ENSYS ENVIRONMENTAL PRODUCTS INC /DE/
10-Q, 1996-08-14
MISCELLANEOUS CHEMICAL PRODUCTS
Previous: HGI REALTY INC, 10-Q, 1996-08-14
Next: PROFESSIONAL BENEFITS INSURANCE CO, 10-Q, 1996-08-14





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                      For the Quarter Ended: June 30, 1996

                         Commission File Number: 0-68440

                       EnSys Environmental Products, Inc.
             (Exact name of registrant as specified in its charter)

                Delaware                                 56-1581761
      (State or other jurisdiction of    (I.R.S. Employer Identification Number)
      organization or incorporation)

                             4222 Emperor Boulevard
                          Durham, North Carolina 27703
          (Address of principal executive offices, including zip code)

                                 (919) 941-5509
              (Registrant's Telephone Number, Including Area Code)

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 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required to file such reports),

                 YES   X                            NO

and (2) has been subject to such filing requirements for the past 90 days.

                 YES    X                           NO

The number of shares of common stock outstanding as of August 1, 1996 was 
7,170,527






<PAGE>



                       EnSys Environmental Products, Inc.


                                      INDEX
<TABLE>
<CAPTION>


                                                                                                           Page No.

Part I - Financial Information
<S>                                                                                               <C>   

     Item 1.    Financial Statements:

                Balance Sheets as of December 31,
                1995 and June 30, 1996.......................................................                3

                Statements of Operations for the three months ended
                June 30, 1995 and 1996, and for the six months
                ended June 30, 1995 and 1996.................................................                4

                Statements of Cash Flows for the six months ended
                June 30, 1995 and 1996.......................................................                5

                Notes to Interim Financial Statements........................................                6

     Item 2.    Management's Discussion and Analysis of Financial
                Condition and Results of Operations..........................................                8

Part II - Other Information

     Item 1.    Legal Proceedings............................................................   Not Applicable

     Item 2.    Changes in Securities........................................................   Not Applicable

     Item 3.    Defaults Upon Senior Securities..............................................   Not Applicable

     Item 4.    Submission of Matters to a Vote of Security-Holders..........................               11

     Item 5.    Other Information............................................................   Not Applicable

     Item 6.    Exhibits and Reports on Form 8-K.............................................               11

Signatures...................................................................................               12

Exhibit Index................................................................................               13

Exhibit 11.1.................................................................................               14

</TABLE>


                                       2



<PAGE>



PART I.  FINANCIAL INFORMATION


Item 1.  Financial Statements

                       ENSYS ENVIRONMENTAL PRODUCTS, INC.

                                 BALANCE SHEETS

<TABLE>
<CAPTION>


                                                                            December 31,              June 30,
                                                                                1995                    1996
                                                                                ----                    ----
                                                                                                     (Unaudited)
<S>                                                                      <C>                     <C>
                                                                                                     
                                     ASSETS

Current assets:
     Cash and cash equivalents ........................................      $ 4,467,857            $  3,762,550
     Marketable debt investments (cost of
        $7,208,430 at December 31, 1995 and
        $5,398,371 at June 30, 1996 (unaudited)).......................        7,190,840               5,377,777
     Accounts receivable, trade, less allowance
        for doubtful accounts of $96,970 and
        $88,316 at December 31, 1995 and
        June 30, 1996 (unaudited), respectively........................          424,119                 862,278
     Inventory, primarily raw materials................................          761,098               1,160,581
     Prepaids and other current assets.................................          142,273                 120,375
                                                                             -----------             -----------
        Total current assets...........................................       12,986,187              11,283,561
                                                                             -----------             -----------

Equipment, furniture and fixtures:
     Equipment, furniture and fixtures ................................        1,974,831               2,028,617
     Leasehold improvements............................................          310,313                 317,135
                                                                             -----------             -----------
                                                                               2,285,144               2,345,752
     Less accumulated depreciation and
        amortization...................................................        1,480,055               1,668,513
                                                                             -----------             -----------
                                                                                 805,089                 677,239
                                                                             -----------             -----------
Intangible asset, less accumulated amortization
     of $14,167 and $39,167 at December 31, 1995 and
     June 30, 1996 (unaudited), respectively ..........................           35,833                 437,485
Pledged certificates of deposit .......................................          100,000                 100,000
Other assets...........................................................          402,534                 447,202
                                                                             -----------             -----------
                                                                             $14,329,643             $12,945,487
                                                                             ===========             ===========

