Xedar Corporation
2500 Central Avenue
Boulder, CO 80301
November 7, 2000
Securities and Exchange Commission
Washington, D.C. 20549
Pursuant to the requirements of the Securities Exchange
Act of 1934, we are transmitting herewith the attached
Form 10Q.
Sincerely,
Hans R. Bucher
Hans R. Bucher, President
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
(Mark One):
(X) QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended September 23, 2000
_________________________________
( ) TRANSITION REPORT UNDER SECTION 13 or 15(d) OF THE EXCHANGE ACT
For the transition period from to
----------------------------------
Commission File Number 0-8356
-----------------------------------------------
XEDAR CORPORATION
----------------------------------------------------------------------
(Exact name of small business issuer as specified in its charter)
Colorado 84-0684753
-------------------------------- ------------------------------------
(State or other jurisdiction of
incorporation or organization) (IRS Employer Identification No.)
2500 Central Avenue, Boulder, CO 80301
----------------------------------------------------------------------
(Address of principal executive offices)
(303) 443-6441
---------------------------------------------------------------------
(Issuer's telephone number)
Check whether the Issuer (1) filed all documents and reports required
to be filed by Section 13 or 15(d) of the Exchange Act during the past
12 months (or for such shorter period that the Registrant was required
to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes No
X
----- -----
State the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date: No Par Value Common
Stock - 1,837,224 shares as of November 7, 2000.
Transitional Small Business Disclosure Format (check one):
Yes No
X
----- -----
XEDAR CORPORATION
INDEX
Page No.
PART I Financial Information
Item 1 Financial Statements
Condensed Balance Sheets,
December 25, 1999 and September 23, 2000 1
Condensed Statements of Operations, nine
months and three months ended September 25, 2
1999 and September 23, 2000
Condensed Statements of Cash Flows - nine
months ended September 25, 1999 and 3
September 23, 2000
Notes to Condensed Financial Statements 4
Item 2 Management's Discussion and Analysis of Financial
Condition and Results of Operations 5
PART II Other Information 7
SIGNATURES 8
PART I - FINANCIAL INFORMATION
XEDAR CORPORATION
CONDENSED BALANCE SHEETS
December 25, 1999 and September 23, 2000
ASSETS
1999 2000
(Unaudited)
Current assets
Cash and cash equivalents $ 377,008 337,152
Trade accounts receivable, net 116,301 51,014
Inventories 153,204 226,042
Prepaid expenses 2,007 146
Total current assets 648,520 614,354
Long term receivable from related party 145,494 137,424
Property and equipment, at cost 141,307 141,307
Less accumulated depreciation 127,666 132,346
13,641 8,961
Patents, net 12,558 12,558
$ 820,213 $ 773,297
========== =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable-trade $ 24,533 $ 13,260
Accounts payable-related party - 4,170
Accrued liabilities
Vacation 28,869 39,719
Payroll and commissions 6,270 12,812
Payroll and other taxes 2,637 2,017
Unearned revenue - 45,527
Total current liabilities 62,309 117,505
Stockholders' equity
Common stock 1,617,617 1,617,617
Additional paid-in capital 40 40
Accumulated deficit (859,753) (961,865)
Total stockholders' equity 757,904 655,792
$ 820,213 $ 773,297
========= =========
The accompanying notes are an integral part of these condensed
financial statements.
-1-
XEDAR CORPORATION
CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
Nine Months Ended Three Months Ended
Sept. 25, 1999 Sept. 25, 1999
Sept. 23, 2000 Sept. 23, 2000
----------------- ------------------
1999 2000 1999 2000
Sales $ 73,773 $262,589 $ 39,456 $ 90,979
Cost of sales 196,047 283,677 55,312 63,543
Gross profit (loss) (122,274) ( 21,088) (15,856) 27,436
Research and development costs 43,470 - 9,070 -
Selling, general and
administrative expenses 109,315 105,349 30,547 20,682
Operating profit (loss) (275,059) (126,437) (55,473) 6,754
Other income 20,713 24,326 5,386 17,015
Net income (loss) $(254,346) $(102,111) $(50,087) $ 23,769
========== ========== ========= ========
Weighted average shares
outstanding 1,837,224 1,837,224 1,837,224 1,837,224
Basic and diluted income
(loss) per common share $( .14) $( .05) $( .03) $ .01
======= ======= ======= ======
The accompanying notes are an integral part of these condensed
financial statements.
-2-
XEDAR CORPORATION
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
Nine Months Ended
September 25 and September 23
-----------------------------
1999 2000
-----------------------------
Net loss $ (254,346) $ (102,111)
Adjustments to reconcile net loss
to net cash used by operating
activities
Depreciation of property and
equipment 6,552 4,680
(Increase) decrease in assets
Trade accounts receivable 38,807 65,287
Interest receivable 2,500 -
Inventories (109,683) (72,838)
Prepaid expenses 4,055 1,860
Increase (decrease) in liabilities
Accounts payable-trade 11,429 (11,273)
Accounts payable-related party - 4,170
Accrued vacation (13,583) 10,850
Accrued payroll 5,315 6,542
Payroll and other taxes ( 781) ( 620)
Unearned revenue 14,188 45,527
--------- ----------
Net cash used by operating (295,547) ( 47,926)
activities --------- ----------
Cash flows from investing
activities
Capital expenditures - -
Long term receivable from
related party 7,494 8,070
--------- -----------
Net cash provided by
investing activities 7,494 8,070
Net decrease in cash and cash
equivalents (288,053) ( 39,856)
Cash and cash equivalents at
beginning of period 828,445 377,008
---------- -----------
Cash and cash equivalents at
end of period $ 540,392 $ 337,152
========== ===========
The accompanying notes are an integral part of these condensed financial
statements.
