| |
| Annual Report |
|---|
| | | Income Statement | |
| 2009 | 2008 | 2007 |
|---|
| REVENUES |
|
|
| | Products | 2,796,095 | 2,617,337 | 2,620,587 | | Licenses | 33,333 | 210,000 | 266,667 | | Equipment | 372,161 | 62,690 | 540,000 | | Total Revenues | 3,201,589 | 2,890,027 | 3,427,254 | | EXPENSES |
|
|
| | Products | (1,994,930) | (1,855,160) | (1,826,668) | | Equipment | (332,512) | (65,236) | (556,677) | | Consulting | (355,209) | (393,392) | (286,274) | | Selling, General and Administrative | (3,586,412) | (4,141,411) | (4,655,456) | | Research and Development | (190,030) | (572,097) | (834,647) | | Depreciation and Amortization | (258,311) | (294,252) | (379,127) | | Interest Income | 38,571 | 206,053 | 101,290 | | Miscellaneous Income/expense | (3,475) | 2,970 | 7,314 | | Loss on Sale and Impairment of Assets | (143,180) | (926) | (4,831) | | Earnings before Taxes | (3,623,899) | (4,223,424) | (5,007,822) | | TAXES AND OTHER EXPENSES |
|
|
| | Net Income (Loss) | (3,623,899) | (4,223,424) | (5,007,822) | | SUPPLEMENTARY INFO |
|
|
| | Gross Profit/loss | 874,147.00 | 969,631.00 | 1,043,909.00 | | Operating Income (Loss) | (3,658,995) | (4,432,447) | (5,116,426) | | Basic & Diluted EPS - Continuing Operations | (0.15) | (0.18) | (0.23) |
| | | | Balance Sheet | |
| 2009 | 2008 |
|---|
| CURRENT ASSETS |
|
| | Cash and Cash Equivalents | 28,634 | 1,701,191 | | Accounts Receivable, Net | 480,433 | 494,690 | | Inventory | 642,087 | 819,403 | | Prepaid and Other Current Assets | 28,486 | 140,241 | | Deposit on Equipment | 89,721 | 147,047 | | Total Current Assets | 1,269,361 | 3,302,572 | | NON CURRENT ASSETS |
|
| | Construction in Progress | - | 7,564 | | Furniture and Fixtures | 100,142 | 100,142 | | Equipment | 2,901,413 | 2,901,620 | | Molds and Models | 536,345 | 495,214 | | Leasehold Improvements | 162,683 | 162,683 | | Software | 286,046 | 286,046 | | Accumulated Depreciation | (3,058,271) | (2,831,691) | | Patent and Trademark, Net | 601,774 | 658,534 | | Deposits | 71,568 | 71,568 | | Total Assets | 2,871,061 | 5,154,252 | | CURRENT LIABILITIES |
|
| | Accounts Payable | 464,309 | 212,467 | | Accrued Expenses | 247,554 | 111,205 | | Related-party Convertible Note | 310,000 | - | | Deferred Revenue-special Projects | 6,787 | 9,451 | | Total Current Liabilities | 1,028,650 | 333,123 | | SHAREHOLDERS' EQUITY |
|
| | Common Stock - Par Value | 26,231 | 23,427 | | Additional Paid in Capital | 56,897,610 | 56,275,160 | | Retained Deficit | (54,643,220) | (51,019,320) | | Notes Receivable | (438,206) | (399,329) | | Accrued Interest on Note Receivable | - | (25,480) | | Deferred Consulting and Directors Compensation | - | (33,331) | | Total Shareholders Equity | 1,842,411 | 4,821,129 | | Total Liabilities & Shareholders Equity | 2,871,061 | 5,154,252 |
| | | |
|
|
|
| |
| Quarterly Report Information
|
|---|
| | | Quarterly Revenue, US$ |
|---|
| Year | Quarter | Revenue | | 2010 |
1 | 1,140,000 | | 2010 |
2 | 750,000 | | 2010 |
3 | 880,000 | | 2009 |
1 | 850,000 | | 2009 |
2 | 710,000 | | 2009 |
3 | 770,000 | | 2009 |
4 | 860,000 | | 2009 |
Full Year
| 3,200,000 | | 2008 |
1 | 660,000 | | 2008 |
2 | 530,000 | | 2008 |
3 | 830,000 | | 2008 |
4 | 860,000 | | 2008 |
Full Year
| 2,890,000 | | 2007 |
1 | 640,000 | | 2007 |
2 | 600,000 | | 2007 |
3 | 720,000 | | 2007 |
4 | 1,470,000 | | 2007 |
Full Year
| 3,430,000 | | 2006 |
1 | 440,000 | | 2006 |
2 | 300,000 | | 2006 |
3 | 570,000 | | 2006 |
4 | 720,000 | | 2006 |
Full Year
| 2,030,000 | | 2005 |
1 | 340,000 | | 2005 |
2 | 300,000 | | 2005 |
3 | 490,000 | | 2005 |
4 | 550,000 | | 2005 |
Full Year
| 1,680,000 |
| | | | | | Quarterly Net Income, US$ |
|---|
| Year | Quarter | Revenue | | 2010 |
1 | (280,000) | | 2010 |
2 | (460,000) | | 2010 |
3 | (330,000) | | 2009 |
1 | (1,050,000) | | 2009 |
2 | (990,000) | | 2009 |
3 | (680,000) | | 2009 |
4 | (900,000) | | 2009 |
Full Year
| (3,620,000) | | 2008 |
1 | (1,090,000) | | 2008 |
2 | (1,030,000) | | 2008 |
3 | (1,010,000) | | 2008 |
4 | (1,100,000) | | 2008 |
Full Year
| (4,220,000) | | 2007 |
1 | (1,200,000) | | 2007 |
2 | (1,250,000) | | 2007 |
3 | (1,510,000) | | 2007 |
4 | (1,050,000) | | 2007 |
Full Year
| (5,010,000) | | 2006 |
1 | (1,210,000) | | 2006 |
2 | (1,330,000) | | 2006 |
3 | (1,520,000) | | 2006 |
4 | (1,270,000) | | 2006 |
Full Year
| (5,324,200) | | 2005 |
1 | (7,160,000) | | 2005 |
2 | (860,000) | | 2005 |
3 | (990,000) | | 2005 |
Full Year
| (10,073,000) |
| | | | | | Quarterly EPS, US$ |
|---|
| Year | Quarter | Revenue | | 2010 |
1 | (.01) | | 2010 |
2 | (.01) | | 2010 |
3 | (.01) | | 2009 |
1 | (.04) | | 2009 |
2 | (.04) | | 2009 |
3 | (.03) | | 2009 |
4 | (.03) | | 2009 |
Full Year
| (.15) | | 2008 |
1 | (.05) | | 2008 |
2 | (.04) | | 2008 |
3 | (.04) | | 2008 |
4 | (.05) | | 2008 |
Full Year
| (.18) | | 2007 |
1 | (.06) | | 2007 |
2 | (.06) | | 2007 |
3 | (.07) | | 2007 |
4 | (.05) | | 2007 |
Full Year
| (.23) | | 2006 |
1 | (.06) | | 2006 |
2 | (.07) | | 2006 |
3 | (.07) | | 2006 |
4 | (.06) | | 2006 |
Full Year
| (.26) | | 2005 |
1 | (.38) | | 2005 |
2 | (.05) | | 2005 |
3 | (.05) | | 2005 |
4 | (.05) | | 2005 |
Full Year
| (.53) |
| | | |
|
|
|