                           LIABILITIES, PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)

Current liabilities:
     Accounts payable, trade...........................................      $    79,340          $      127,162
     Accrued expenses:
        Salaries and wages.............................................          309,559                 201,103
        Other..........................................................          338,485                 280,536
Current portion of capital lease obligations ..........................           70,930                  55,160
                                                                             -----------             -----------
        Total current liabilities......................................          798,314                 663,961
                                                                             -----------             -----------
Capital lease obligations, less current
     portion ..........................................................           29,389                  11,392
                                                                             -----------             -----------
        Total liabilities..............................................          827,703                 675,353
                                                                             -----------             -----------

Stockholders' equity:
     Common stock, $.01 par value, 25,000,000, shares authorized,  6,018,935 and
        7,153,796 shares issued and outstanding at December 31, 1995
        and June 30, 1996 (unaudited), respectively....................           60,189                  71,839
     Additional paid-in capital........................................       31,028,302              32,271,508
     Treasury stock at cost (24,146 and 30,146 shares
        at December 31, 1995 and June 30, 1996
        (unaudited), respectively).....................................         (117,038)               (126,038)
     Unrealized loss on marketable debt investments....................          (17,590)                (13,557)
     Accumulated deficit...............................................      (17,451,923)            (19,933,618)
                                                                             -----------             ----------- 
        Net stockholders' equity ......................................       13,501,940              12,270,134
                                                                             -----------             -----------
 Commitments and contingencies
 Total liabilities and stockholders' equity............................      $14,329,643             $12,945,487
                                                                             ===========             ===========

</TABLE>

                 See accompanying notes to financial statements.

                                       3
<PAGE>





                       ENSYS ENVIRONMENTAL PRODUCTS, INC.

                            STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>


                                                    Three Months Ended                 Six Months Ended
                                                         June 30,                          June 30,
                                                   ------------------                     ------------
                                                    1995            1996                1995           1996
                                                    ----            ----                ----           ----
                                                         (Unaudited)                      (Unaudited)

<S>                                             <C>           <C>                <C>               <C>

Product and service revenues............          $  967,469     $1,306,916          $1,807,665      $1,911,776
Cost of goods sold......................             374,885        395,854             671,325         788,094
                                                  ----------     ----------          ----------      ----------
        Gross profit....................             592,584        911,062           1,136,340       1,123,682
                                                  ----------     ----------          ----------      ----------

Operating expenses:
     Selling, general and administrative           1,408,441        937,810           2,529,423       1,866,058
     Research and development...........             178,063        178,989             367,690       2,044,793
                                                  ----------     ----------          ----------      ----------
     Total operating expenses ..........           1,586,504      1,116,799           2,897,113       3,910,851
                                                  ----------     ----------          ----------      ----------
        Operating loss..................            (993,920)      (205,737)         (1,760,773)     (2,787,169)
                                                  ----------     ----------          ----------      ---------- 

Other income (expense):
     Interest and other income..........             185,224        147,901             363,388         310,718
     Interest expense...................             ( 4,539)       ( 2,361)             (9,826)        ( 5,244)
                                                  ----------     ----------          ----------      ---------- 
        Other income, net...............             180,685        145,540             353,562         305,474
                                                  ----------     ----------          ----------      ----------
        Net loss........................          $ (813,235)    $  (60,197)        $(1,407,211)    $(2,481,695)
                                                  ==========     ==========          ==========      ========== 

Net loss per common and common
     equivalent share                             $   (0.14)    $    (0.01)         $     (0.24)    $    (0.38)
                                                  ==========     ==========          ===========     ========== 

Weighted average common and
     common equivalent shares
     outstanding........................           5,950,261      7,138,541           5,936,252       6,578,753
                                                  ==========     ==========           =========       =========


</TABLE>





                 See accompanying notes to financial statements.


