SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-QSB
[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended September 30, 1996
OR
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from ____________ to ___________
COMMISSION FILE NUMBER 0-19467
MEDAMICUS, INC.
(Exact name of small business issuer in its charter)
MINNESOTA 41-1533300
(State of Incorporation) (IRS Employer Identification No.)
15301 HIGHWAY 55 WEST, PLYMOUTH, MN 55447
(Address of principal executive office, including zip code)
(612) 559-2613
(Registrant's telephone number, including area code)
N/A
- -------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report
Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934, as
amended, during the preceding 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 ____
The number of shares of Registrant's Common Stock outstanding on September 30,
1996 was 4,060,774
Transitional Small Business Disclosure Format. Yes _____ No __X__
<TABLE>
<CAPTION>
MEDAMICUS, INC.
INDEX
PART I. FINANCIAL INFORMATION
<S> <C>
ITEM 1. FINANCIAL STATEMENTS
Balance Sheets as of September 30, 1996 and December 31, 1995 3
Statements of Operations for the three months and nine months ended September 30, 1996 and 1995 4
Statement of Shareholders' Equity for the nine months ended September 30, 1996 5
Statements of Cash Flows for the nine months ended September 30, 1996 and 1995 6
Condensed Notes to the Financial Statements 7
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 8-11
PART II. OTHER INFORMATION
ITEM 6(b). REPORTS ON FORM 8-K 11
</TABLE>
<TABLE>
<CAPTION>
MEDAMICUS, INC.
BALANCE SHEETS
(UNAUDITED)
SEPT 30, 1996 DEC 31, 1995
------------- ------------
<S> <C> <C>
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 1,413,631 $ 143,273
Marketable securities 0 896,145
Accounts receivable 905,871 734,926
Inventories 1,044,655 785,768
Prepaid expenses and other assets 98,473 23,637
- ------------------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS 3,462,630 2,583,749
- ------------------------------------------------------------------------------------------------
PROPERTY AND EQUIPMENT:
Equipment 1,649,442 1,433,357
Office furniture, fixtures and computers 426,944 237,207
Leasehold improvements 343,997 326,211
- ------------------------------------------------------------------------------------------------
2,420,383 1,996,775
Less accumulated depreciation and amortization (1,358,230) (1,100,723)
- ------------------------------------------------------------------------------------------------
NET PROPERTY AND EQUIPMENT 1,062,153 896,052
- ------------------------------------------------------------------------------------------------
LONG TERM INVESTMENTS, RESTRICTED 28,525 100,000
PATENT RIGHTS, NET OF ACCUMULATED AMORTIZATION OF
$97,011 AND $77,296, RESPECTIVELY 34,988 53,198
================================================================================================
TOTAL ASSETS $ 4,588,296 $ 3,632,999
================================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Note payable to bank $ 548,649 $ 0
Accounts payable 845,311 640,478
Accrued expenses 226,939 209,928
Notes payable to private investors 0 477,963
Note payable to customer 14,400 14,400
Current installments of capital lease obligations 57,420 39,609
- ------------------------------------------------------------------------------------------------
TOTAL CURRENT LIABILITIES 1,692,719 1,382,378
- ------------------------------------------------------------------------------------------------
LONG-TERM LIABILITIES:
Note payable to customer, less current installments 6,422 17,222
Capital lease obligations, less current installments 88,815 12,508
- ------------------------------------------------------------------------------------------------
TOTAL LONG-TERM LIABILITIES 95,237 29,730
- ------------------------------------------------------------------------------------------------
TOTAL LIABILITIES 1,787,956 1,412,108
- ------------------------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY:
Preferred stock-undesignated, authorized 1,000,000
shares, no shares issued or outstanding 0 0
Common stock-$.01 par value, authorized 9,000,000
shares, issued and outstanding 4,060,774 and 3,434,774
shares, respectively 40,608 34,348
Additional paid-in capital 8,521,264 6,871,803
Accumulated deficit (5,761,532) (4,685,260)
- ------------------------------------------------------------------------------------------------
TOTAL SHAREHOLDERS' EQUITY 2,800,340 2,220,891
================================================================================================
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 4,588,296 $ 3,632,999
================================================================================================
See accompanying condensed notes to financial statements
</TABLE>
<TABLE>
<CAPTION>
MEDAMICUS, INC.
