UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
X
[X] | QUARTERLY REPORT PURSUANT TO
|
For the quarterly period endedJanuary 31, 2019
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
For the transition period from __________ to ___________
Commission file number0 -12459
Biosynergy, Inc.
(Exact name of registrant as specified in its charter)
Illinois36-2880990
(State or other jurisdiction of incorporation or organization) (IRS Employer Identification No.)
1940 East Devon Avenue, Elk Grove Village, Illinois 60007847-956-0471
(Address of principal executive offices) (Registrant’s telephone number, including area code)
Illinois | 36-2880990 |
(State of other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
1940 East Devon Avenue, Elk Grove Village, Illinois 60007 | 847-956-0471 |
(Address of principal executive offices) | (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), and (2) has been subject to such filing requirements for the past 90 days. YesX No __
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files. YesX No __
Indicate by check mark whether the registrant is a large accelerated filing, an accelerated filer, a non-accelerated filer, or a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”,
“smaller and “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ______ Accelerated filer ______
Large accelerated filer | _____ | Accelerated filer | _____ |
Non-accelerated filer (Do not check if a smaller reporting company |
_____ | Smaller reporting company | __X__ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes __ NoX
APPLICABLE ONLY TO CORPORATE ISSUERS
State the number of shares outstanding of each of the issuer’s classes of common stock,equity, as of JulyJanuary 31, 2018:2019: 14,935,511
BIOSYNERGY,BIOSYNERGY, INC.
PART 1 -– FINANCIAL INFORMATION
Item 1.Financial Statements and Supplementary DataITEM 1 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Balance Sheets
ASSETS
BALANCE SHEETS
January 31, 2019 Unaudited | April 30, 2018 Audited | |
Current Assets | ||
Cash | $ 1,174,650 | $ 1,140,428 |
Accounts receivable, trade (net of allowance for doubtful accounts of $500 at January 31, 2019 and April 30, 2018 | 304,308 | 230,701 |
Inventories | 148,048 | 141,045 |
Prepaid expenses | 31,068 | 55,845 |
Total Current Assets | 1,658,074 | 1,568,019 |
Property, Plant and Equipment | ||
Equipment | 201,489 | 201,764 |
Leasehold improvements | 25,809 | 23,447 |
Operating Lease – Right of Use Asset | 178,200 | - |
405,498 | 225,211 | |
Less accumulated depreciation and amortization | (280,113) | (215,371) |
Total Property, Plant and Equipment
Other Assets | 125,385 | 9,840 |
Patents, less accumulated amortization | 122,113 | 61,687 |
Pending patents | - | 69,420 |
Deposits | 5,937 | 5,937 |
Total Other Assets | 128,050 | 137,044 |
$ 1,911,509 | $ 1,714,903 |
Assets
July 31, 2018 Unaudited | April 30, 2018 Audited | |||||||
Current Assets Cash Accounts receivable. Trade (net of allowance for | $ | 1,163,643 | $ | 1,140,428 | ||||
doubtful accounts of $500 at July 31, 2018 and April 30, 2018 | 228,167 | 230,701 | ||||||
Inventories | 136,104 | 141,045 | ||||||
Prepaid expenses | 49,227 | 55,845 | ||||||
Total Current Assets | 1,577,141 | 1,568,019 | ||||||
Property, Plant and Equipment Equipment | 201,764 | 201,764 | ||||||
Leasehold improvements | 23,447 | 23,447 | ||||||
Operating lease right of use asset | 178,200 | — | ||||||
403,411 | 225,211 | |||||||
Less accumulated depreciation and amortization | (239,569 | ) | (215,371 | ) | ||||
Total Property, Plant and Equipment Net | 163,847 | 9,840_ | ||||||
Other Assets Patents less accumulated amortization | 59,516 | 61,687 | ||||||
Pending patents | 69,420 | 69,420 | ||||||
Deposits | 5,937 | 5,937 | ||||||
Total Other Assets | 134,873 | 137,044 | ||||||
$ | 1,875,861 | $ | 1,714,903 |
The accompanying notes are an integral part of the financial statements.
BIOSYNERGY,BIOSYNERGY, INC.
PART 1 -– FINANCIAL INFORMATION
BALANCE SHEETS
Liabilities and Shareholders’ EquityLIABILITIES AND SHAREHOLDER’S EQUITY
July 31, 2018 Unaudited | April 30, 2018 Audited | |||||||
Current Liabilities Accounts payable | $ | 19,738 | $ | 9,373 | ||||
Accrued compensation and payroll taxes | 16,153 | 25,992 | ||||||
Accrued vacation | 28,486 | 24,271 | ||||||
Other accrued liabilities | 634 | 10,996 | ||||||
Operating lease liability | 66,000 | — | ||||||
Total Current Liabilities | 131,011 | 70,632 | ||||||
Long Term Liabilities | ||||||||
Deferred income taxes | 25,440 | 25,440 | ||||||
Operating lease liability | 90,200 | — | ||||||
Total Long Term Liabilities | 115,640 | 25,440 | ||||||
Shareholder's Equity Common stock, no par value: 20,000,000 authorized | ||||||||
shares issued: 14,935,511 shares at July 31, 2018 and April 30, 2018 | 660,988 | 660,988 | ||||||
Receivable from affiliate | (19,699 | ) | (19,699 | ) | ||||
Retained earnings | 987,921 | 977,542 | ||||||
Total Shareholders' Equity | 1,629,210 | 1,618,831 | ||||||
$ | 1,875,861 | $ | 1,714,903 | |||||
January 31, 2019 Unaudited | April 30, 2018 Audited | |
Current Liabilities | ||
Accounts payable | $ 14,674 | $ 9,373 |
Accrued compensation and payroll taxes | 21,672 | 25,992 |
Accrued Vacation | 22,185 | 24,271 |
Other accrued liabilities | 6,766 | 10,996 |
Operating Lease Liability | 89,650 | - |
Total Current Liabilities | 154,947 | 70,632 |
Long Term Liabilities | ||
Deferred Income Taxes | $ 25,440 | $ 25,440 |
Operating Lease Liability | 22,550 | - |
Total Long Term Liabilities | 47,990 | 25,440 |
Shareholder's Equity | ||
Common stock, no par value: 20,000,000 authorized shares issued: 14,935,511 shares at January 31, 2019 and April 30, 2018 | 660,988 | 660,988 |
Receivable from affiliate | (19,699) | (19,699) |
Retained earnings | 1,067,283 | 977,542 |
Total Shareholders' Equity | 1,708,572 | 1,618,831 |
$ 1,911,509 | $ 1,714,903 | |
The accompanying notes are an integral part of the financial statements.
