under the stock
rights plan was also not considered in the above calculation due to the fact that the contingency surrounding their issuance had not been met.
F-16
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
-
Continued
Research and Development Costs
All costs incurred to research, design and develop products are considered research and development costs and are charged to expense as incurred.
Fair Value of Financial Instruments
Financial instruments include cash and cash equivalents, short-term investments, customer receivables, accounts payable, certain other accrued liabilities and long-term debt. The fair value of long-term debt approximates the carrying amount
based on the current rate offered to the Company for debt of similar remaining maturities. The carrying values of all other financial instruments are reasonable estimates of their values.
Advertising Expenses
Costs of advertising,
which also include promotional expenses, are expensed as incurred. Advertising expenses for fiscal 2007 and 2006 were $10,545 and $15,019 respectively.
Shipping and Handling
The cost of shipping products to customers is included in cost of goods sold. Amounts billed
to a customer in a sale transaction related to shipping and handling is classified as revenue.
F-17
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 4 - RELATED PARTY TRANSACTIONS
William P. Hales, the Chairman of the Board of Directors and President and Chief Executive Officer of the Company owns $768,000 face value of the senior subordinated secured convertible notes due
September 30, 2009. See Note 11 for a description of the senior notes.
NOTE 5 - INVENTORIES
Inventories at September 30, consist of the following:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Raw materials
|
|
$
|
1,510,204
|
|
|
$
|
1,397,931
|
|
Work-in-process
|
|
|
163,218
|
|
|
|
162,501
|
|
Finished goods
|
|
|
1,481,295
|
|
|
|
1,794,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,154,717
|
|
|
|
3,354,485
|
|
Less reserves
|
|
|
(599,836
|
)
|
|
|
(593,704
|
)
|
|
|
|
|
|
|
|
|
|
Inventories, net
|
|
$
|
2,554,881
|
|
|
$
|
2,760,781
|
|
|
|
|
|
|
|
|
|
|
NOTE 6 - PROPERTY AND EQUIPMENT
Property and equipment at September 30, consist of the following:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Furniture and equipment
|
|
$
|
6,029,352
|
|
|
$
|
5,900,455
|
|
Leasehold improvements
|
|
|
76,499
|
|
|
|
74,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,105,851
|
|
|
|
5,975,123
|
|
Less accumulated depreciation and amortization
|
|
|
(5,883,861
|
)
|
|
|
(5,811,516
|
)
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
221,990
|
|
|
$
|
163,607
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense relating to property and equipment was $36,016 and $43,912
for the years ended September 30, 2007, and 2006, respectively.
NOTE 7 - ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts payable and accrued liabilities include the following at September 30:
F-18
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
|
|
|
|
|
|
|
|
|
2007
|
|
2006
|
Accounts payable trade
|
|
$
|
854,495
|
|
$
|
532,399
|
Accrued professional fees
|
|
|
80,280
|
|
|
75,200
|
Accrued royalties
|
|
|
|
|
|
300,556
|
Accrued vacation
|
|
|
130,137
|
|
|
129,357
|
Accrued other
|
|
|
267,390
|
|
|
193,378
|
|
|
|
|
|
|
|
|
|
$
|
1,332,302
|
|
$
|
1,230,890
|
|
|
|
|
|
|
|
Management determined that the royalty accrual was unlikely to be paid and therefore adjusted the
accrual accordingly.
NOTE 8 - DEVELOPMENT AND LICENSE AGREEMENTS
In August 1998, the Company entered into an agreement under which the Company obtained exclusive proprietary rights to certain patents, licenses and technology to manufacture market and sell certain products. This
agreement required quarterly royalty payments based on a percentage of sales of defined products through August 31, 2004.
In addition, the Company entered into a sublicense agreement whereby two license agreements, one of which expired in March 2000, related to certain Analyst
®
products that were transferred to the Company. The remaining license agreement, which contains provisions for royalty obligations, based on production and net sales of certain products, expired in February 2007.