                                       4

<PAGE>


                       ENSYS ENVIRONMENTAL PRODUCTS, INC.

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>



                                                                                         Six Months Ended
                                                                                          June 30,
                                                                                      1995             1996
                                                                                      ----             ----
                                                                                           (Unaudited)


<S>                                                                              <C>             <C> 

Operating activities:
     Net loss     .........................................................          (1,407,211)    $(2,481,695)
     Adjustments to reconcile net loss to net
        cash used by operating activities:
           Common stock issued in connection with product
             line acquisition..............................................               -           1,237,500
           Disposal of capital equipment (gain)/loss.......................               3,320             865
           Translation (gain)/loss.........................................              (1,758)           -
           Change in cash due to exchange rates............................                 439            -
           Depreciation....................................................             204,881         189,899
           Amortization....................................................              11,223          25,000
Changes in operating assets and liabilities:
               Increase in accounts receivable, trade......................            (264,915)       (438,159)
               Increase in inventories.....................................             (41,748)       (399,483)
               (Increase) decrease in prepaids and
                  other current assets.....................................             ( 6,528)         21,898
               Increase in other assets....................................            (689,719)       (471,320)
               Increase (decrease) in accounts payable, trade..............             (89,134)         47,822
               Increase (decrease) in accrued expenses.....................             398,724        (166,405)
                                                                                     ----------      ---------- 
               Net cash used by operating activities.......................          (1,882,426)     (2,434,078)
                                                                                     ----------      ---------- 

Investing activities:
     Capital expenditures..................................................            (308,526)        (83,414)
     Proceeds from disposal of capital equipment...........................               1,562          20,500
     Decrease in marketable debt investments...............................           5,858,168       1,817,096
                                                                                     ----------      ----------
     Net cash provided by investing
                  activities...............................................           5,551,204       1,754,182
                                                                                     ----------      ----------

Financing activities:
     Issuances of capital stock:
        Common issued......................................................              42,759          17,356
        Treasury stock repurchased.........................................              (9,480)        ( 9,000)
                                                                                     ----------      ---------- 
     Common (net of redemptions)...........................................              33,279           8,356
     Principal payments on capital lease obligations.......................             (41,887)        (33,767)
                                                                                       ---------     ---------- 

               Net cash used by financing activities.......................             ( 8,608)        (25,411)
                                                                                     ----------      ---------- 
               Increase (decrease) in cash and
                  cash equivalents.........................................           3,660,170        (705,307)
                                                                                     ----------      ---------- 
Cash and cash equivalents at beginning of period...........................           2,324,433       4,467,857
                                                                                     ----------      ----------
Cash and cash equivalents at end of period.................................          $5,984,603      $3,762,550
                                                                                     ==========      ==========


</TABLE>


                 See accompanying notes to financial statements.
                                       5

<PAGE>


                       ENSYS ENVIRONMENTAL PRODUCTS, INC.

                      NOTES TO INTERIM FINANCIAL STATEMENTS


Note 1.  Interim Financial Statements

The  accompanying   unaudited   consolidated   financial   statements  of  EnSys
Environmental  Products,  Inc. (the "Company") have been prepared by the Company
pursuant to the rules and regulations of the Securities and Exchange  Commission
regarding interim financial reporting.  Accordingly, they do not include all the
information and footnotes required by generally accepted  accounting  principles
for complete  financial  statements and should be read in  conjunction  with the
Company's  Annual  Report on Form 10-K for the fiscal  year ended  December  31,
1995.  In the  opinion of  management,  the  accompanying  financial  statements
include all  adjustments  (of a normal  recurring  nature)  necessary for a fair
presentation.  The results of operations for the six month period ended June 30,
1996 are not  necessarily  indicative of the results to be expected for the full
year.