BIOSYNERGY, INC.
PART 1 – FINANCIAL INFORMATION
STATEMENTS OF OPERATIONSINCOME
(Unaudited)
Three Months Ended
July 31
2018 | 2017 | |||||||
Net sales | $ | 317,829 | $ | 302,904 | ||||
Cost of sales | 103,914 | 98,236 | ||||||
Gross profit | 213,915 | 204,668 | ||||||
Operating expenses | ||||||||
Marketing | 45,709 | 45,574 | ||||||
General and administrative | 117,340 | 129,443 | ||||||
Research and development | 36,920 | 40,667 | ||||||
Total Operating Expenses | 199,969 | 215,684 | ||||||
Income (Loss) from operations | 13,946 | (11,016 | ) | |||||
Other income | ||||||||
Interest income | 92 | 108 | ||||||
Other income | 480 | 480 | ||||||
Total Other Income | 572 | 588 | ||||||
Net Income (loss) before income taxes | 14,518 | (10,428 | ) | |||||
Provision (benefit) for income taxes | 4,139 | (3,268 | ) | |||||
Net Income (Loss) | $ | 10,379 | $ | (7,160 | ) | |||
Net income (loss) per common share - basic and diluted | $ | .0007 | $ | (.0005 | ) | |||
Weighted-Average Shares of Common Stock Outstanding - Basic and Diluted | 14,935,511 | 14,935,511 |
Three Months Ended | Nine Months Ended | |||
January 31 | January 31 | |||
2019 | 2018 | 2019 | 2018 | |
Net sales | $ 372,530 | $ 309,653 | $ 1,018,788 | $ 933,072 |
Cost of sales | 110,513 | 115,861 | 322,312 | 303,072 |
Gross profit | 262,017 | 193,792 | 696,476 | 630,000 |
Operating expenses | ||||
Marketing | 45,951 | 47,820 | 139,924 | 141,355 |
General and administrative | 98,883 | 96,472 | 313,838 | 320,568 |
Research and development | 43,168 | 43,038 | 119,000 | 133,603 |
Total Operating Expenses | 188,002 | 187,330 | 572,762 | 595,526 |
Income from operations | 74,015 | 6,462 | 123,714 | 34,474 |
Other income | ||||
Interest income | 150 | 89 | 375 | 304 |
Other income | 480 | 480 | 1,440 | 1,440 |
Total Other Income | 630 | 569 | 1,815 | 1,744 |
Net income before income taxes | 74,645 | 7,031 | 125,529 | 36,218 |
Provision for income taxes | 21,281 | 1,934 | 35,788 | 7,819 |
Net income | $ 53,364 | $ 5,097 | $ 89,741 | $ 28,399 |
Net income per common share - basic and diluted | $ .004 | $ .000 | $ .006 | $ .002 |
Weighted-Average Shares of Common Stock Outstanding - Basic and Diluted | 14,935,511 | 14,935,511 | 14,935,511 | 14,935,511 |
The accompanying notes are an integral part of the financial statements.
BIOSYNERGY, INC.
STATEMENT OF SHAREHOLDERS'SHAREHOLDER’S EQUITY
THREE MONTHS ENDED JULYNine Months Ended January 31, 20182019
Unaudited
(Unaudited)
Common Stock
Shares | Amounts | Receivable from Affiliate | Retained Earnings | Total | ||||||||||||||||||
Balance, May 1, 2018 | 14,935,511 | $ | 660,988 | $ | (19,699 | ) | $ | 977,542 | $ | 1,618,831 | ||||||||||||
Net Income Balance, July 31, 2018 | — | — | — | $ | 10,379 | $ | 10,379 | |||||||||||||||
14,935,511 | $ | 660,988 | $ | (19,699 | ) | $ | 987,921 | $ | 1,629,210 |
Common Stock | |||||
Shares | Amount | Other and RelatedReceivable | RetainedEarnings | Total | |
Balance, May 1, 2018 | 14,935,511 | $ 660,988 | $ (19,699) | $ 977,542 | $ 1,618,831 |
Net income | - | - | - | 89,741 | 89,741 |
Balance, January 31, 2019 | 14,935,511 | $ 660,988 | $ (19,699) | $ 1,067,283 | $ 1,708,572 |
The accompanying notes are an integral part of the financial statements.
BIOSYNERGY, INC.