STATEMENTS OF OPERATIONS
(UNAUDITED)
THREE MONTHS ENDED NINE MONTHS ENDED
SEPT 30, 1996 SEPT 30, 1995 SEPT 30, 1996 SEPT 30, 1995
------------------------------- -------------------------------
<S> <C> <C> <C> <C>
Sales $ 1,255,670 $ 1,220,087 $ 3,813,067 $ 4,003,897
Cost of sales 858,147 735,426 2,517,745 2,477,785
----------------------------- -----------------------------
GROSS PROFIT 397,523 484,661 1,295,322 1,526,112
----------------------------- -----------------------------
OPERATING EXPENSES:
Research and development 164,894 179,973 632,212 654,811
Selling, general and administrative 556,592 363,534 1,709,881 1,187,388
----------------------------- -----------------------------
TOTAL OPERATING EXPENSES 721,486 543,507 2,342,093 1,842,199
----------------------------- -----------------------------
OPERATING LOSS (323,963) (58,846) (1,046,771) (316,087)
----------------------------- -----------------------------
OTHER INCOME (EXPENSE):
Interest expense (13,841) (28,514) (66,071) (90,636)
Interest income 19,541 12,517 40,207 36,014
Other (516) (264) (3,637) (2,133)
----------------------------- -----------------------------
TOTAL OTHER INCOME (EXPENSE) 5,184 (16,261) (29,501) (56,755)
----------------------------- -----------------------------
NET LOSS $ (318,779) $ (75,107) $(1,076,272) $ (372,842)
----------------------------- -----------------------------
NET LOSS PER SHARE $ (0.08) $ (0.02) $ (0.29) $ (0.12)
----------------------------- -----------------------------
WEIGHTED AVERAGE SHARES OUTSTANDING 4,060,774 3,279,030 3,760,409 3,238,884
----------------------------- -----------------------------
See accompanying condensed notes to financial statements
</TABLE>
<TABLE>
<CAPTION>
MEDAMICUS, INC.
STATEMENT OF SHAREHOLDERS' EQUITY
NINE MONTHS ENDED SEPTEMBER 30, 1996
(UNAUDITED)
Common Stock Additional
--------------------- Paid In Accumulated
Shares Amount Capital Deficit Total
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
BALANCES AT DECEMBER 31, 1995 3,434,774 $ 34,348 $ 6,871,803 $ (4,685,260) $ 2,220,891
Stock options exercised 16,000 160 20,240 0 20,400
Common stock purchased by private investors,
net of offering costs 610,000 6,100 1,629,221 0 1,635,321
Net loss for the nine months ended Sept 30, 1996 0 0 0 (1,076,272) (1,076,272)
- -------------------------------------------------------------------------------------------------------------------------
BALANCES AT SEPTEMBER 30, 1996 4,060,774 $ 40,608 $ 8,521,264 $ (5,761,532) $ 2,800,340
- -------------------------------------------------------------------------------------------------------------------------
See accompanying condensed notes to financial statements
</TABLE>
<TABLE>
<CAPTION>
MEDAMICUS, INC.
STATEMENTS OF CASH FLOWS
(UNAUDITED)
NINE MONTHS ENDED
SEPT 30, 1996 SEPT 30, 1995
--------------------------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss $(1,076,272) $ (372,842)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization 277,222 214,784
Interest accretion on notes payable to private investors 22,037 26,878
Interest added to investments (25) (5,532)
Changes in operating assets and liabilities:
Accounts receivable (170,945) (131,240)
Inventories (258,887) 67,338
Prepaid expenses and other assets (74,836) 10,429
Accounts payable 204,833 396,607
Accrued expenses 17,011 83,080
- -------------------------------------------------------------------------------------------------------------------------
NET CASH (USED IN) OPERATING ACTIVITIES (1,059,862) 289,502
- -------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment, net of retirements (295,019) (238,825)
Additions to patent rights (1,505) (15,058)
Purchase of available-for-sale marketable securities, including reinvestment
of securities which matured (28,500) (414,830)
Sale of available-for-sale marketable securities, including sales of securities
which matured 996,145 0
- -------------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 671,121 (668,713)
- -------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on capital lease obligations (34,471) (30,290)
Proceeds from sales of stock, net of offering costs 1,635,321 477,193
Proceeds from exercise of stock options 20,400 170,340
Payments on notes payable to private investors (500,000) 0
Proceeds from note payable to bank 548,649 0
Payments on note payable to customer (10,800) (12,000)
- -------------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,659,099 605,243
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
NET INCREASE IN CASH AND CASH EQUIVALENTS 1,270,358 226,032
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 143,273 3,006
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 1,413,631 $ 229,038
- -------------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for interest $ 44,034 $ 31,755
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Capital leases incurred on purchase of equipment $ 128,589 $ 0
See accompanying condensed notes to financial statements
</TABLE>
CONDENSED NOTES TO FINANCIAL STATEMENTS
NINE MONTHS ENDED SEPTEMBER 30, 1996
(UNAUDITED)
1. BASIS OF PRESENTATION
The financial statements included in this Form 10-QSB have been prepared by the
Company, without audit, pursuant to the rules and regulations of the Securities
and Exchange Commission. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted, pursuant to such rules and
regulations, although management believes the disclosures are adequate to make
the information presented not misleading. These statements should be read in
conjunction with the Company's annual report on Form 10-KSB for the year ended
December 31, 1995, filed by the Company with the Securities and Exchange
Commission.