-3-
XEDAR CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
September 23, 2000
(Unaudited)
NOTE 1: BASIS OF PRESENTATION
The condensed financial statements included herein are unaudited.
In the opinion of management, all adjustments, consisting of normal
recurring accruals, have been made which are necessary for a fair
presentation of the financial position of the Company at September 23,
2000 and the results of operations for the nine months and three months
ended September 23, 2000 and September 25, 1999. Quarterly results are
not necessarily indicative of expected annual results. For a more
complete understanding of the Company's operations and financial
position, reference is made to Management's Discussion and Analysis of
Financial Condition and Results of Operations herein and the financial
statements of the Company, and related notes thereto, filed with the
Company's annual report on Form 10-KSB for the year ended December 25,
1999, previously filed with the Securities and Exchange Commission.
NOTE 2: INVENTORIES
At September 23, 2000 inventories consisted of:
Raw materials $ 4,630
Work in process 221,412
---------
TOTAL $ 226,042
=========
NOTE 3: BASIC AND DILUTED INCOME (LOSS) PER COMMON SHARE
Basic and diluted income (loss) per common share amounts were computed
by dividing the net income (loss) by the weighted average number of
shares outstanding for the period. No options or warrants with a
dilutive effect were outstanding during the periods ended September 23,
2000 and September 25, 1999.
-4-
XEDAR CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
RESULTS OF OPERATIONS
Sales and Gross Profit (Loss)
Sales by product line for the first nine months and three months 1999
and 2000 were:
(Amounts in $000)
Nine Months Ended Three Months Ended
Sept.25 Sept.23 Increase Sept.25 Sept.23 Increase
1999 2000 (Decrease) 1999 2000 (Decrease)
Commercial products $ 8 $ 1 $ (7) $ 1 $ 0 $ (1)
Design and development
contracts 66 39 (27) 38 1 (37)
Single customer
production programs 0 223 223 0 90 90
----- ---- ------ ----- ----- ------
Totals $ 74 $263 $ 189 $ 39 $ 91 $ 52
===== ==== ====== ===== ===== ======
At this time, the Company is not offering any standard product into the
imaging market, but is concentrating on development of special purpose
imaging systems for OEM and scientific applications.
Design and development contract sales decreased by $27,000 for the nine
months ended September 23, 2000 as compared to the nine months ended
September 25, 2000. The Company is pursuing several contract
opportunities with various potential customers and has received two
contracts for OEM camera development and follow-on production. The
delivery of these cameras will be completed in December 2000. Another
development contract was received for a prototype CCD camera with a pre-
production of twenty units.
Single customer production program sales increased by 223,000 for the
nine months ended September 23, 2000 and amounted to 85% of sales due
to delivery of production units of contracts received in 1999.
The gross profit for the third quarter 2000 was negative due to limited
sales volume and underabsorption of overhead costs.
Research and Development
There were no research and development expenses during the nine months
ended September 23, 2000 as compared to the same period in 1999. The
1999 funds were used to develop special purpose imaging systems for OEM
and scientific applications.
Selling, General and Administrative Expenses: Selling, general and
administrative expenses decreased by $4,000 in the third quarter of
2000 as compared to the same period in 1999. This decrease is primarily
due to lower support costs.
-5-
XEDAR CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (Continued)
LIQUIDITY AND CAPITAL RESOURCES
The Company finances its current activities from cash reserves.
At September 23, 2000 the Company's working capital was $499,000.
The Company's liquidity position is necessary to maintain its ability
to conduct in-house research and development enabling it to compete in
single customer contracts and to develop a commercial product line in a
highly volatile high technology market place.
YEAR 2000 ISSUE
The Company has assessed "Year 2000" issues within each of its
significant computer systems and applications and concluded that the
software being utilized is not date sensitive and adequately recognizes
a four digit year. The Company has not identified any mission critical
systems which are not expected to be compliant or cannot be circum-
vented manually.
The failure to correct a material Year 2000 problem could result in an
interruption in, or failure of, certain normal business activities or
operations. Such failures could materially and adversely affect the
Company's operations, liquidity and financial condition. Due to the
general uncertainty inherent in the Year 2000 problem, resulting in part
from the uncertainty of the Year 2000 readiness of third party
suppliers, the Company is unable to determine at this time whether the
consequences of Year 2000 failures will have a material impact on the
Company's operations, liquidity or financial condition. The Company has
not expended any money to rectify Year 2000 issues and does not expect
to incur any such expenses in the future.
FORWARD-LOOKING STATEMENTS
Except for the historical information contained herein, the matters set
forth in this 10-QSB are forward-looking statements within the meaning
of the "safe harbor" provisions of the Private Securities Litigation
Reform Act of 1995. These forward-looking statements are subject to
risks and uncertainties that may cause actual results to differ
materially. These risks are detailed from time to time in the Company's
periodic reports filed with the Securities and Exchange Commission,
including the Company's Annual Report on Form 10-KSB, Quarterly Reports
on Form 10-QSB and other periodic filings. These forward-looking
statements speak only as of the date hereof. The Company disclaims any
intent or obligation to update these forward-looking statements.
-6-
PART II - OTHER INFORMATION
NOT APPLICABLE
-7-
SIGNATURES
In accordance with the requirements of the Exchange Act, the
Registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
XEDAR CORPORATION
-----------------------------
(Registrant)
November 7, 2000 Hans R Bucher
Date......................... ...................................
(Hans R. Bucher, President)
-8-
