SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended July 31, 1995
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 0-12162
MULTI SOLUTIONS, INC
(Exact name of small business issuer as specified in its charter)
NEW JERSEY 22-2418056
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
4262 US Route 1, Monmouth Junction, New Jersey 08852
(Address of principal executive offices)
Issuer's telephone number, including area code: (908) 329-9200
Check whether the issuer (1) filed all 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 |X| No | |
Indicate the number of shares outstanding of each of the issuer's classes of
Common Stock, as of the latest practicable date.
Class Outstanding at July 31, 1995
------------------------ ----------------------------
Common Stock, par value 15,806,898
$.001 per share
<PAGE>
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
The accompanying financial statements are unaudited for the interim
periods, but include all adjustments (consisting only of normal recurring
accruals) which management considers necessary for the fair presentation of
results for the six and three months ended July 31, 1995.
Moreover, these financial statements do not purport to contain complete
disclosure in conformity with generally accepted accounting principles and
should be read in conjunction with the Company's audited financial statements
at, and for the fiscal year ended January 31, 1995.
The results reflected for the six and three months ended July 31, 1995 are
not necessarily indicative of the results for the entire fiscal year.
<PAGE>
Multi Solutions, Inc and Subsidiary
CONSOLIDATED BALANCE SHEETS
July 31, January 31,
1995 1995
(Unaudited)
----------- -----------
ASSETS
CURRENT ASSETS
Cash $ 79,243 $ 18,342
Accounts receivable( net of allowance of
$32,880 and $37,063 respectively) 32,422 95,791
Prepaid expenses and other current assets 30,524 17,310
----------- -----------
142,189 131,443
FURNITURE AND EQUIPMENT, AT COST
Research and development equipment 368,382 368,382
Office furniture and other 111,550 111,550
----------- -----------
479,932 479,932
Less accumulated depreciation and amortization (475,243) (473,666)
----------- -----------
4,689 6,266
OTHER ASSETS
Capitalized software and development costs 1,791,574 1,613,516
Less accumulated amortization (1,049,124) (886,605)
----------- -----------
742,450 726,911
$ 889,328 $ 864,620
=========== ===========
<PAGE>
Multi Solutions, Inc. and Subsidiary
CONSOLIDATED BALANCE SHEETS
July 31, January 31,
1995 1995
LIABILITIES AND STOCKHOLDERS' DEFICIENCY (Unaudited)
----------- -----------
CURRENT LIABILITIES
Notes payable $ 47,604 $ 53,729
Accrued payroll 77,323 31,190
Payroll and other taxes payable 73,093 78,607
Accounts payable and accrued expenses 382,810 414,303
Deferred Compensation due officers/shareholders 504,159 371,713
Accrued Officer Compensation 245,537 152,246
Deferred revenues 244,952 289,391
Loans from officers 1,400 22,000
----------- -----------
1,576,878 1,413,179
DEFERRED REVENUES-Net of Current Portion 29,453 200,886
STOCKHOLDERS' DEFICIENCY
Common stock, authorized 40,000,000 shares
$ .001 Par Value
Issued and outstanding: 15,806,898 (1995) and
15,257,198 respectively 15,807 15,807
Additional paid-in capital 8,420,537 8,420,537
Accumulated deficit (9,153,347) (9,185,789)
----------- -----------
(717,003) (749,445)
$ 889,328 $ 864,620
=========== ===========
<PAGE>
Multi Solutions, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
Six Months Ended Three Months Ended
July 31, July 31,
1995 1994 1995 1994
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
Revenues
License fees $ 388,146 $ 44,250 $ 245,088 $ 16,790
Maintenance Revenue 280,763 70,780 151,906 57,934
Consulting and other fees 12,195 170,614 9,906 16,797
------------ ------------ ------------ ------------
Total revenues 681,104 285,644 406,900 91,521
Operating expenses
Software development and technical support 153,391 268,229 78,921 173,486
Selling and administrative expenses 492,650 308,114 245,659 105,946
------------ ------------ ------------ ------------
Total expenses 646,041 576,343 324,580 279,432
Income (Loss) from operations 35,063 (290,699) 82,320 (187,911)
Other Income (Expenses)
Interest expense (2,621) (11,196) (1,638) (4,932)
------------ ------------ ------------ ------------
NET INCOME (LOSS) $ 32,442 $ (301,895) $ 80,682 $ (192,843)
============ ============ ============ ============
Weighted average number of shares outstanding 15,846,240 15,257,198 15,846,240 15,257,198
============ ============ ============ ============
Loss per share NIL $ (0.02) NIL $ (0.01)
============ ============ ============ ============
</TABLE>
<PAGE>
MULTI -SOFT, INC.