There was no expense recorded under the royalty agreements in 2007 or 2006. Management determined that the royalty accrual was not deemed
to be a liability and therefore adjusted the accrual accordingly.
NOTE 9 - LINE OF CREDIT
In September 2002, the Company obtained a revolving line of credit with a bank for the purpose of
financing working capital needs as required. The line of credit facility renews each year on March 31 and provides for borrowing up to $500,000 at an interest rate of Prime Rate plus
3
/
4
%. The rate as of September 30, 2007 was 9%. Maximum borrowings under the loan are based on the domestic receivables and inventory of the Company. The
line of credit facility has a first lien of all assets of the Company. At September 2007, there was a $340,000 outstanding balance on the line of credit. The line expires on March 31, 2008. There was no outstanding balance on the line of credit
as of September 30, 2006. The Company was out of compliance with its tangible net worth requirement as of September 30, 2007. The Company expects to be in compliance with all of its covenants for the remaining term and has received a
waiver from the bank for the period ending September 30, 2007. The credit line remains available to the Company.
F-19
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 10 - NOTE PAYABLE
As of September 30, 2007, Hemagen Diagnostics Commercio, Importaco & Exporataco, Ltd. (HDC) had arranged financing with Itau Bank for up to $250,000 Reais to finance the purchase of automated
equipment to be placed into key customer accounts. As of September 30, 2007 the company borrowed $67,000 Reais. These loans bear interest at 1.45% per month or 17.4% annual interest, and are repaid in 24 equal monthly installments. These
capital loans are secured by receivables at the ratio of 50% receivable to loan value. Based on the conversion rate of Reais to the US Dollar the outstanding balance on the loans as of September 30, 2007 was $34,588.
On June 24, 2005, the Company had obtained financing of $1,935,000 to provide for the purchase of a new corporate headquarters facility for $800,000
and for subsequent refurbishment. The note payable was secured by a first lien on the property. At September 30, 2005, the Company had an outstanding balance of $650,000 related to this commitment. During the construction period, the Company
was to pay interest only on the borrowings outstanding at a rate equal to the prime rate plus two percentage points. The rate payable by the Company at September 30, 2005 was 8.75%, per annum. In conjunction with this commitment, the
Company paid $24,725 in loan origination fees.
During 2006, the company entered into an agreement to sell the building. The building was
sold for $1.8 million and resulted in a gain of approximately $865,000. The proceeds were used to repay the full amount of the outstanding loan.
NOTE
11 - EXCHANGE OFFERING
In December 2004, the Company completed an exchange offering of its senior subordinated secured convertible
notes due on April 17, 2005 (Old Notes) for 5,079,438 shares of its common stock and $4,033,225 of senior subordinated secured convertible notes due on September 30, 2009 (New Notes). At the completion of the
exchange offering, $6,065,000 of Old Notes, all but $25,000 of the Old Notes, representing over 99% of the Old Notes had been exchanged. The exchange offering was effective as of September 30, 2004, since at that time more than 80% of the Old
Notes had been tendered for exchange. The Company has accounted for the exchange offering as though the exchange of the entire amount of $6,065,000 of Old Notes was effective as of September 30, 2004, because at September 30, 2004 the
Company had the right and the intent to require the remaining Old Notes to be exchanged since more than 75% in value and 50% in number of the Old Notes had been tendered. In December 2005, the Company exchanged
F-20
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 11 - EXCHANGE OFFERING - continued
the remaining $25,000 of notes for a New Note with a face value of $16,625 and original issue discount of $1,047 and 20,938 shares of common stock. The
investor converted under the same terms as those that had accepted the exchange effective September 30, 2004 and was accounted for as if it had been converted at that time.
The shares of common stock issued in connection with the exchange offering were restricted by the terms of the exchange offer from sale or transfer until after September 30, 2005.