The financial statements presented herein as of September 30, 1996 and for the
three and nine months ended September 30, 1996 and 1995 reflect, in the opinion
of management, all material adjustments consisting only of normal recurring
adjustments necessary for a fair presentation of the financial position, results
of operations and cash flows for these interim periods.
2. COMMON STOCK
Two former employees exercised their stock options for 16,000 shares of the
Company's common stock at an exercise price of $1.275 per share, totaling
$20,400. The Company also sold 610,000 shares of stock for $3.00 per share in a
private stock offering on May 13, 1996, resulting in net proceeds to the Company
of $1,635,321. These shares were subject to registration with the Securities and
Exchange Commission after 90 days which would allow those who invested to trade
their stock on the open market. The Company is finalizing the S-3 registration
for these shares which will be filed with the SEC during the fourth quarter.
3. CASH EQUIVALENTS AND MARKETABLE SECURITIES
Cash equivalents consist of highly liquid investments with original maturities
of less than three months. The Company terminated its line of credit agreement
to which a $100,000 certificate of deposit (restricted) had been pledged. The
Company also entered into a 3 year lease for some additional equipment and
software and was required to pledge a treasury bill (restricted) for 25% of the
lease value for a period of one year. The Company will be required to pledge a
new treasury bill for 25% of the remaining lease value for an additional year
after the original treasury bill matures.
4. INVENTORIES
Inventories are stated at the lower of cost, determined on a first-in, first-out
(FIFO) basis, or market. Inventories consist of the following:
SEPTEMBER 30, 1996 DECEMBER 31, 1995
--------------------------------------------
Purchased parts and subassemblies $602,977 $419,314
Work in process 319,815 170,353
Finished goods 121,863 196,101
--------------------------------------------
$1,044,655 $785,768
============================================
5. NET LOSS PER SHARE
Net loss per common share is determined by dividing the net loss by the weighted
average number of shares of common stock outstanding. Common stock equivalents
have been excluded from the calculation of the net loss per share since they are
antidilutive.
6. NOTES PAYABLE
In March 1996, the Company obtained a revolving line of credit with a financial
institution. The line of credit availability is $1,200,000, subject to borrowing
base requirements, bears interest at 3% over the financial institution's base
rate, is secured by substantially all assets and expires in May, 1997. Advances
on the line are at the discretion of the lender. The line of credit also
contains a net worth covenant to which the Company will have to adhere. The
Company used the line to retire the $500,000 notes payable to private investors
which were due June 30, 1996.
In September 1996, the Company purchased some additional equipment and software
on a three year capital lease totaling $114,761. The lease carries an interest
rate of 13.05% and the Company pledged a one year treasury bill for 25% of the
outstanding balance of the lease as collateral. The Company will be required to
pledge a second one year treasury bill for 25% of the outstanding balance on the
lease when the original treasury bill expires.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
The following discussion and analysis provides information that the Company's
management believes is relevant to an assessment and understanding of the
Company's results of operations and financial condition. This discussion should
be read in conjunction with the accompanying financial statements and footnotes.