STATEMENTSSTATEMENT OF CASH FLOWS
Unaudited(Unaudited)
Nine Months Ended January 31 | ||
2019 | 2018 | |
Cash flows from operating activities | ||
Net income | $ 89,741 | $ 28,399 |
Adjustments to reconcile net income to cash provided by operating activities | ||
Depreciation and amortization | 82,671 | 14,070 |
Changes in assets and liabilities | ||
Accounts receivable | (73,607) | 37,271 |
Inventories | (7,003) | 52,373 |
Prepaid expenses and other | 24,777 | (20,068) |
Accounts payable and accrued expenses | (5,335) | (19,935) |
Building Lease Liability For Right of Use Asset | (66,000) | - |
Total adjustments | (44,497) | 63,711 |
Net cash provided by operating activities | 45,244 | 92,110 |
Cash flows from investing activities | ||
Purchase of equipment | (11,022) | - |
Net cash used in investing activities | (11,022) | - |
Increase in cash and cash equivalents | 34,222 | 92,110 |
Cash and cash equivalents beginning period | 1,140,428 | 1,040,582 |
Cash and cash equivalents ending period | $ 1,174,650 | $ 1,132,692 |
Supplemental cash flow information | ||
Interest paid | $_ - | $ - |
Income taxes paid | $ - | $ 21,300 |
Cash flows from operating activities | Three Months Ended July 31 | ||
2018 | 2017 | ||
Net income (loss) Adjustments to reconcile net loss to cash provided by operating activities | $ 10,379 | $ (7,160) | |
Depreciation and amortization Changes in assets and liabilities | 26,364 | 4,750 | |
Accounts receivable | 2,534 | 54,264 | |
Inventories | 4,941 | 30,841 | |
Prepaid expenses and other | 6,618 | (3,584) | |
Accounts payable and accrued expenses | (5,621) | (7,233) | |
Building lease liability for right of use asset | (22,000) | - | |
Total adjustments | 12,836 | 79,038 | |
Net cash provided by operating activities | 23,215 | 71,878 | |
Increase in cash and cash equivalents | 23,215 | 71,878 | |
Cash and cash equivalents beginning period | 1,140,428 | 1,040,582 | |
Cash and cash equivalents ending period Supplemental cash flow information | $ 1,163,643 | $ 1,112,460
| |
Interest paid | $ - | $ - | |
Income taxes paid | $ - | $ - | |
Non-Cash Transactions Recording of right of use asset-building lease | $ 178,200 | $ - |
Non-Cash TransactionsRecording of Right of Use Asset – Building Lease$ 178,200 $-
The accompanying notes are an integral part of the financial statements.
BIOSYNERGY, INC.
Notes to Financial Statements
ThreeNine Months Ended JulyJanuary 31, 20182019 and 20172018
Note 1 - Company Organization and Description
In the opinion of management, the accompanying unaudited condensed financial statements contain all adjustments, consisting of normal recurring adjustments which are necessary for a fair presentation of the financial position and results of operations for the periods presented. The unaudited condensed financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all the information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America. These condensed financial statements should be read in conjunction with the audited financial statements and notes included in the Company’s April 30, 2018 Annual Report on Form 10-K. The results of operations for the threenine months ended JulyJanuary 31, 20182019 are not necessarily indicative of the operating results for the full year.
Biosynergy, Inc. (the Company) was incorporated under the laws of the State of Illinois on February 9, 1976. It is primarily engaged in the development and marketing of medical, consumer and industrial thermometric and thermographic products that utilize cholesteric liquid crystals. The Company’s primary product, the HemoTemp® II Blood Monitoring Device, accounted for approximately 91.34%94.4% of the sales during the quarternine months ending JulyJanuary 31, 20182019 and 91.02%92.14% during the quarternine months ending JulyJanuary 31, 2017.2018. The products are sold to hospitals, clinical end-users, laboratories and product dealers located throughout the United States.
Note 2 -– Summary of Significant Accounting Policies
Cash
The Company maintains all of its cash in various bank deposit accounts, which at times may exceed federally insured limits. No losses have been experienced on such accounts.
Receivables
Receivables are carried at original invoice less estimates made for doubtful receivables. Management determines the allowances for doubtful accounts by reviewing and identifying troubled accounts on a periodic basis and by using historical experience applied to an aging of accounts. A receivable is considered to be past due if any portion of the receivable balance is outstanding beyond the stipulated due date. Receivables are written off when deemed uncollectible. Recoveries of receivables previously written off are recorded when received.
Inventories
Inventories are valued at the lower of cost or market using the FIFO (first-in, first-out) method.
Depreciation
Equipment and leasehold improvements are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the respective assets. Repairs and maintenance are charged to expense as incurred; renewals and betterments which significantly extend the useful lives of existing equipment are capitalized. Significant leasehold improvements are capitalized and amortized over the term of the lease; equipment is depreciated over three to ten years. Depreciation expense was $1,918$6,852 and $2,579$7,556 for the threenine month periods ending JulyJanuary 31, 2019 and 2018, and 2017, respectively.
BIOSYNERGY, INC.
Notes to Financial Statements
Three Months Ended July 31, 2018 and 2017
Note 2 - Summary of Significant Accounting Policies (Cont’d)
Prepaid Expenses
Certain expenses, primarily insurance and income taxes, have been prepaid and will be used within one year.
Revenue Recognition
In May 2014, the FASB issued ASUan Accounting Standards Update (ASU) 2014-09, "Revenue from Contracts with Customers (Topic 606)", which supersedes the revenue recognition requirements in Accounting Standards Codification (ASC) 605,Revenue Recognition. Several additional ASUs have subsequently been issued amending and clarifying the standard. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance provides a five-step process to achieve that core principle and to determine when and how revenue is recognized. The updates may be applied retrospectively for each period presented or as a cumulative-effect adjustment at the date of adoption.
The Company adopted this standard on May 1, 2018, using the modified retrospective approach. The impact of the adoption of ASU 2014-09 on the Company’s condensed consolidated financial statements is as follows:
|
There was no adjustment necessary for fiscal year ending April 30, 2018 or prior in relation to the change in the revenue recognition policy and no significant effects on the first quarternine month period ending JulyJanuary 31, 2018.2019.