The New Notes pay interest quarterly at an annual rate of 8%, are convertible at the option of the holder after September 30, 2005 at
$0.75 per share into shares of the Companys common stock and mature on September 30, 2009. The New Notes are secured by a first lien on all real, tangible and intangible property except that the terms of the New Notes provide that the
following are subordinated to the security for the New Notes: the $25,000 of Old Notes; up to a maximum of $3 million credit facility; real estate financing obtained for a corporate headquarters subject to limitation; and up to $4.0 million for
financing related to strategic acquisitions. The Company has the right to require conversion of the New Notes at any time if the Companys common stock has traded at or above $1.25 per share for a consecutive twenty-day trading period. The
Company may also prepay the New Notes at any time at their full face amount plus any accrued and unpaid interest.
The Company determined
the fair value of the 5,079,438 shares of its common stock on the closing market price, at September 30, 2004, of $0.38 to be $1,930,186. The fair value of the New Notes was determined by management based on a 10% discount rate, resulting in a
fair value of the New Notes of $3,706,362. In connection with the exchange offering at September 30, 2004 the Company expensed $863,253 of the $1,291,705 debt discount remaining at the time of the exchange offering related to the Old Notes. The
amount recorded as expense represented the excess of the fair value of the New Notes and common stock issued in the exchange offering over the net book value of the Old Notes. At September 30, 2007 and 2006 the unamortized discount on these
notes was $143,575 and $209,285, respectively.
NOTE 12 - STOCKHOLDERS EQUITY
Preferred Stock
The Company is authorized to issue up to 1,000,000 shares of preferred stock,
$.01 par value per share. The preferred stock may be issued in one or more series, the terms of which may be determined at the time of issuance by the Board of Directors and may include voting rights, preferences as to dividends and liquidation,
conversion and redemption rights and sinking fund provisions. No shares of preferred stock have been issued.
F-21
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 12 - STOCKHOLDERS EQUITY - Continued
Accumulated Other Comprehensive Loss
Accumulated other comprehensive loss consists solely of foreign currency translation adjustments totaling $48,530 and $104,327 at September 30, 2007 and 2006, respectively.
Stock Options
On April 25, 2007, the
shareholders voted to approve the 2007 Stock Option Plan. Under this plan the Board has reserved a maximum of 1,500,000 shares for issuance pursuant to stock options, stock appreciation rights, restricted stock awards, restricted stock units and
stock awards. The selection of employee participants in the 2007 Plan, the level of participation of each participant and the terms and conditions of all awards will be determined by a committee of which each member will be an independent
director for purposes of the Nasdaq Stock Market listing requirements, a non-employee director within the meaning of Rule 16b-3 under the Securities Exchange Act of 1934 and an outside director within the meaning of
Section 162(m) of the Internal Revenue Code. A participant may receive multiple awards under the 2007 Plan. The committee will have the discretionary authority to interpret the 2007 Plan, to prescribe, amend and rescind rules and regulations
relating to the 2007 Plan, and to make all other determinations necessary or advisable for the administration of the 2007 Plan. The committee may delegate authority to administer the 2007 Plan as it deems appropriate, subject to the express
limitations set forth in the 2007 Plan. The 2007 Plan will have a term expiring on the tenth anniversary of its effective date, unless terminated earlier by the Board of Directors
On February 27, 2001, the shareholders voted to approve the 2001 Stock Option Plan. The 2001 Stock Option Plan provides for the grant of incentive and nonqualified stock options for the
purchase of an aggregate of 1,000,000 shares of the Companys common stock by employees, directors and consultants of the Company. The Compensation Committee of the Board of Directors is responsible for the administration of the Plan. The
Compensation Committee determines the term of each option, the number of shares for which each option is granted and the rate at which each option is exercisable.