RESULTS OF OPERATIONS
NINE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
1995
Total revenues were $3,813,067 for the nine months ended September 30, 1996
compared to $4,003,897 for the nine months ended September 30, 1995,
representing a 4.8% decline. Sales of vessel introducers, primarily to Medtronic
and Bard Access Systems under exclusive distribution arrangements, were
$2,351,918 for the nine months ended September 30, 1996, compared to $3,324,522
for the nine months ended September 30, 1995. During the first eight months of
1995, Medtronic made an unusually large purchase of vessel introducers in
support of its launch of new pacemaker and defibrillator lines. Additionally,
during the third quarter of 1996, the Company saw a reduction in its introducer
sales to Medtronic, due to a component supply problem from Medtronic. The
Company has developed its own version of the component and Medtronic has
approved full market release on several sizes of the component, with approval on
all sizes expected in the near future. This will give the Company full control
over all component purchases in the future.
Contract manufacturing sales were $338,666 for the nine months ended September
30, 1996, compared to $238,747 for the nine months ended September 30, 1995. The
primary reason for the increase is that one of the Company's contract
manufacturing customers placed orders on hold in the second quarter of 1995 in
order to deplete excess inventory and to convert to new manufacturing
facilities. One of the Company's contract manufacturing customers was recently
purchased by Boston Scientific and the Company was informed in September that
Boston Scientific will be manufacturing this product internally. The final
orders for this contract manufacturing customer should ship during the fourth
quarter of 1996. The Company also received word from its other contract
manufacturing customer in September that it was going to significantly increase
the size of its orders over the next two years. These two events should amount
to no change or a slight decline in the contract manufacturing sales for the
foreseeable future.
The Company also does some contract research and development work periodically
for Medtronic and realized sales of $127,888 for the nine months ended September
30, 1996 compared to $15,373 for the nine months ended September 30, 1995. The
Company expects to bill an additional $40-50,000 during the fourth quarter of
1996, but does not expect this type of work to be a continuous revenue item for
the Company.
Sales of the Company's fiber optic pressure sensing catheter and monitor
transducer products were $994,595 for the nine months ended September 30, 1996,
compared to $425,255 for the nine months ended September 30, 1995. Monitor sales
increased 113.6% or $430,098 and catheter and accessory sales increased 279.0%
or $139,242 over the comparable period. The Company continued to actively market
the LuMax(TM) System into the gynecology office market, and officially launched
an upgraded version of its LuMax System to the urology market in September. Due
to development issues, the release of the LuMax System to the urology market was
delayed until September causing lower than expected third quarter sales. The
Company is now focusing on ramping up its manufacturing capacity for these
upgraded systems in order to supply customer demand for the product, as well as
provide the sales representatives with demo systems.
Total gross profit decreased from $1,526,112 for the nine months ended September
30, 1995, to $1,295,322 for the nine months ended September 30, 1996, a decline
of 15.1%. Total gross profit as a percent of sales decreased from 38.1% to 34.0%
in such periods. The gross profit percentage on vessel introducers and contract
manufacturing totaled 42.5% for the nine months ended September 30, 1996,
compared to 45.9% in the nine months ended September 30, 1995. The decrease in
the gross profit percentage was primarily due to the lower sales to Medtronic,
which resulted in the existing overhead being allocated over less units. The
Company has also had some employee turnover in the introducer and contract
manufacturing area which has resulted in additional training costs which have
impacted gross profits. For fiber optic products, the gross profit percent
totaled 9.9% or $98,547 for the nine month period ended September 30, 1996
compared to a loss of $115,920 for the nine month period ended September 30,
1995. As the Company's revenues increase, the gross profit percent related to
fiber optic products should improve as a result of greater efficiencies and more
effective utilization of manufacturing capabilities.
Total research and development expenditures were $632,212 or 16.6% of sales for
the nine months ended September 30, 1996, compared to $654,811 or 16.3% of sales
for the nine months ended September 30, 1995. The Company had anticipated a
reduction in research and development expenditures in 1996 compared to 1995 but,
due to unforeseen software development issues in completing the development work
on the upgraded LuMax System, the overall expenditures remained relatively
constant during the comparable periods.
Selling, general and administrative expenses increased from $1,187,388 for the
nine months ended September 30, 1995 to $1,709,881 for the nine months ended
September 30, 1996. Sales and marketing expenses increased $389,461 for the nine
months ended September 30, 1996 over the comparable period in 1995 as the
Company continued to invest heavily in sales and marketing activities in 1996
compared to 1995. The Company is now supporting approximately 77 independent
sales representatives, attending many shows and conventions, and advertising in
several key publications relating to the Ob/Gyn and urology markets. The Company
also hired a vice president of sales and marketing in July of this year which
has increased salary expense over the comparable period in 1995. General and
administrative expenses increased $133,032 for the first nine months of 1996
over the comparable period in 1995. This increase is primarily due to additional
spending on outside consultants, investor relations and salaries expense. The
Company has contracted with an outside consulting firm to provide MIS support
for the Company in 1996. The Company also hired a public relations firm to
assist with investor relations. Salary expense increased in the first nine
months of 1996 from the comparable period in 1995 because of one additional head
count in the accounting department and general salary increases from last year.