Shipping and Handling
Shipping and handling fees billed to customer, if any, are netted against the related costs which are included in cost of sales. The net cost is not material.material.
Income Taxes
Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due and deferred taxes related primarily to differences in the methods of accounting for patents, inventories, certain accrued expenses and bad debt expenses for financial and income tax reporting purposes. The deferred income taxes represent the future tax consequences of those differences, which will be taxable in the future.
The Company files tax returns in the U.S. federal jurisdiction and with the state of Illinois. Various tax years remain open to examinations, generally for three years after filing, although there are currently no ongoing tax examinations. Management’s policy is to recognize interest and penalties related to uncertain tax positions in income tax expense.
The provision (benefit) for income taxes consists of the following components for the threenine month periods ended JulyJanuary 31:
Current | 2019 | 2018 | ||||||
Federal | $ | 23,863 | $ | 5,012 | ||||
State | $ | 11,925 | $ | 2,807 | ||||
Provision for Income Taxes | $ | 35,788 | $ | 7,819 |
Current
Federal $ 2,760 $(2,460)
State 1,379(808)
Provision (Benefit) for Income Taxes4,139 $(3,268)
The differences between the U.S. federal statutory tax rate and the Company’s effective tax rate are as follows:
Period ended July 31, | ||||||||
2018 | 2017 | |||||||
U.S. federal statutory tax rate | 21.0 | % | 34.0 | % | ||||
State income tax expense, net of Federal tax benefit | 7.51 | 5.0 | ||||||
Effect of graduated federal tax rates | — | (7.66 | ) | |||||
Effective Tax Rate | 28.51 | % | 31.34 | % |
Period ended January 31, | ||||
20192018 | ||||
U.S. federal statutory tax rate | 21.0% 29.7% | |||
State income tax expense, net of Federal tax benefit | 7.51 5.0 | |||
Effect of graduated federal tax rates | — | (13.1) | ||
Effective Tax Rate | 28.51% 21.6% |
Research and Development and Patents
Research and development expenditures are charged to operations as incurred. The costs of obtaining patents, primarily legal fees, are capitalized and, once obtained, are amortized over the life of the respective patent on the straight-line method.
Patent amortization expense for the nine months ended January 31, 2019 and 2018 were $8,994 and $6,514 respectively.
Patents relate to products that have been developed and are being marketed by the Company. Patents pending relate to products under development.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
BIOSYNERGY, INC.
Notes to Financial Statements
Three Months Ended July 31, 2018 and 2017
Note 2 - Summary of Significant Accounting Policies (Cont’d)
Income Per Common Share
Income per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the period. Basic and diluted net income per common share is the same for the 1st quarternine months ended JulyJanuary 31, 20182019 and 20172018 as there are no common stock equivalents.
Comprehensive Income
Components of comprehensive income include amounts that are included in the comprehensive income but are excluded from net income. During the threenine month periods ending JulyJanuary 31, 20182019 and 2017,2018, there were no differences between the Company’s net income and comprehensive income.
Fair Value of Financial Instruments
The Company evaluates its financial instruments based on current market interest rates relative to stated
interest rates, length to maturity and the existence of readily determinable market prices. Based on the Company’s analysis, the fair value of financial instruments recorded on the balances sheets as of January 31, 2019 and April 30, 2018, and 2017, approximates their carrying value.
Segments
Accounting standards have established annual reporting standards for an enterprise’s operating segments and related disclosures about its products, services, geographic areas and major customers. The Company’s operations were a single reportable segment and an international segment. The international segment operations are immaterial. See Note 7.
Recent Accounting Pronouncements
The FASB issues ASUs to amend the authoritative literature in Accounting Standards Certification (ASC). There have been a number of ASUs to date that amend the original text of ASCs. Those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to the Company or (iv) are not expected to have a significant impact on the Company.
BIOSYNERGY, INC.
Notes to Financial Statements
Three Months Ended July 31, 2018 and 2017Company.
Note 3 – Inventories
Components of inventories are as follows:
July 31, 2018
| April 30, 2018
| |||||||
Raw materials | $ | 84,860 | $ | 97,319 | ||||
Work-in-process | 26,166 | 24,624 | ||||||
Finished goods | 25,078 | 19,102 | ||||||
$ | 136,104 | $ | 141,045 |
January 31, April 30,
20192018
Raw materials | $115,219 $97,319 | |||
Work-in-process | 15,203 24,624 | |||
Finished goods | 17,626 19,102 | |||
$148,048$ 141,045 |
Note 4 – Common Stock
The Company’s common stock is traded in the over-the-counter market. However, there is no established public trading market due to limited and sporadic trades. The Company’s common stock is not listed on a recognized market or stock exchange.
Note 5 - Related Party Transactions
Stock of Affiliates Biosynergy, F.K. Suzuki Inc. International, Inc.Medlab, Inc. | ||
The Company and its affiliates are related through common stock ownership as follows as of JulyJanuary 31, 2018:2019:
Stock of Affiliates | ||||||||||||
Biosynergy, Inc.
| F.K. Suzuki International, Inc.
|
Medlab, Inc. | ||||||||||
F.K. Suzuki International, Inc | 30.0 | % | — | % | 100.0 | % | ||||||
Fred K. Suzuki, Officer | 4.1 | 30.0 | — | |||||||||
Lauane C. Addis, Officer | — | — | — | |||||||||
Jeanne S. Addis, Trustee | — | 28.1 | — | |||||||||
Mary K. Friske, Officer | .3 | .7 | — | |||||||||
Laurence C. Mead, Officer | .4 | 10.0 | — | |||||||||
Beverly K. Suzuki | 2.7 | — | — | |||||||||
Malcolm MacCoun, Director | — | — | — |
BIOSYNERGY, INC.