Prior to the establishment of the 2001 Stock Option Plan, the Company granted certain stock options in accordance with the terms of the 1992 Stock Option Plan. The 1992 Stock Option Plan, as amended, provided for the
grant of incentive and nonqualified stock options for the purchase of an aggregate of 1,000,000 shares of the Companys common stock by employees, directors, and consultants of the Company. The Board of Directors is responsible for the
administration of the Plan. The terms of the 1992 Stock Option Plan are generally the same as those of the 2001 Stock Option Plan as described above. Since the approval of the 2001 Stock Option Plan on February 27, 2001, no additional shares
are authorized to be issued under this plan.
F-22
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 12 - STOCKHOLDERS EQUITY - Continued
On September 30, 1999, the Companys Board of Directors awarded options to the Companys President and Chief
Executive Officer and certain directors at that date to purchase an aggregate of 1,732,014 shares of the Companys common stock at an exercise price of $1.36 per share, which represented the market value of the common stock at that date. The
options were granted pursuant to stockholder authorization received during a consent solicitation which resulted in the replacement of certain former members of the Companys senior management and Board of Directors. The options, which were not
issued under the Plan, expire on September 30, 2009 and are transferable and became exercisable on March 31, 2001.
Changes in
options outstanding are summarized as follows:
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Weighted-
Average
Exercise
Price
|
Balance, October 1, 2005
|
|
2,278,014
|
|
|
$
|
1.19
|
Granted
|
|
475,000
|
|
|
|
0.24
|
Exercised
|
|
|
|
|
|
|
Cancelled or expired
|
|
(272,000
|
)
|
|
|
0.56
|
|
|
|
|
|
|
|
Balance, September 30, 2006
|
|
2,481,014
|
|
|
$
|
1.08
|
Granted
|
|
117,500
|
|
|
|
0.24
|
Exercised
|
|
|
|
|
|
|
Cancelled or expired
|
|
(309,000
|
)
|
|
|
0.58
|
|
|
|
|
|
|
|
Balance, September 30, 2007
|
|
2,289,514
|
|
|
$
|
1.11
|
|
|
|
|
|
|
|
Exercisable at September 30, 2007
|
|
2,142,014
|
|
|
|
|
|
|
|
|
|
|
|
F-23
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 12 - STOCKHOLDERS EQUITY - Continued
The following table summarizes information about stock options outstanding at September 30, 2007
|
|
|
|
|
|
|
Options Outstanding
|
|
|
Range of Exercise
Prices
|
|
Number
Outstanding
at September
30, 2007
|
|
Weighted-
Average
Remaining
Contractual
Life (years)
|
|
Weighted
Average
Exercise Price
|
0.20 0.34
|
|
402,500
|
|
6.8
|
|
0.22
|
0.35 0.77
|
|
135,000
|
|
2.8
|
|
0.57
|
0.78 0.97
|
|
20,000
|
|
4.4
|
|
0.97
|
0.98 1.36
|
|
1,732,014
|
|
2.0
|
|
1.36
|
|
|
|
|
|
|
|
$0.20 - $1.36
|
|
2,289,514
|
|
2.9
|
|
1.11
|
The fair value of each option grant was determined on the date of the grant using the
Black-Scholes option-pricing model with the following weighed-average assumptions used for grants in 2007 and 2006; dividend yield of 0%; expected volatility rate of 82% for both years, risk-free interest rate of 4% for both years; and expected
lives ranging from 5 to 10 years.
The weighted average grant date fair value of options granted during 2007 and 2006 was $15,384 and $91,903 respectively.