Interest expense decreased from $90,636 for the nine months ended September 30,
1995 to $66,071 for the nine months ended September 30, 1996. The decrease in
interest expense is due to the Company retiring the $500,000 notes payable to
investors in April 1996 which was at a 15% interest rate, resulting in smaller
average outstanding borrowings.
As a result, the Company incurred a net loss of $1,076,272 or $.29 per share for
the nine months ended September 30, 1996, compared to a net loss of $372,842 or
$.12 per share for the nine months ended September 30, 1995.
THREE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 1995
Total revenues were $1,255,670 for the three months ended September 30, 1996
compared to $1,220,087 for the three months ended September 30, 1995,
representing a 2.9% increase. Sales of vessel introducers, primarily to
Medtronic and Bard Access Systems under exclusive distribution arrangements,
were $733,636 for the three months ended September 30, 1996, compared to
$1,034,453 for the three months ended September 30, 1995. The change in vessel
introducers is attributed to the Medtronic inventory build and the Medtronic
component supply problem that were addressed above.
Contract manufacturing sales were $141,133 for the three months ended September
30, 1996, compared to $51,020 for the three months ended September 30, 1995.
Contract research and development sales were $0 for the three months ended
September 30, 1996 compared to $15,373 for the three months ended September 30,
1995. These differences are primarily due to those factors discussed above.
Sales of the Company's fiber optic pressure sensing catheter and monitor
transducer products were $380,901 for the three months ended September 30, 1996,
compared to $119,241 for the three months ended September 30, 1995. Monitor
sales increased 196.7% or $199,877 and catheter and accessory sales increased
350.7% or $61,783 in the three months ended September 30, 1996 over the
comparable period in 1995. As stated above, the Company's third quarter results
were negatively impacted due to a delay in the release of the upgraded LuMax
System. The Company is continuing to strengthen its sales and marketing efforts
for these products and expects to see increased sales growth in the future.
Total gross profit decreased from $484,661 for the three months ended September
30, 1995, to $397,523 for the three months ended September 30, 1996, a decline
of 18.0%. Total gross profit as a percent of sales decreased from 39.7% in the
three months ended September 30, 1995 to 31.7% in the comparable period in 1996.
The gross profit percentage on vessel introducers and contract manufacturing
totaled 44.2% in the third quarter of 1996, compared to 45.4% in the third
quarter of 1995, primarily due to the factors discussed above. For fiber optic
products, the gross profit percent totaled 3.0% or $11,223 in the third quarter
of 1996 compared to a loss of $15,566 in the third quarter of 1995. The Company
incurred additional costs qualifying and validating the reusable catheter during
the third quarter which affected gross profits. The Company expects to see gross
profits and the gross profit percentage improve dramatically as the Company
increases sales volume and utilizes its overhead more efficiently.
Total research and development expenditures were $164,894 or 13.1% of sales for
the three months ended September 30, 1996, compared to $179,973 or 14.8% of
sales for the three months ended September 30, 1995. The Company had anticipated
a reduction in research and development expenditures in 1996 compared to 1995
but, due to unforeseen software development issues in completing the development
work on the upgraded LuMax System, the overall expenditures remained relatively
constant during the comparable periods.
Selling, general and administrative expenses increased from $363,534 for the
three months ended September 30, 1995 to $556,592 for the three months ended
September 30, 1996. Sales and marketing expenses increased $122,674 and general
and administrative expenses increased $70,384 in the third quarter of 1996
compared to the third quarter of 1995 primarily for the reasons discussed above.
Interest expense decreased from $28,514 for the three months ended September 30,
1995 to $13,841 for the three months ended September 30, 1996 primarily due to
the factors stated above.
As a result, the Company incurred a net loss of $318,779 or $.08 per share for
the three months ended September 30, 1996, compared to a net loss of $75,107 or
$.02 per share for the three months ended September 30, 1995.