Note 2.  Severance Costs

On April 11,  1995 Alan H.  Staple  resigned as  President  and Chief  Executive
Officer and the Board of Directors  appointed  Grover C. Wrenn as President  and
Chief  Executive  Officer  of the  Company.  In  connection  with  Mr.  Staple's
resignation,  the Company entered into a severance and consulting  agreement and
general release with Mr. Staple effective April 11, 1995. Under the terms of the
agreement,  the Company was obligated to continue to pay Mr. Staple's salary and
certain other  benefits for a period of one year from the effective  date of the
agreement.  In addition, Mr. Staple agreed to provide consulting services to the
Company for a period  commencing on the effective date and ending  September 30,
1995 for a consulting  fee of $115,000.  The Company's  Statements of Operations
for the quarter and six months ended June 30, 1995  include  charges of $362,745
and $493,630,  respectively, to cover the anticipated severance costs associated
with Mr. Staple's resignation as well as those related to the resignation of Dr.
Stephen  Friedman on March 31, 1995 from his position as Senior Vice  President,
Research and Development on March 31, 1995.

On February 29, 1996, Dr. Ian Mackenzie  resigned as Managing  Director of EnSys
(Europe) Limited. The Company had entered into an employment agreement effective
October 26, 1993 with Dr.  Mackenzie.  In connection with his  resignation,  the
Company paid Dr.  Mackenzie the  equivalent of six months salary and benefits as
required by his employment agreement.  The Company's Statement of Operations for
the six  months  ended June 30,  1996  includes a charge of $75,000 to cover the
severance costs associated with Dr. Mackenzie's resignation.

Note 3. Recent Developments

On March 29, 1996, the Company acquired from Millipore Corporation ("Millipore")
certain  assets,   which  consist   primarily  of  inventory,   work-in-process,
equipment,  intellectual property rights, contract rights and customer lists, of
Millipore's  "EnvirogardTM"  product  line.  In exchange  for such  assets,  the
Company paid to Millipore  $1,000,000 in cash and issued to Millipore  1,100,000
shares of the  Company's  common  stock,  par value $0.01 per share (the "Common
Stock"), which represented  approximately 15% of the Company's total outstanding
shares after the acquisition. The acquisition resulted in an estimated charge of
$1,700,000 for acquired research and development.

On July 29, 1996, EnSys and Strategic  Diagnostics  Inc.  ("SDI")  announced the
signing of a non-binding letter of intent to merge the two companies.  Under the
merger proposal,  common  shareholders of SDI would receive  5,780,781 shares of
EnSys' common stock, and preferred  shareholders of SDI would receive  2,164,577
shares  of a new  class of EnSys  convertible  preferred  stock.  An  additional
994,214  shares  would be reserved  for  issuance to holders of SDI warrants and
options.  Completion  of the  merger is  subject  to a number of  contingencies,
including the negotiation and signing of a definitive  agreement,  completion of
due 


                                       6
<PAGE>



diligence,  and approval by the shareholders of both companies. The transaction,
which would be accounted  for as a purchase,  is expected to close by the end of
the year.

SDI, founded in 1990, develops, manufactures, and markets immunoassay-based test
kits  which  serve a wide  variety  of markets  including  agriculture  and food
processing,  industrial pollution,  medical, and water treatment. In addition to
providing such tests in a variety of formats for field and  laboratory  use, SDI
provides antibody and immunoreagent  research and development services.  Many of
SDI's  products have been  developed in  collaboration  with large  chemical and
pharmaceutical  firms.  In July,  1996,  SDI signed a  definitive  agreement  to
acquire Ohmicron  Corporation,  based in Newtown,  Pennsylvania,  which produces
immunoassay tests for pesticide and industrial pollution applications.


Note 4. Intangibles

The intangibles balance includes an estimate of $407,000 attributed to the value
of  customer  and  employee  bases  acquired  in  the  Envirogard  product  line
transaction.

                                       7

<PAGE>



Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations



Results of Operations

Revenues.  Revenues  increased 35% to  $1,306,916 in the second  quarter of 1996
from $967,469 in the second quarter of 1995. Revenues increased 6% to $1,911,776
for the first six  months of 1996 from  $1,807,665  for the first six  months of
1995.  The number of tests sold for the second  quarter of 1996  increased  124%
over the second quarter of 1995 from approximately  31,800 in the second quarter
of 1995 to  approximately  71,100 in the second  quarter of 1996.  The number of
tests sold for the first six  months of 1996  increased  52% from  approximately
61,200 in 1995 to approximately  93,350 in 1996. Growth in test volumes outpaced
growth in sales  revenues due to the large number of Hydrofluor  and  Envirogard
tests sold in the second quarter of 1996.  Hydrofluor and Envirogard  tests have
similar  gross  margins  but  lower  selling  prices  than the  Company's  other
products. The increase in revenues for both the quarter and the six month period
was due to sales of the Envirogard products acquired from Millipore  Corporation
on March 29, 1996.