Stock Rights Purchase Agreement
In fiscal year 1999, the Companys Board of Directors implemented a Stock Purchase Rights Agreement (the Agreement). Under the Agreement, as amended, the Company declared a dividend of one common share purchase right (a
Right) for each share of the Companys outstanding common stock as of February 10, 1999. Each Right entitles the holder to purchase from the Company $4.00 worth of Company common stock at a per-share price equal to 50 percent
of the current market price. The Rights become exercisable only if a person or group, as defined, acquires beneficial ownership of 15 percent or more of the Companys outstanding common stock or announces a tender offer that would result in
beneficial ownership of 15 percent or more of the Companys outstanding common stock. Pursuant to a Board of Directors resolution dated January 9, 2003, William P. Hales, the Companys current Chief Executive Officer and a stock
and debt holder, is exempt under the Agreement. The Rights, which expire on January 27, 2009, are redeemable in whole, but not in part, at the Companys option at $0.001 per Right at any time prior to the earlier of ten days after public
announcement that a person or group has acquired beneficial ownership of 15% or more of the Companys outstanding common stock or the expiration date of the Rights. No rights have been exercised as of September 30, 2007 or 2006.
F-24
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 13 - INCOME TAXES
For the years ended September 30, 2007 and 2006, domestic and foreign (losses) or income before income taxes from continuing operations are as follows:
|
|
|
|
|
|
|
|
Years ended September 30,
|
|
2007
|
|
|
2006
|
Domestic
|
|
$
|
(503,117
|
)
|
|
$
|
49,655
|
Foreign
|
|
|
238,824
|
|
|
|
242,257
|
|
|
|
|
|
|
|
|
|
|
$
|
(264,293
|
)
|
|
$
|
291,912
|
|
|
|
|
|
|
|
|
For the fiscal years ended September 30, 2007 and 2006, the Company had current income tax
expense of $47,515 and $75,461 respectively which related to foreign income tax expenses from its Brazilian subsidiary.
F-25
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 13 - INCOME TAXES - Continued
The difference between income taxes on continuing operations provided at the Companys effective tax rate and the
Federal statutory rate is as follows:
|
|
|
|
|
|
|
Years ended September 30,
|
|
2007
|
|
|
2006
|
|
Federal tax (credit) at statutory rate
|
|
(34
|
)%
|
|
34
|
%
|
Valuation Allowance
|
|
|
|
|
|
|
Current tax benefit of operating losses
|
|
34
|
|
|
(34
|
)
|
Impact of international operations
|
|
18.0
|
|
|
25.9
|
|
|
|
|
|
|
|
|
|
|
18.0
|
%
|
|
25.9
|
%
|
|
|
|
|
|
|
|
Deferred tax assets (liabilities) are comprised of the following at September 30, 2007 and
2006:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Net operating loss carry forwards
|
|
$
|
7,021,000
|
|
|
$
|
7,134,500
|
|
Inventory reserve
|
|
|
240,000
|
|
|
|
237,000
|
|
Accounts receivable reserve
|
|
|
21,000
|
|
|
|
31,000
|
|
Debt conversion cost
|
|
|
138,000
|
|
|
|
207,000
|
|
Other
|
|
|
97,000
|
|
|
|
244,000
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
7,517,000
|
|
|
|
7,853,500
|
|
Basis difference in fixed assets
|
|
|
(15,000
|
)
|
|
|
(25,000
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
|
7,502,000
|
|
|
|
7,828,500
|
|
Valuation allowance
|
|
|
(7,502,000
|
)
|
|
|
(7,828,500
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
The Company has provided a valuation allowance equal to 100% of the total net deferred tax asset
in recognition of the uncertainty regarding the ultimate amount of the net deferred tax asset that will be realized.
At September 30,
2007, the Company has approximately $20,650,000 and $20,151,000 of federal and state net operating loss carry-forwards, respectively, available to offset future taxable income, which expire on various dates through 2026. Ownership changes as defined
in the Internal Revenue Code may limit the amount of net operating loss and tax credit carry-forwards that may be utilized annually. The company also had Brazilian net operating loss carry-forwards of $1,001,000 available to offset future Brazilian
taxable income.