Notes to Financial Statements
Three Months Ended July 31, 2018 and 2017
Note 5 - Related Party Transactions (Cont’d)
F.K. Suzuki International, Inc | 30.0 | % | — | % | 100.0 | % | ||||||
Fred K. Suzuki, Officer | 4.1 | 30.0 | — | |||||||||
Lauane C. Addis, Officer | — | — | — | |||||||||
Jeanne S. Addis, Trustee | — | 28.1 | — | |||||||||
Mary K. Friske, Officer | .3 | .7 | — | |||||||||
Laurence C. Mead, Officer | .4 | 10.0 | — | |||||||||
Beverly K. Suzuki | 2.7 | — | — | |||||||||
Malcolm MacCoun, Director
| — | — | — |
As of JulyJanuary 31, 2018,2019, $19,699 was due from F. K. Suzuki International, Inc. These balances result from an allocation of common expenses charged to FKSI prior to April 30, 2006 offset by advances received from time to time. No interest income is received or accrued by the Company. The financial condition of FKSI is such that it will unlikely be able to repay the Company during the next year without liquidating a portion of its assets, including a portion of its ownership in the Company. As a result, the receivable balance has been reclassified as a contra equity account since April 30, 2006.
A board member provided a variety of legal services to the Company in his capacity as a partner in a law firm. Fees for such legal services were approximately $8,706$18,341 and $13,485$21,988 for the threenine months ended JulyJanuary 31, 2019 and 2018 and 2017 respectively.
Note 6 – Lease Commitments
On February 25, 2016, the FASB issued Topic 842, Leases. Under its core principle, a lessee will recognize lease assets and liabilities on the balance sheet for all arrangements with terms longer than 12 months. Lessor accounting remains largely consistent with existing U.S. GAAP. The amendments are effective for public companies for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. At inception, a lessee must classify all leases as either finance or operating. In February 2018, the Company entered into a two-year lease agreement for its current facilities, which started May 1, 2018 and expires on April 30, 2020. Under the new lease standard, which was early-adopted by the Company as of May 1, 2018, the Company’s lease was accounted for as an operating lease. As a result, the Company measured the lease liability using the two year term and rates per the lease agreement and recognized a lease liability, with a corresponding right-of-use asset. A discount was not calculated due to the lease agreement only having a two year term.
The operating lease expense, recorded as depreciationamortization expense, for the threenine months ending JulyJanuary 31, 20182019 is $22,275.$66,825. The corresponding expense, recorded as rent expense, for the threenine months ending JulyJanuary 31, 20172019 is $21,675.$66,000. Retrospective application of the new standard did not render any adjustments since all of the Company’s operating leases were less than one year.
Maturities of lease liabilities as of JulyJanuary 31, 20182019 are presented in the following table:
Year Ending April 30:
2019 $ 66,000
2020 $ 90,200
2019 | $ 22,000 |
2020 | $ 90,200 |
Note 7 – Customer Concentrations
Shipments to one customer amounted to 31.87%28.15% of sales during the first threenine months of Fiscal 2019 compared to 28.65%28.24% during the comparative Fiscal 2018 period. As of JulyJanuary 31, 2018,2019, there were outstanding accounts receivable from this customer of $66,518$65,955 compared to $59,526$54,732 at JulyJanuary 31, 2017.2018. Shipments to another customer amounted to 36.42%40.51% of sales during the first threenine months of Fiscal 2019 and 33.85%36.67% of sales during the first threenine months of Fiscal 2018. As of JulyJanuary 31, 2018,2019, there were outstanding accounts receivable from this customer of $123,166$199,484 compared to $109,008$136,466 at JulyJanuary 31, 2017.2018.
The Company had export sales of $10,790$25,005 during the first three months3rd Quarter of Fiscal 2019, and export sales of $8,650$7,160 during the first three3rd Quarter of Fiscal 2018. For the nine months of Fiscalending January 31, 2019 export sales were $68,660 and $32,120 for the same period ending January 31, 2018. The Company also believes that some of its medical devices were sold to distributors within the United States who resold the devices in foreign markets. However, the Company does not have any information regarding such sales and such sales are not considered to be material.
BIOSYNERGY, INC.
Three Months Ended July 31, 2018 and 2017sales.
Item 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONManagement’s Discussion of Financial Condition and Results of Operations
Net Sales/Revenues
For the three month period ending JulyJanuary 31, 20182019 (“13strd Quarter”), the net sales increased 4.92%20.3%, or $14,925,$62,877, and increased 9.18%, or $85,716, during the nine month period ending January 31, 2019, as compared to net sales for the comparative three month periodperiods ending in 2017.2018. The increase in net sales during the 1st Quarter wasthree and nine month periods ending January 31, 2019 is primarily due to an increase in salesthe result of higher HemoTemp®II and HemoTemp®II Activator. During the 1st Quarter, sales of HemoTemp® II increased by $14,620 resulting in higher net sales overall. As of Julysales. At January 31, 2018, the Company had2019 there were no back orders.
In addition, to the above, during the 13strd Quarter the Company had $480$630 of other miscellaneous revenues and $1,815 for the nine month period ending January 31, 2019 primarily from interest income and leasing a portion of its storage space to a third party and interest income of $92.an unrelated party.
Costs and Expenses
General
The operating expenses of the Company during the 13strd Quarter decreasedincreased overall by 7.85%.35%, or $15,715,$672, as compared to the three3rd quarter in 2018. The operating expenses of the Company decreased by 3.82% or $22,764 for the nine month period ending JulyJanuary 31, 2017,2019, as compared to the nine month period ending January 31, 2018, primarily due to a decrease in generallegal fees, entertainment and administrative expenses and research and development costs.chemical waste disposal fees.