Gross Profit.  Gross profit  increased 54% to $911,062 in the second  quarter of
1996 from $592,584 in the second quarter of 1995.  Gross profit  decreased 1% to
$1,123,682  for the first six months of 1996 from  $1,136,340  for the first six
months of 1995.  The  increase in gross profit for the quarter was due to growth
in sales revenues. The decrease in gross profit for the six month period was due
to a reserve for slow-moving inventory of $152,349 taken in the first quarter of
1996.  Gross profit as a percentage  of revenues  increased to 70% in the second
quarter  of 1996  from 61% in the  second  quarter  of 1995.  Gross  profit as a
percentage  of revenues  decreased  to 59% for the first six months of 1996 from
63% for the  first  six  months  of 1995.  The  increase  in gross  profit  as a
percentage of revenues for the second quarter of 1996 resulted from economies of
scale  as a  result  of  higher  manufactured  volumes  and the  containment  of
manufacturing costs.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses decreased 33% to $937,810 in the second quarter of 1996
from   $1,408,441  in  the  second  quarter  of  1995.   Selling,   general  and
administrative  expenses decreased 26% to $1,866,058 for the first six months of
1996 from $2,529,423 for the first six months of 1995.  Severance  related costs
in selling,  general and  administrative  expenses  were  $75,000,  $362,745 and
$493,630  for the first six months of 1996 and the second  quarter and first six
months of 1995,  respectively.  Excluding  these charges,  selling,  general and
administrative  expenses decreased 10% during the second quarter of 1996 and 12%
during the first six months of 1996 from 1995 levels.  The lower expense  levels
in 1996 are primarily due to reductions in management  staffing levels and other
cost containment efforts.

Research and Development  Expenses.  Research and development expenses increased
1% to $178,989 in the second quarter of 1996 from $178,063 in the second quarter
of 1995. Research and development  expenses increased 456% to $2,044,793 for the
first six months of 1996 from  $367,690  for the first six  months of 1995.  The
increase  during  the first six  months  included  a charge  of  $1,700,000  for
acquired R&D in connection with the  acquisition of the Envirogard  product line
from Millipore  Corporation.  Excluding this charge, R&D costs for the first six
months  actually  decreased 6% from their 1995 levels.  The decrease in research
and  development  expenses after  accounting for the charge for acquired R&D was
caused by a reduction in the number of employees  during the last nine months of
1995,  including the Senior Vice 


                                       8
<PAGE>

President of Research and Development.  Current research and development efforts
are focused on the development of the previously announced one-step test.

Interest  and Other  Income and  Interest  Expense.  Interest  and other  income
decreased  20% to  $147,901 in the second  quarter of 1996 from  $185,224 in the
second quarter of 1995.  Interest and other income decreased 14% to $310,718 for
the first six months of 1996 from $363,388 for the first six months of 1995. The
decrease for the quarter and six months ended June 30, 1996 was primarily due to
the  Company  having less funds to invest.  Interest  expense  decreased  48% to
$2,361 in the second  quarter of 1996 from $4,539 in the second quarter of 1995.
Interest  expense  decreased 47% to $5,244 for the first six months of 1996 from
$9,826 for the first six months of 1995.  The  decrease for both the quarter and
the six month  period was  primarily  attributable  to the  Company  paying down
amounts due under lease financing agreements.

Net Loss.  The Company's net loss  decreased 93% to $60,197 (or $0.01 per share)
in the second  quarter of 1996 from  $813,235 (or $0.14 per share) in the second
quarter of 1995.  The net loss  increased 76% to $2,481,695 (or $0.38 per share)
for the first six  months of 1996 from  $1,407,211  (or $0.24 per share) for the
first six months of 1995.  The  severance,  acquired R&D and  inventory  reserve
charges accounted for $1,927,349 (or  approximately  $0.29 per share) of the net
loss  during the first six months of 1996.  Net of these  charges,  the net loss
decreased 61% to $554,346 (or $0.08 per share).  The severance  costs  discussed
above accounted for $362,745 (or approximately  $0.06 per share) of the net loss
during the second quarter of 1995, and accounted for $493,630 (or  approximately
$0.08 per  share) of the net loss  during  the six month  period  ended June 30,
1995.