F-26
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 14 - SIGNIFICANT SALES AND CONCENTRATION OF CREDIT RISK
Revenues derived from export sales, from continuing operations, amounted to approximately $2,352,000, or 52% of total sales in 2007 and $2,575,000, or 53%
of total sales in 2006. Export sales to Europe were approximately $621,000 or 13% of total sales in 2007 and $718,000, or 15% of total sales in 2006. Sales to the Companys Brazilian subsidiary, which are eliminated in the consolidated
financial statements, were approximately $624,000 and $840,000 in 2007 and 2006, respectively.
At September 30, 2007 and 2006, the
Company had approximately $64,600 and $104,400 of cash in foreign bank accounts.
NOTE 15 - GEOGRAPHICAL INFORMATION
The Company considers its manufactured kits, tests and instruments as one operating segment, as defined under Statement of Financial Accounting Standards
No. 131 Disclosures about Segments of an Enterprise and Related Information.
The following table sets forth revenue and
assets, for continuing operations, by geographic location.
|
|
|
|
|
|
|
|
|
|
|
|
United*
States
|
|
Brazil
|
|
Consolidated
|
September 30, 2007:
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
3,116,649
|
|
$
|
1,370,587
|
|
$
|
4,487,236
|
Long-lived assets
|
|
|
160,094
|
|
|
142,056
|
|
|
302,150
|
|
|
|
|
September 30, 2006:
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
3,268,119
|
|
$
|
1,507,097
|
|
$
|
4,775,216
|
Long-lived assets
|
|
|
102,073
|
|
|
61,534
|
|
|
163,607
|
*
|
Includes export sales to countries other than Brazil of approximately $981,000 and $1,068,000 in 2007 and 2006, respectively.
|
F-27
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 16 - COMMITMENTS
The Company leases certain facilities and equipment under non-cancelable operating leases expiring through 2012. Future minimum lease commitments under the non-cancelable operating leases are as follows:
|
|
|
Years ending September 30,
|
|
|
2008
|
|
376,218
|
2009
|
|
166,911
|
2010
|
|
171,773
|
2011
|
|
176,782
|
2012
|
|
134,261
|
Rent expense from continuing operations approximated $308,000 and $309,000 in 2007 and 2006,
respectively.
Retirement and Directors Plan
The Company maintains a defined contribution retirement plan, which qualifies under Section 401(k) of the Internal Revenue Code, covering substantially all employees. Participant contributions and employer
matching contributions are made as defined in the Plan agreement. No company contributions were made to the plan in fiscal years 2007 and 2006.
The Company maintains a rule 10b5-1 Stock Purchase Plan (the Plan) for its non-employee directors. Non-employee directors are paid $3,500 per quarter of the total, $1,500 is paid in cash and $2,000 is contributed to the Plan and is used to
purchase Company stock by the Plan in the open market.
Effective October 1, 2003, the Company created an Employee Stock Ownership
Plan (ESOP) for the benefit of its employees, which has been determined by the Internal Revenue Service to be a qualified retirement plan subject to section 4975(E)7 of the Code. The Companys contributions to the ESOP were cash of $40,000 in
each of fiscal 2007 and 2006. At September 30, 2007 and 2006, the ESOP owned approximately 360,182 shares and 304,069 shares of Hemagen common stock, respectively that were purchased in the open market by the plan.
F-28
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 17 - DISCONTINUED OPERATIONS
As of September 30, 2007 the Company had signed a letter of intent to sell the assets of its wholly owed subsidiary Reagents Applications, Inc and the sale was consummated on October 8,
2007. The results of the operations for this division have been presented as discontinued operations in the accompanying financial statements for the periods ending September 30, 2007 and September 30, 2006.