Cost of Sales
The cost of sales during the 13strd Quarter decreased by $5,348, and increased by $5,678$19,240 during the nine month period ending January 31, 2019 as compared to these expenses during the three month periodsame periods ending July 31, 2017. This increasein 2018. The decrease in the cost of sales during the 3rd Quarter was due primarily due to higher salariesfreight charge revenues, which are offset against other expenses included in cost of sales. The increase for the nine month period ending January 31, 2019 was due to an increase in the cost of health insurance and related employee expenses.certain raw materials. As a percentage of sales, the cost of sales was 32.69%were 29.67% during the 13strd Quarter, and 32.43%37.42% for the threecomparative quarter ending in 2018, and 31.64% during the nine month period ending JulyJanuary 31, 2017.2019 compared to 32.48% in 2018. Subject to unanticipated increaseschanges in the price of raw materials or extraordinary occurrences, it is not anticipated that the cost of sales as a percentage of sales will materially change in the near future.
Research and Development Expenses
Research and Development costs forincreased $130, or .03%, during the 13strd Quarter decreased by $3,747, or 10.15%, as compared to the same quarter in fiscal 2017. The decrease was mainly due to reduced prototype expenses for2018. These costs decreased by $14,603, or 10.93%, during the 1st Quarternine month period ending January 31, 2019 as compared to the three monthsame period in 2018. The overall cost in research and development expense decreased during the nine months due to no chemical waste disposal fees, consulting fees or prototype expenses during the nine months ending JulyJanuary 31, 2017.2019. The Company is continuing researchits investigation and development of certain products intended to improve and expand the Company’sits current product line. The Company does not have sufficient information to determine the extent to which the Companyits resources will be required to allocate its resources tocomplete the continued development of thesesuch products.
Marketing Expenses
Marketing expenses for the 1st3rd Quarter increaseddecreased by $135$1,869, or 3.9%, as compared to the quarter ending JulyJanuary 31, 2017.
BIOSYNERGY, INC.
Three Months Ended July2018. These costs decreased by $1,431, or 1.01%, during the nine month period ending January 31, 20182019 as compared to the same period in 2018. The decrease is primarily due to less travel and 2017entertainment costs.
General and Administrative Expenses
General and administrative costs for the 13strd Quarter decreasedincreased by $12,103,$2,411, or 10.31%2.5%, as compared to the 3rd quarter ending January 31, 2018, primarily due to higher electronic order processing charges and employee expenses. General and administrative costs have decreased overall by $6,730, or 2.1%, during the nine month period ending JulyJanuary 31, 2017. This decrease was2019, as compared to the same periods in 2018, primarily the result of a decrease indue to lower legal fees and the timing of accounting fees. Except for unforeseen expenses and normal increases in employee costs, it is unlikely general and administrative expenses will materially change during Fiscal 2019.
Net Income (Loss)
The Company realized a net income of $10,379$53,364 during the 13strd Quarter as compared to a net lossincome of $7,160$5,097 for the comparative quarter ofin the prior year. The net income during the first quarter wasyear primarily due to higher sales and reduced accounting feesduring the 3rd quarter. The Company also realized a net income of $89,741 for the nine month period ending January 31, 2019 as compared to a net income of $28,399 during the same period in 2018. This increase in net income is due to an overall increase in sales, while the timingoperating expenses of billing.the Company have not materially changed.
Assets/Liabilities
General
Since April 30, 2018, the Company’sCompany's assets have increased by $160,958$196,606 and liabilities have increased by $150,579.$106,865. The increase in assets, is due to an increase insuch as cash, accounts receivables and inventories offset by decreases in accounts receivables, inventories,prepaid expenses, is a result of the Company’s continued profitability and prepaid expenses.cash generated from operations. Also, the implementation of FASB Topic 842 related to changes in the accounting treatment for leases (“FASB Topic 842”) increased assets by $155,925$111,375 and increased liabilities by $156,200,$112,200, offset by a decrease of $5,621$5,335 in other current liabilities.
Related Party Transactions
The Company was owed $19,699 by F.K. Suzuki International, Inc. ("FKSI"), an affiliate, at JulyJanuary 31, 20182019 and April 30, 2018. This account primarily represents common expenses which were previously charged by the Company to FKSI for reimbursement. No interest is received or accrued by the Company. Collectability of the amounts due from FKSI since April 30, 2006 could not be assured without the liquidation of all or a portion of its assets, including a portion of its common stock of the Company. As a result, as of April 30, 2006, all of the amount owed by FKSI to the Company was reclassified as a reduction of FKSI’s capital in the Company.
A board member provides a variety of legal services to the Companycompany in his capacity as a partner in a law firm. Fees for such legal services were approximately $8,706$18,341 and $13,485 at July$21,988 for the nine months ending January 31, 20182019 and 2017,2018 respectively.
Current Assets/Liabilities Ratio
The ratio of current assets to current liabilities, 12.0410.7 to 1, has decreased compared to 22.2 to 1 at April 30, 2018 primarily due to the adoption of FASB Topic 842. This decrease is not indicative of a material change in the financial condition of the Company, but rather the result of a change in accounting reporting method for the Company’s facilities lease. The Company anticipates the ratio of current assets to current liabilities will remain substantially at its current level as a result of the change in accounting methods, subject to other normal fluctuations. In order to maintain or improve the Company’s asset/liabilities ratio, the Company’s operations must remain profitable.
BIOSYNERGY, INC.