Recent Developments

On July 29, 1996, EnSys and Strategic  Diagnostics  Inc.  ("SDI")  announced the
signing of a non-binding letter of intent to merge the two companies.  Under the
merger proposal,  common  shareholders of SDI would receive  5,780,781 shares of
EnSys' common stock, and preferred  shareholders of SDI would receive  2,164,577
shares  of a new  class of EnSys  convertible  preferred  stock.  An  additional
994,214  shares  would be reserved  for  issuance to holders of SDI warrants and
options.  Completion  of the  merger is  subject  to a number of  contingencies,
including the negotiation and signing of a definitive  agreement,  completion of
due  diligence,  and  approval  by  the  shareholders  of  both  companies.  The
transaction, which would be accounted for as a purchase, is expected to close by
the end of the year.

SDI, founded in 1990, develops, manufactures, and markets immunoassay-based test
kits  which  serve a wide  variety  of markets  including  agriculture  and food
processing,  industrial pollution,  medical, and water treatment. In addition to
providing such tests in a variety of formats for field and  laboratory  use, SDI
provides antibody and immunoreagent  research and development services.  Many of
SDI's  products have been  developed in  collaboration  with large  chemical and
pharmaceutical  firms.  In July,  1996,  SDI signed a  definitive  agreement  to
acquire Ohmicron  Corporation,  based in Newtown,  Pennsylvania,  which produces
immunoassay tests for pesticide and industrial pollution applications.

Liquidity and Capital Resources

Working  capital  which  consists  principally  of cash,  cash  equivalents  and
marketable debt investments was $10.6 million at June 30, 1996 compared to $12.2
million at December  31,  1995.  Cash,  cash  equivalents  and  marketable  debt
investments  which consist primarily of money market accounts and investments in
treasury notes and other government  backed  securities was $9.1 million at June
30, 1996 compared to $11.7 million at December 31, 1995. The decrease in working
capital was due  primarily to the funding of the net 


                                       9
<PAGE>

loss,  and cash outlays of  approximately  $1.4 million related  to the  
acquisition  of the  Envirogard  product  line  from  Millipore Corporation.


The Company  believes  that its  available  cash will be  sufficient to meet its
funding needs for at least the next 24 months.


                                       10
<PAGE>


                       ENSYS ENVIRONMENTAL PRODUCTS, INC.

Part II.  OTHER INFORMATION


Item 4.  Submission of Matters to a Vote of Security Holders

        At a duly called annual  meeting of  stockholders  held on May 15, 1996,
the  stockholders  of the  Company  elected the  following  persons as Class III
directors to the Board of Directors of the Company: Grover C. Wrenn, and John H.
Timoney.  Mr. Wrenn was approved by the affirmative  vote of 6,413,571 shares of
Common Stock,  449,743  shares of Common Stock being  withheld.  Mr. Timoney was
approved by the affirmative  vote of 6,413,571  shares of Common Stock,  449,743
shares of Common Stock being withheld.

Item 6.  Exhibits and Reports on Form 8-K

         (a) Exhibits

<TABLE>
<CAPTION>


           <S>              <C>                                                     
            Exhibit 2.1    Asset Purchase Agreement among EnSys Environmental
                           Products, Inc., Millipore Corporation, and ImmunoSystems, Inc.*1*(2.1)

             Exhibit 11.1  Statement re Computation of Earnings Per Share

             Exhibit 11.2  Financial Data Schedule (Included in electronic filing only)
</TABLE>

         (b) Reports on Form 8-K

             The Company filed a Form 8-K dated April 12, 1996,  concerning
             the acquisition by the Company of the Envirogard  product line
             from Millipore Corporation.