LIQUIDITY AND CAPITAL RESOURCES
Net cash used in operating activities for the nine months ended September 30,
1996 was $1,059,862, consisting of a net loss of $1,076,272 less adjustments for
depreciation and amortization of $277,222 and interest accretion of $22,012. In
addition, cash was used to fund net changes in operating assets and liabilities
of $282,824. The Company has experienced increased inventory in 1996 in
anticipation of the sales growth of its LuMax System, and expects to see
increases in accounts receivable and inventory levels as sales of these products
continue to grow.
Net cash provided by investing activities for the nine months ended September
30, 1996 was $671,121. Marketable securities of $996,145 were sold and $295,019
of equipment was purchased during the period. Additionally, marketable
securities of $28,500 were purchased and pledged to the Company's new equipment
and software lease.
Net cash provided by financing activities for the nine months ended September
30, 1996 was $1,659,099. At the end of March 1996, the Company used its new
revolving line of credit (described below) to retire the $500,000 notes payable
to private investors and began to use the line for working capital. The Company
had a balance due on the line of $548,649 as of September 30, 1996.
Additionally, two former employees exercised stock options for 16,000 shares of
the Company's common stock at an exercise price of $1.275 per share, totaling
$20,400. The Company also sold 610,000 shares of stock at $3.00 per share in a
private stock offering, netting $1,635,321 in proceeds. The Company also made
principal debt payments totaling $45,271.
As a result, the Company's cash and cash equivalents and marketable securities
were $1,413,631 as of September 30, 1996 compared to $1,039,418 at December 31,
1995. Working capital increased from $1,201,371 as of December 31, 1995 to
$1,731,159 as of September 30, 1996.
In March 1996, the Company entered into a fifteen month agreement with a
financial institution for a $1,200,000 revolving line of credit. The
availability under the line is subject to borrowing base requirements, and
advances are at the discretion of the lender. The agreement calls for interest
at the rate of 3% over the financial institution's base rate with minimum
interest due over the term of the agreement of $75,000. The line is secured by
substantially all of the Company's assets.
In September 1996, the Company entered into a three year capital lease agreement
for some equipment and software, totaling $114,761. The agreement calls for
interest at the rate of 13.05% and requires the Company to pledge a security for
a period of one year for 25% of the outstanding value of the lease. An
additional one year security will need to be pledged for 25% of the outstanding
value of the lease when the original security expires. The lease is secured by
the equipment purchased and the pledged security.
If sales estimates and working capital needs meet the Company's projections, the
Company believes its available cash and investments, along with borrowing
availability under its $1,200,000 line of credit will be sufficient to meet the
Company's anticipated operating expenses and cash requirements for the
foreseeable future. If the sales estimates are not realized or working capital
requirements exceed those projected, the Company may need to secure additional
capital or, if capital is not available, to curtail its marketing efforts.
Forward-looking statements herein are made pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995. Certain
important factors could cause results to differ materially from those
anticipated by some statements made herein. You are cautioned that all
forward-looking statements involve risks and uncertainties. Among the factors
that could cause results to differ materially are the following: delays in new
product launches; lack of market acceptance of the Company's products;
introduction of competitive products; and patent and government regulation
matters.
PART II - OTHER INFORMATION
ITEM 6(b) - REPORTS ON FORM 8-K
None
SIGNATURE
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized:
MEDAMICUS, INC.
Date: November 7, 1996 By: /s/ James D. Hartman
---------------------------------
President, Chief Executive Officer and
Chief Financial Officer
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> SEP-30-1996
<CASH> 1,413,631
<SECURITIES> 0
<RECEIVABLES> 905,871
<ALLOWANCES> 0
<INVENTORY> 1,044,655
<CURRENT-ASSETS> 3,423,878
<PP&E> 2,420,383
<DEPRECIATION> 1,358,230
<TOTAL-ASSETS> 4,588,296
<CURRENT-LIABILITIES> 1,692,719
<BONDS> 95,237
0
0
<COMMON> 40,608
<OTHER-SE> 2,759,732
<TOTAL-LIABILITY-AND-EQUITY> 4,588,296
<SALES> 3,813,067
<TOTAL-REVENUES> 3,813,067
<CGS> 2,517,745
<TOTAL-COSTS> 2,517,745
<OTHER-EXPENSES> 164,894
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 13,841
<INCOME-PRETAX> (318,779)
<INCOME-TAX> 0
<INCOME-CONTINUING> (318,779)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (318,779)
<EPS-PRIMARY> (0.08)
<EPS-DILUTED> (0.08)
</TABLE>