Results from discontinued operations, net of income tax, for the periods ending September 30, 2007 and 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Net sales,
|
|
$
|
2,114,586
|
|
|
$
|
2,474,980
|
|
|
|
|
Costs and expenses,
|
|
|
|
|
|
|
|
|
Costs of sales
|
|
|
2,037,117
|
|
|
|
1,798,889
|
|
Research and development
|
|
|
271,021
|
|
|
|
260,128
|
|
Selling, general and administrative
|
|
|
365,240
|
|
|
|
314,004
|
|
|
|
|
Total operating costs and expenses
|
|
|
2,673,378
|
|
|
|
2,373,021
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income
|
|
|
(558,792
|
)
|
|
|
101,959
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
Interest Income (Net)
|
|
|
20,670
|
|
|
|
|
|
Other income (expense)
|
|
|
(1
|
)
|
|
|
(5,484
|
)
|
|
|
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
20,669
|
|
|
|
(5,484
|
)
|
|
|
|
|
|
|
|
|
|
Net (loss) income before income taxes
|
|
|
(538,123
|
)
|
|
|
96,475
|
|
|
|
|
Income Tax
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income from discontinued operations
|
|
$
|
(538,123
|
)
|
|
$
|
96,475
|
|
|
|
|
|
|
|
|
|
|
Cost of sales includes $197,000 of expenses that would not have been present had the subsidiary
not been sold. Due to an Inventory Purchase Agreement the company agreed to sell the inventory from this division to the purchaser at cost, less any overhead charges. The company had to write-down the value of the inventory by approximately $147,000
due to this agreement. Management also recorded an additional $50,000 reserve against this inventory to cover any potential exposure the company may have with inventory covered under the Inventory Purchase Agreement.
F-29
Hemagen Diagnostics, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For The Years Ending September 30, 2007 and 2006
NOTE 18 - SUBSEQUENT EVENTS
On October 8, 2007 the Company entered into an asset purchase agreement to sell specific assets of its wholly owned subsidiary Reagents Applications, Inc. The closing was effective as of the close of business on
October 8, 2007. The assets excluded from the agreement included the companys cash, accounts receivable, all equipment and inventory related to Hemagens Analyst business, and all other inventory except for $100,000 which was
included in as part of the purchase price. The purchaser paid $1,200,000 for the specific assets of Reagents Applications, Inc. The company received $360,000 as the initial payment on October 9, 2007 and a note receivable for the remaining
$840,000. The note carries an interest rate of 8% and is payable to Hemagen in equal installments of principal $17,500 plus interest over a 48 month period payable monthly beginning December 31, 2007 and continuing on the same day thereafter.
The interest for the first monthly payment shall accrue from October 8, 2007.
On October 8, 2007 the Company also entered into an Inventory Purchase Agreement with the purchaser for which the purchaser has agreed to buy specified assets of Reagents Applications, Inc. Under this agreement the purchaser is
obligated to purchase a minimum of $500,000 of Inventory during the eighteen month period after the effective date of the agreement. The company will invoice the purchaser on the 15
th
and last day of each month, for any inventory used and the purchaser has agreed to pay such invoices within a thirty day period. Because of this agreement, the company had to write-down the value of this inventory by
approximately $147,000 in 2007.
On October 8, 2007 the Company also entered into an agreement with the purchaser to sublease
space in the facility located at 8225 Mercury Court, San Diego CA. Under this agreement the sublessor agrees to sublease the property on a month to month lease beginning October 9, 2007 at a rate if $10,652 a month. This monthly amount
represents 50% of the monthly rent paid by the sublessor under the master lease agreement. Under the agreement the sublessor also agrees to pay 100% of expenses arising or attributed to the occupancy of such space including, but not limited to: real
estate taxes, utilities, landscaping, water, common area expenses and refuse removal.
NOTE 19 - SUPPLEMENTAL DISCLOSURE OF CASH
|
|
|
|
|
|
|
September 30,
|
|
2007
|
|
2006
|
Cash paid for interest
|
|
$
|
343,604
|
|
$
|
452,255
|
|
|
|
|
|
|
|
During fiscal 2006, debt of approximately $8,375 was exchanged through the issuance of 20,938
shares of common stock valued at $4,188.
F-30