Three Months Ended July 31, 2018 and 2017
Liquidity and Capital Resources
During the 1st Quarter,nine month period ending January 31, 2019, the Company experienced a decreasean increase in working capital of $51,257.$5,740. This wasis primarily due to the adoption of FASB Topic 842.Company’s increase in cash, accounts receivables and inventories and a reduction in accrued expenses. Without the adoption of FASB Topic 842, working capital would have increased by $14,743.$95,390.
The Company has attempted to conserve working capital whenever possible. To this end, the Company attempts to keep inventory at minimum levels. The Company believes that it will be able to maintain adequate inventory to supply its customers on a timely basis by careful planning and forecasting demand for its products. However, the Company is nevertheless required to carry a minimum amount of finished inventory and raw materials to meet the delivery requirements of customers and thus, inventory represents a substantialmaterial portion of the Company’s investment in current assets.
The Company presently grants payment terms to customers and dealers. Although the Company experiences varying collection periods of its accounts receivable, based on past experience, the Company believes that uncollectable accounts receivable will not have a significant effect on future liquidity.
Cash provided by operating activities was $23,215$45,244 during the threenine month period ending JulyJanuary 31, 2018. There2019. Cash used for investing activities was no cash used in investing activities.$11,022 during this same period. Except for its operating working capital, and limited equipment purchases and patent expenses, management is not aware of any other material capital requirements or material contingencies for which it must provide. There were no cash flows from financing activities during the threenine month periodperiods ending JulyJanuary 31, 20182019 or 2017.2018.
As of JulyJanuary 31, 2018,2019, the Company had $1,577,141$1,658,074 of current assets available. Of this amount, $49,227$31,068 was prepaid expenses, $136,104$148,048 was inventory, $228,167$304,308 was net trade receivables and $1,163,643$1,174,650 was cash. The Company’s available cash and cash flow arefrom operations is considered adequate to fund the short-term operating capital needs of the Company. The Company does not have a working line of credit, and does not anticipate obtaining a working line of credit in the near future. Thus thereThere is a risk additional financing may be necessary to fund long-term capital needs of the Company, although there is no such currently known long-term capital needs other than operations.Company.
Effects of Inflation. With the exception of raw materialinventory and labor costs increasing with inflation, inflation has not had a material effect on the Company’s revenues and income from continuing operations in the past three years. Inflation is not expected to have a material effect in the foreseeable future.
Critical Accounting Policies and Estimates. On December 12, 2001, the SEC issued FR-60 “Cautionary Advice Regarding Disclosure About Critical Accounting Policies.” FR-60 is an intermediate step to alert companies to the need for greater investor awareness of the sensitivity of financial statements to the methods, assumptions, and estimates underlying their preparation, including the judgments and uncertainties affecting the application of those policies and the likelihood that materially different amounts would be reported under different conditions or using different assumptions.
The Company’s significant accounting policies are disclosed in Note 2 to the Financial Statements for the 1st3rd Quarter. See “Financial Statements.” Except as noted below, the impact on the Company’s financial position or results of operation would not have been materially different had the Company reported under different conditions or usingused different assumptions. The policies which may have materially affected the financial position and results of operations of the Company if such information had been reported under different circumstances or assumptions are:
BIOSYNERGY, INC.
Three Months Ended July 31, 2018 and 2017
Use of Estimates. Preparation - preparation of financial statements and conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the Financial Statements and the reported amounts of revenues and expenses during the reporting period. The financial condition of the Company and results of operations may differ from the estimates and assumptions made by management in preparation of the Financial Statements accompanying this report.
Allowance for Bad Debts. - The Company periodically performs credit evaluations of its customers and generally does not require collateral to support amounts due from the sale of its products. The Company maintains an allowance for doubtful accounts based on its best estimate of the collectability of accounts receivable.
Forward-Looking Statements
This report may contain statements which, to the extent they are not recitations of historical fact, constitute "forwardlooking"forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Reform Act"). Such forward-looking statements involve risks and uncertainties. Actual results may differ materially from such forwardlookingforward-looking statements for reasons including, but not limited to, changes to and developments in the legislative and regulatory environments effecting the Company’s business, the impact of competitive products and services, changes in the medical and laboratory industries caused by various factors, risks inherit in marketing new products, as well as other factors as set forth in this report. Thus, such forward-looking statements should not be relied upon to indicate the actual results which might be obtained by the Company. No representation or warranty of any kind is given with respect to the accuracy of such forward-looking information. The forward-looking information has been prepared by the management of the Company and has not been reviewed or compiled by independent public accountants.
Item 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk. |
Market risk is the risk of loss arising from adverse changes in market rates and prices, such as interest rates, foreign currency exchange rates and commodity prices. TheHistorically, the Company’s primary exposure to market risk is thehas been interest rate risk associated with its short term money market investments. The Company currently does not have any money market investments. The Company does not have any financial instruments held for trading or other speculative purposes and does not invest in derivative financial instruments, interest rate swaps or other investments that alter interest rate exposure. TheThus, the Company does not have any credit facilities with variable interest rates. Thus, theThe Company’s operations are not exposed to financial risk that will have a material impact on its financial position and results of operation.
Item 4.CONTROLS AND PROCEDURES.
Item 4. | Controls and Procedures |
Disclosure Controls and Procedures
The Company has established and maintains disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d15(e)15d-15(e) of the Exchange Act) which are controls and other procedures of the Company that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms.
BIOSYNERGY, INC.
Three Months Ended July 31, 2018 and 2017
Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Accounting Officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. The Company’s Chief Executive Officer and Chief Accounting Officer have evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the Company’s Chief Executive Officer and its Chief Accounting Officer have concluded that the Company’s disclosure controls and procedures are effective.
There have been no changes in the Company’s internal control over financial reporting during the Company’s Fiscal Quarter ending JulyJanuary 31, 20182019 that have materially affected or are likely to materially affect the Company’s internal control over financial reporting.
PART II – OTHER INFORMATION
Item 1.Legal Proceedings.
Item 1. | Legal Proceedings. |
As of the end of the Company’s Fiscal Quarter ending JulyJanuary 31, 2018,2019, there are no material pending legal proceedings to which the Company or any of its subsidiaries is a party to of which any of their property is the subject.
Item 1A.Risk Factors.
In addition to the other information set forth in this report on Form 10-Q, you should also consider the factors, risks and uncertainties which could materially affect the Company’s business, financial condition or future results as discussed in Part I, Item 1A – “Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended April 30, 2018. There were no significant changes to the risk factors identified on the Form 10-K for the fiscal year ended April 30, 2018 or during the first quarternine months of Fiscal 2019.
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
During the past three years, the Company has not sold securities which were not registered under the Securities Act.
The disclosures required by this Item are not applicable to the Company. The disclosures required by this Item are not applicable to the Company. (a) The Company is not required to disclose any information in this Form 10-Q otherwise required to be disclosed in a report on Form 8-K during the period covered by this Form 10-Q. (b) During the Fiscal Quarter ending January 31, 2019, there have been no material changes to the procedures by which the security holders may recommend nominees to the Company’s board of directors, where such changes were implemented after the Company last provided disclosure in response to the requirements of Regulation S-K. Item 6.Exhibits. The following exhibits are filed as a part of this report: (2) Plan of Acquisition, reorganization, arrangement, liquidation or succession - none (3) Articles of Incorporation and By-laws(i) (4) Instruments defining rights of security holders, including indentures - none. (10) Material Contracts – none. (11) Statement regarding computation of per share earnings- none. (15) Letter regarding unaudited interim financial information - none. (18) Letter regarding change in accounting principles - none. (19) Reports furnished to security holders - none. (22) Published report regarding matters submitted to vote of security holders - none. (23) Consents of experts and counsel - none. (24) Power of Attorney - none. (31.1) Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. Filed herewith. (31.2) Certification of the Chief Accounting Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. Filed herewith. (32.1) Certification of the Chief Executive Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Sect. 1350. Filed herewith. (32.2) Certification of the Chief Accounting Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Sect. 1350. Filed herewith. ____________________ 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. Biosynergy, Inc. Fred K. Suzuki Chief Executive Officer, Chairman of the Board, and President Laurence C. Mead Chief Operating Officer, Chief Financial Officer, Chief Accounting Officer and Treasurer Item 3. Defaults Upon Senior Securities. (a)As of the end of the Company’s Fiscal Quarter ending July 31, 2018, there have been no material defaults in the payment of principal, interest, a sinking or purchase fund installment, or any other material default not cured within 30 days, with respect to any indebtedness of the registrant or any of its significant subsidiaries exceeding 5 percent of the total assets of the Company and its consolidated subsidiaries.(b)As of the end of the Company’s Fiscal Quarter ending July 31, 2018, there have been no material arrearages in the payment of dividends and there has been no other material delinquency not cured within 30 days, with respect to any class of preferred stock of the Company which is registered or which ranks prior to any class of registered securities, or with respect to any class of preferred stock of any significant subsidiary of the Company.BIOSYNERGY, INC.Three Months Ended July 31, 2018 and 2017Item 4.Mine Safety Disclosures.Item 4. Mine Safety Disclosures. Item 5. Other Information. (a)The Company is not required to disclose any information in this Form 10-Q otherwise required to be disclosed in a report on Form 8-K during the period covered by this Form 10-Q.(b)During the Fiscal Quarter ending July 31, 2018, there have been no material changes to the procedures by which the security holders may recommend nominees to the Company’s board of directors, where such changes were implemented after the Company last provided disclosure in response to the requirements of Regulation S-K.(2)Plan of Acquisition, reorganization, arrangement, liquidation or succession - none(3)Articles of Incorporation and By-laws(i)(4)Instruments defining rights of security holders, including indentures - none.(10)Material Contracts – none.(11)Statement regarding computation of per share earnings- none.(18)Letter regarding change in accounting principles - none.(19)(i)Reports furnishedIncorporated by reference to security holders - none.(22)Published report regarding matters submitted to vote of security holders - none.(23)Consents of expertsa Registration Statement filed on Form S-18 with the Securities and counsel - none.(24)Power of Attorney - none.(31.1)Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)Exchange Commission, 1933 Act Registration Number 2-38015C, under the Securities Exchange Act of 1934. Filed herewith.(31.2)Certification1933, as amended, and Incorporated by reference, with regard to Amended and Restated By-Laws, to the Company’s Current Statement on Form 8-K dated as of the Chief Accounting Officer pursuant to Rule 13a-14(a) underJuly 2, 2009 filed with the Securities and Exchange Act of 1934. Filed herewith.Commission.(32.1)Certification of the Chief Executive Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Sect. 1350. Filed herewith.(32.2)Certification of the Chief Accounting Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Sect. 1350. Filed herewith.(i) Incorporated by reference to a Registration Statement filed on Form S-18 with the Securities and Exchange Commission, 1933 Act Registration Number 2-38015C, under the Securities Act of 1933, as amended, and Incorporated by reference, with regard to Amended and Restated By-Laws, to the Company’s Current Statement on Form 8-K dated as of July 2, 2009 filed with the Securities and Exchange Commission.BIOSYNERGY, INC.Three Months Ended July 31, 2018 and 2017DateSeptember 14, 2018 /s/ Fred K. SuzukiDate: March 14, 2019 /s/ Fred K. Suzuki Date: March 14, 2019 /s/ Laurence C. Mead DateSeptember 14, 2018 /s/ Laurence C. MeadLaurence C. MeadChief Operating Officer, Chief Financial Officer, Chief Accounting Officer and Treasurer