STATEMENTS OF CASH FLOWS
(Unaudited)
<TABLE>
<CAPTION>
Six Months Ended
July 31,
1995 1994
--------- ---------
<S> <C> <C>
Cash flows from operating activities
Net Income (loss) $ 32,442 $(301,895)
Adjustments to reconcile net Income (loss) to net cash
provided (used) by operating activities
Depreciation and amortization 164,096 121,355
Common stock issued as compensation to employees --
Discount to investors --
Changes in assets and liabilities
Due to / from Multi Solutions --
(Increase) decrease in accounts receivable 63,369 259,349
Decrease in prepaid expenses and other current assets (13,214) (6,106)
Increase (decrease) in accrued payroll 46,133 (7,811)
(Decrease) in payroll and other taxes payable (5,514) --
Increase (decrease) in accounts payable and accrued expenses (31,494) (75,135)
(Decrease) increase in accrued officer compensation 93,291 --
Increase in Deferred Compensation 132,446 --
Increase (decrease) in deferred revenues (44,439) 88,118
Increase (decrease) in long term deferred revenues (171,432) --
--------- ---------
Net cash provided by operating activities 265,684 77,875
Cash flows from investing activities
Capital Expenditures net of disposition (1,339)
Capitalized software development costs (178,058) (156,340)
--------- ---------
Net cash used in investing activities (178,058) (157,679)
Cash flows from financing activities
Net repayments under loan and line of credit ageements (26,725) 46,350
--------- ---------
Net cash provided by (used ) In financing activities (26,725) 46,350
NET INCREASE (DECREASE) IN CASH 60,901 (33,454)
Cash at beginning of year 18,342 33,454
Cash at end of year $ 79,243 $ --
========= =========
</TABLE>
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Results of Operations
Six months Ended July 31, 1995 Compared to six monhts Ended July 31, 1994 and
three months ended July 31, 1995 compared to three months ended July, 31 1994
Revenues for the current six months of fiscal year 1995 increased $395,460 or
138.4% compared with the comparable period of the prior year. Revenues for the
three month period increased $315,379 compared with the comparable period of the
prior year. The increase in revenues is attributable to increased license and
maintenance fees as a result of customer requests for product updates, technical
assistance and support. The current second quarter also reflects the recognition
of $150,000 of the prior years Long Term Deferred Revenue.
Operating expenses as a percent of revenues for the six month period was 94.8%
compared with 201.7% for the comparable period of the prior year. Operating
expense as a percent of revenues for the current three month period was
79.7%compared with 305.3% for the prior year. The decrease in operating expenses
as a percent of revenues was primarily attributable to the higher revenue volume
and a reduction in technical support salaries.
The operating income, before other income (expense) of $35,063 for the current
six month period increased $326,762 compared with the comparable period of the
prior year. Operating Income, before other income (expense) of $82,320 for the
current three month increased $270,231compared with comparable period of the
prior year.
Other income (expense) for the current six month period was ($2,621) as compared
with ($11,196) for the comparable period of the prior year. The decrease is
attributable to the special discount granted to investors in the prior year
which did not occur in the current period.
For the current six month period , net income of $32,442 or ($.00) cents per
share was incurred compared with a net loss of ($301,895) or ($.02) cents per
share an increase of $334,337. For the current three month period, a net income
of $80,682 or $.00 cents per share was incurred compared with a loss of
($192,843) in the comparable period for the prior year an increase of $273,525.
Major Customers
In the first six months of 1995, IBM accounted for 47.19% of total
revenues. In the first six months of 1994, IBM accounted for 10.7% and Exxon
accounted for 11.3%.
Liquidity and Capital Resources
At July 31, 1995, the Company had a negative working capital position of
($1,434,689); and has been experiencing cash flow problems.
<PAGE>
Management of the company has taken various steps to correct this
situation. Overhead costs have been cut drastically as a result of staff
reductions and curtailment of all outside marketing and advertising costs. In
addition, senior staff salaries were reduced and executive officers' salaries
were partly deferred. Secondly, Multi Soft broadened its product base into the
Windows environment and has made its Windows based products easier to learn and
use.
Multi Soft has entered into an International Software Licensing Agreement
with IBM which grants IBM the non-exclusive rights and license to market an
extended runtime version of Multi Soft's WCL product as an IBM logo product.
This IBM EXTENDED VERSION of Multi Soft's WCL is named IMS Client Server(TM) for
Windows. It provides remote presentation support for IMS. Multi Soft and IBM
also have entered into International Marketing Agreements to market Multi Soft's
WCL Toolkit under the name IMS Client Server Toolkit(TM) for Windows in the
United States, Puerto Rico, the Asian Pacific Region, Europe, the Middle East
and Africa and Canada.
In addition, in September 1994, Multi Soft entered into an International
Software Licensing Agreement with IBM's Personal Communications 3270 division
("P-Comm"). This agreement allows IBM to logo and market a P-Comm specific
version of both the Toolkit and Runtime of Multi Soft's WCL(TM). Pursuant to
this agreement, the Company will receive a minimum of $75,000 per quarter over a
two year period representing minimum advances against royalties.
It is Multi Soft's intent to remain a technology provider and search out
multiple distribution channels, rather than to try and grow via an expensive
direct sales force. This allows the focus to stay on technology, with a low
overhead cost for each distribution channel used. However, if the Company
obtains additional funds from operations or otherwise, it plans to expand
in-house marketing activities by advertising in trade publications and by
conducting targeted mailing.
Dividend Policy
The Company has not declared or paid any dividends on its common stock
since its inception and does not anticipate the declaration or payment of cash
dividends in the foreseeable future. The Company intends to retain earnings, if
any, to finance the development and expansion of its business. Future dividend
policy will be subject to the discretion of the Board of Directors and will be
contingent upon future earnings, if any, the Company's financial condition,
capital requirements, general business conditions and other factors. Therefore,
there can be no assurance that dividends of any kind will ever be paid.
Effect of Inflation
Management believes that inflation has not had a material effect on its
operations for the periods presented.
<PAGE>
PART II - OTHER INFORMATION
Item 1. Exhibits and Reports on Form 8-K
(a) Exhibits
27. Financial Data Schedule
(b) Reports on Form 8-K
.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the
registration has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
MULTI SOLUTIONS, INC.
Dated: November 3, 1995
By: /S/ CHARLES J. LOMBARDO
------------------------------------------
Charles J. Lombardo, Chief Executive Officer,
Chief Financial Officer and Treasurer
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> JAN-31-1996
<PERIOD-END> JUL-31-1995
<CASH> 79,243
<SECURITIES> 0
<RECEIVABLES> 65,302
<ALLOWANCES> 32,880
<INVENTORY> 0
<CURRENT-ASSETS> 142,189
<PP&E> 479,932
<DEPRECIATION> 475,243
<TOTAL-ASSETS> 889,328
<CURRENT-LIABILITIES> 1,576,878
<BONDS> 0
<COMMON> 15,807
0
0
<OTHER-SE> (732,810)
<TOTAL-LIABILITY-AND-EQUITY> 889,328
<SALES> 388,146
<TOTAL-REVENUES> 681,104
<CGS> 0
<TOTAL-COSTS> 153,391
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 2,621
<INCOME-PRETAX> 32,442
<INCOME-TAX> 0
<INCOME-CONTINUING> 32,442
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 32,442
<EPS-PRIMARY> 0.00
<EPS-DILUTED> 0.00
</TABLE>