*1*  Incorporated  by reference to the designated  exhibit of the Company's Form
     8-K filed on April 12,  1996.  This  document  has been  redacted  pursuant
     to a confidentiality  request  filed  on  April  12, 1996 under Rule 24b-2
     of the Securities Exchange Act of 1934, as amended.

                                       11

<PAGE>



                                   SIGNATURES



         Pursuant to the  requirements  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.


August 14, 1996             ENSYS ENVIRONMENTAL PRODUCTS, INC.




                                    \s\ James M. Terrell III
                            Name:   James M. Terrell III
                            Title:    Chief Accounting Officer
                                   (Principal Financial and Accounting Officer)


                                       12

<PAGE>


                       ENSYS ENVIRONMENTAL PRODUCTS, INC.

                                ----------------
                                  EXHIBIT INDEX
<TABLE>
<CAPTION>

<S>            <C>                                                                <C>

Exhibit 2.1   Asset Purchase Agreement among EnSys Environmental Products, Inc.     *1*(2.1)
              Millipore Corporation, and ImmunoSystems, Inc.


Exhibit 11.1  Statement re Computation of Earnings Per Share

Exhibit 11.2  Financial Data Schedule (Included in electronic filing only)

</TABLE>


*1*  Incorporated  by reference to the designated  exhibit of the Company's Form
     8-K filed on April 12,  1996.  This  document  has been  redacted  pursuant
     to a confidentiality  request  filed  on  April 12, 1996 under Rule 24b-2
     of the Securities Exchange Act of 1934, as amended.


                                       13



                                                                   EXHIBIT 11.1

         Net loss per common and common  equivalent share for the period January
1, 1996 to June 30, 1996 is determined on a basis consistent with APB 15. During
this period a treasury stock approach was used in  determining  the  incremental
shares outstanding.  Because the Company has reported losses in each period, the
impact of the incremental shares was anti-dilutive.

         The calculation follows:

                 Statement re Computation of Per Share Earnings

<TABLE>
<CAPTION>

                                                     Weighted Average Common Shares Outstanding

                                                    Three Months Ended                 Six Months Ended
                                                         June 30,                           June 30,
                                                   ------------------                     ------------
                                                    1995            1996                1995           1996
                                                    ----            ----                ----           ----
                                                         (Unaudited)                      (Unaudited)
<S>                                               <C>             <C>               <C>           <C>

Common stock issued through
December 31, 1994 and 1995,
respectively...........................                -              -               5,861,332       5,994,790

Common stock issued through
March 31, 1995 and 1996,
respectively...........................            5,922,088      7,094,790               -               -

Weighted average common
stock issued in the three
months ended June 30, 1995
and 1996, respectively.................               28,173         43,751               -               -

Weighted average common
stock issued in the six
months ended June 30, 1995
and 1996, respectively.................                -              -                  74,920         583,963
                                                  ----------      ---------           ---------       ---------
Total stock.............................           5,950,261      7,138,541           5,936,252       6,578,753
                                                  ==========     ==========           =========       =========

Net loss   .............................          $ (813,235)    $  (60,197)        $(1,407,211)    $(2,481,695)
                                                  ==========     ==========          ==========      ========== 

Net loss per common and common
     equivalent share                             $   (0.14)     $    (0.01)        $     (0.24)    $    (0.38) 
                                                  ==========     ==========          ===========     ========== 

</TABLE>


                                       14


<TABLE> <S> <C>



<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                           3,763
<SECURITIES>                                     5,378
<RECEIVABLES>                                      862
<ALLOWANCES>                                        88
<INVENTORY>                                      1,161
<CURRENT-ASSETS>                                11,284
<PP&E>                                           2,346
<DEPRECIATION>                                   1,669
<TOTAL-ASSETS>                                  12,945
<CURRENT-LIABILITIES>                              664
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            72
<OTHER-SE>                                      12,198
<TOTAL-LIABILITY-AND-EQUITY>                    12,945
<SALES>                                          1,912
<TOTAL-REVENUES>                                 1,912
<CGS>                                              788
<TOTAL-COSTS>                                      788
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   5
<INCOME-PRETAX>                                (2,482)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (2,482)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (2,482)
<EPS-PRIMARY>                                    (.38)
<EPS-DILUTED>                                        0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission