UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended ~~March 31,~~ June 30, 2022

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

For the transition period from ~~__________to__________~~_________to_________

Commission File Number

000-23115

YUNHONG CTI LTD.

(Exact name of registrant as specified in its charter)

Illinois		36-2848943
(State or other jurisdiction of		(I.R.S. Employer ~~Identification No.)~~
incorporation or organization)		Identification No.)

22160 N. Pepper Road
Barrington, Illinois		60010
(Address of principal executive offices)		(Zip Code)

(847)382-1000

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

~~Trading Symbol(s)~~

Name of each exchange on which

registered

Common Stock, no par value per share

CTIB

~~CTIB~~

The Nasdaq Stock Market LLC

(The Nasdaq Capital Market)

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. Yes ☑ ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☑ ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☒
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑ ☒

The number of shares outstanding of the registrant’s common stock, no par value per share, as of ~~May 10,~~August 10th, 2022 was 5,911,750 (excluding treasury shares).

~~Table of Contents~~

INDEX

PART I – FINANCIAL INFORMATION

Item No. 1.	Financial Statements
	Condensed Consolidated Balance Sheets at ~~March 31,~~June 30, 2022 (unaudited) and December 31, 2021 ~~(audited)~~	1
	Condensed Consolidated Statements of Comprehensive Income (Loss) (unaudited) for the three and six months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021	2
	Condensed Consolidated Statements of Cash Flows (unaudited) for the ~~three~~six months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021	3
	Condensed Consolidated Statements of ~~Shareholders'~~Shareholders’ Equity (unaudited) for the three and six months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021	4
	Notes to Condensed Consolidated Financial Statements (unaudited)	56
Item No. 2	~~Management~~’sManagement’s Discussion and Analysis of Financial Condition and Results of Operations	1814
Item No. 3	Quantitative and Qualitative Disclosures Regarding Market Risk	2520
Item No. 4	Controls and Procedures	2520

PART II – OTHER INFORMATION

Item No. 1	Legal Proceedings	2621
Item No. 1A	Risk Factors	2621
Item No. 2	Unregistered Sales of Equity Securities and Use of Proceeds	2621
Item No. 3	Defaults Upon Senior Securities	2622
Item No. 4	Mine Safety Disclosures	2822
Item No. 5	Other Information	2822
Item No. 6	Exhibits	2923
	Signatures	2924
	Exhibit 31.1
	Exhibit 31.2
	Exhibit 32

Table of Contents

~~Exhibit 31.2~~	Yunhong CTI, LTD
Condensed Consolidated Balance Sheets


	June 30, 2022			December 31, 2021
ASSETS
Current assets:						��
Cash and cash equivalents	$	54,000		$	66,000
Accounts receivable, net		2,736,000			3,443,000
Inventories, net		8,281,000			7,876,000
Prepaid expenses		499,000			625,000
Other current assets		202,000			464,000

Total current assets		11,772,000			12,474,000

Property, plant and equipment:
Machinery and equipment		17,647,000			17,470,000
Office furniture and equipment		2,076,000			2,076,000
Intellectual property		783,000			783,000
Leasehold improvements		36,000			23,000
Fixtures and equipment at customer locations		519,000			519,000
Projects under construction		126,000			223,000
Property plant and equipment, gross		21,187,000			21,094,000
Less : accumulated depreciation and amortization		(20,146,000	)		(19,951,000	)

Total property, plant and equipment, net		1,041,000			1,143,000

Other assets:
Operating lease right-of-use		4,319,000			3,530,000
Other assets		-			135,000

Total other assets		4,319,000			3,665,000

TOTAL ASSETS		17,132,000			17,282,000

LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Trade payables	$	2,020,000		$	2,132,000
Line of credit		4,782,000			5,003,000
Notes payable - current portion		239,000			726,000
Notes payable – related party, subordinated		-			1,193,000
Operating Lease Liabilities - current		500,000			670,000
Accrued liabilities		531,000			647,000

Total current liabilities		8,072,000			10,371,000

Long-term liabilities:
Notes payable - noncurrent		480,000			-
Notes payable – related party, subordinated		1,229,000			-
Operating Lease Liabilities – noncurrent		3,628,000			2,860,000
Total long-term liabilities		5,337,000			2,860,000

TOTAL LIABILITIES		13,409,000			13,231,000

Equity:
Yunhong CTI, Ltd stockholders’ equity:
Series A Preferred Stock — 0 par value, 3,000,000 shares authorized, 500,000 shares issued and outstanding at June 30, 2022 and December 31, 2021 (liquidation preference - $5.0 million as of June 30, 2021)		3,355,000			3,155,000
Series B Preferred Stock — 0 par value, 170,000 shares authorized, 170,000 shares issued and outstanding at June 30, 2022 and nil at December 31, 2021 respectively (liquidation preference - $1.7 million as of June 30, 2021)		1,783,000			1,715,000
Series C Preferred Stock — 0 par value, 170,000 shares authorized, 170,000 shares issued and outstanding at June 30, 2022 and nil at December 31, 2021 respectively (liquidation preference - $1.7 million as of June 30, 2021)		1,698,000			1,630,000
Series D Preferred Stock — 0 par value, 170,000 shares authorized, 170,000 shares issued and outstanding at June 30, 2022 and nil at December 31, 2021 respectively (liquidation preference - $1.7 million as of June 30, 2021)		1,580,000			1,512,000
Preferred Stock value
Common stock - 0 par value, 50,000,000 shares authorized, 5,955,408 and 5,930,408 shares issued and 5,911,750 and 5,886,750 shares outstanding at June 30, 2022 and December 31, 2021 respectively		14,538,000			14,538,000
Paid-in-capital		4,005,000			4,317,000
Accumulated deficit		(23,075,000	)		(22,655,000	)
Less: Treasury stock, 43,658 shares		(161,000	)		(161,000	)
					-
Total Yunhong CTI, Ltd Stockholders’ Equity		3,723,000			4,051,000

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	17,132,000		$	17,282,000

~~Exhibit 32~~See accompanying notes to condensed consolidated unaudited financial statements

Table of Contents

Yunhong CTI, LTD

Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)


	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2022			2021			2022			2021

Net Sales	$	4,418,000		$	5,712,000		$	10,215,000		$	12,311,000

Cost of Sales		3,615,000			4,718,000			8,373,000			10,031,000

Gross profit		803,000			994,000			1,842,000			2,280,000

Operating expenses:
General and administrative		998,000			1,048,000			1,835,000			1,897,000
Selling		34,000			32,000			72,000			65,000
Advertising and marketing		77,000			75,000			260,000			181,000
Gain on sale of assets		-			(3,357,000	)		-			(3,357,000	)

Total operating (income) expenses		1,109,000			(2,202,000	)		2,167,000			(1,214,000	)

(Loss)/income from operations		(306,000	)		3,196,000			(325,000	)		3,494,000

Other (expense) income:
Interest expense		(109,000	)		(148,000	)		(205,000	)		(348,000	)
Other income/(expense)		16,000			(221,000	)		110,000			(227,000	)

Total other expense, net		(93,000	)		(369,000	)		(95,000	)		(575,000	)

(Loss) /income from continuing operations before taxes		(399,000	)		2,827,000			(420,000	)		2,919,000

Income tax expense		-			-			-			-

Income (Loss) from continuing operations		(399,000	)		2,827,000			(420,000	)		2,919,000

Loss from discontinued operations, net		-			(343,000	)		-			(816,000	)

Net (Loss) / income	$	(399,000	)	$	2,484,000		$	(420,000	)	$	2,103,000

Less: Net income attributable to noncontrolling interest		-			702,000			-			743,000

Net (loss) / income attributable to Yunhong CTI, Ltd	$	(399,000	)	$	1,782,000		$	(420,000	)	$	1,360,000

Other Comprehensive Income (Loss)
Foreign currency adjustment		-			45,000			-			61,000
Comprehensive (loss) / income	$	(399,000	)	$	2,439,000		$	(420,000	)	$	2,042,000

Deemed Dividends on preferred stock and amortization of beneficial conversion feature	$	(202,000	)	$	(168,000	)	$	(404,000	)	$	(1,877,000	)

Net (Loss) / income attributable to Yunhong CTI Ltd common Shareholders	$	(601,000	)	$	1,614,000		$	(824,000	)	$	(517,000	)

Basic (loss) / income per common share
Continuing operations	$	(0.10	)	$	0.33		$	(0.14	)	$	0.05
Discontinued operations		-			(0.06	)		-			(0.14	)
Basic (loss) / income per common share	$	(0.10	)	$	0.27		$	(0.14	)	$	(0.09	)

Diluted (loss) / income per common share
Continuing operations	$	(0.10	)	$	0.33		$	(0.14	)	$	0.05
Discontinued operations		-			(0.06	)		-			(0.14	)
Diluted (loss) / income per common share	$	(0.10	)	$	0.27		$	(0.14	)	$	(0.09	)

Weighted average number of shares and equivalent shares of common stock outstanding:
Basic		5,911,750			5,886,750			5,906,225			5,870,894

Diluted		5,911,750			5,886,750			5,906,225			5,870,894

See accompanying notes to condensed consolidated unaudited financial statements

Table of Contents

Yunhong CTI, LTD

Condensed Consolidated Statements of Cash Flows (Unaudited)


	For the Six Months Ended June 30,
	2022			2021

Cash flows from operating activities:
Net (loss) / income from continuing operations	$	(420,000	)	$	2,103,000
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
Depreciation and amortization		195,000			239,000
Equity compensation expense		92,000			-
Gain on sale of building		-			(3,357,000	)
Provision for losses on accounts receivable		-			22,000
Impairment of note receivable		-			95,000
Change in assets and liabilities:
Accounts receivable		707,000			162,000
Inventories		(405,000	)		(457,000	)
Prepaid expenses and other assets		333,000			219,000
Trade payables		(112,000	)		43,000
Accrued liabilities		(87,000	)		314,000

Net cash provided by (used in) operating activities		303,000			(617,000	)

Cash flows from investing activities:
Purchases of property, plant and equipment		(94,000	)		(46,000	)
Sale of building		-			3,500,000

Net cash (used in) provided by investing activities		(94,000	)		3,454,000

Cash flows from financing activities:
Repayment of debt and revolving line of credit		(221,000	)		(4,792,000	)
Proceeds from advance from investor		-			1,500,000
Proceeds from issuance of long-term debt and revolving line of credit		-			597,000

Net cash used in financing activities		(221,000	)		(2,695,000	)

Cash flows from discontinued operations:
Operating activities		-			473,000
Investing activities		-			-
Financing activities		-			65,000
Net cash provided by (used in) discontinued operations					538,000

Effect of exchange rate changes on cash		-			(481,000	)

Net (decrease) / increase in cash and cash equivalents		(12,000	)		199,000

Cash and cash equivalents at beginning of period		66,000			66,000

Cash and cash equivalents at end of period	$	54,000		$	265,000

Supplemental disclosure of cash flow information:
Cash payments for interest	$	169,000		$	294,000
Accrued Divided and Accretion on preferred stock	$	404,000		$	377,000
Issuance of Series C Preferred in exchange from advance from investor	$	-		$	1,500,000
Lease right-of-use assets and lease liability	$	747,000		$	3,916,000
Amortization of beneficial conversion feature and deemed dividend on Series C Preferred stock	$	-		$	1,500,000

See accompanying notes to condensed consolidated unaudited financial statements

Table of Contents

Yunhong CTI, Ltd

Consolidated Statements of Stockholders’ Equity

																											-							-
	Yunhong CTI, Ltd
																								Accumulated				Less
	Series A Preferred Stock				Series B Preferred Stock				Series C Preferred Stock				Series D Preferred Stock				Common Stock				Paid-in			(Deficit)				Treasury Stock
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Capital			Earnings				Shares			Amount				TOTAL

Balance March 31, 2022		500,000	$	3,255,000		170,000	$	1,749,000		170,000	$	1,664,000		170,000	$	1,546,000		5,955,408	$	14,538,000	$	4,146,000		$	(22,676,000	)	-		(44,000	)	$	(161,000	)	-		4,061,000

Accrued Deemed Dividend - Series A Preferred Stock				100,000																		(100,000	)						-			-		-		-
Accrued Deemed Dividend - Series B Preferred Stock								34,000														(34,000	)				-									-
Accrued Deemed Dividend - Series C Preferred Stock												34,000										(34,000	)													-
Accrued Deemed Dividend - Series D Preferred Stock																34,000						(34,000	)													-
Stock Issuance																		-																		-
Equity Compensation Charge																						61,000														61,000
Net Income (Loss)																									(399,000	)										(399,000	)
Balance June 30, 2022		500,000	$	3,355,000		170,000	$	1,783,000		170,000	$	1,698,000		170,000	$	1,580,000		5,955,408	$	14,538,000	$	4,005,000		$	(23,075,000	)	-		(44,000	)	$	(161,000	)	-		3,723,000

Yunhong CTI, Ltd

Consolidated Statements of Stockholders’ Equity

	Yunhong CTI, Ltd
																								Accumulated				Less
	Series A Preferred Stock				Series B Preferred Stock				Series C Preferred Stock				Series D Preferred Stock				Common Stock				Paid-in			(Deficit)				Treasury Stock
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Capital			Earnings				Shares			Amount				TOTAL

Balance December 31, 2021		500,000	$	3,155,000		170,000	$	1,715,000		170,000	$	1,630,000		170,000	$	1,512,000		5,930,408	$	14,538,000	$	4,317,000		$	(22,655,000	)	-		(44,000	)	$	(161,000	)	-		4,051,000

Accrued Deemed Dividend - Series A Preferred Stock				200,000																		(200,000	)						-			-				-
Accrued Deemed Dividend - Series B Preferred Stock								68,000														(68,000	)				-							-		-
Accrued Deemed Dividend - Series C Preferred Stock												68,000										(68,000	)													-
Accrued Deemed Dividend - Series D Preferred Stock																68,000						(68,000	)													-
Stock Issuance																		25,000																		-
Equity Compensation Charge																						92,000														92,000
Net Income (Loss)																									(420,000	)										(420,000	)
Balance June 30, 2022		500,000	$	3,355,000		170,000	$	1,783,000		170,000	$	1,698,000		170,000	$	1,580,000		5,955,408	$	14,538,000	$	4,005,000		$	(23,075,000	)	-		(44,000	)	$	(161,000	)	-		3,723,000

See accompanying notes to condensed consolidated unaudited financial statements

~~Table of Contents~~

Table of Contents

~~Yunhong CTI, LTD~~

~~Condensed Consolidated Balance Sheets~~

Yunhong CTI, Ltd

Consolidated Statements of Stockholders’ Equity


	Yunhong CTI, Ltd

																												Accumulated			Less
	Series A Preferred Stock					Series B Preferred Stock				Series C Preferred Stock				Series D Preferred Stock				Common Stock				Paid-in			Accumulated (Deficit)			Other Comprehensive			Treasury Stock						Noncontrolling
	Shares		Amount			Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Capital			Earnings			Loss			Shares			Amount			Interest			TOTAL

Balance December 31, 2020		500,000	$	2,754,000			-	$	-		-	$	-		-		-		5,827,000	$	14,538,000	$	5,042,000		$	(14,382,000	)	$	(5,885,000	)		(44,000	)	$	(161,000	)	$	(718,000	)		1,188,000

Series D Convertible Preferred Stock Issuance																																-			-						-
Series C Convertible Preferred Stock Issuance											170,000		1,500,000		-																										1,500,000
Series B Convertible Preferred Stock Modification							170,000		1,613,000																																1,613,000
Convertible Preferred Stock Issuance - conversion of debt																																									-

Preferred Stock converted																																									-
Common stock issued for placement agent fees																																									-
Warrants issued to placement agent and other issuance costs																																									-
Common stock issued for warrants exercised - cashless																			103,000
Common stock issued - cashless
Placement agent fees and issuance costs																																									-
Beneficial Conversion feature (BCF) on Series A Preferred Stock				(2,468,473	)				-				-		-	-	-						2,468,473																		-
Deemed Dividend on BCF of Series A Preferred Stock				2,468,473					-				-										(2,468,473	)																	-
BCF on Series C Preferred Stock																							1,500,000																		1,500,000
Deemed Dividend on BCF of Series C Preferred Stock																							(1,500,000	)																	(1,500,000	)
Accrued Deemed Dividend - Series A Preferred Stock				100,000					-				-										(100,000	)																	-
Accrued Deemed Dividend - Series B Preferred Stock									-						-								(34,000	)																	(34,000	)
Accrued Deemed Dividend - Series C Preferred Stock													28,000										(28,000	)																	-
Accretion of Series B Preferred Stock																							(47,000	)																	(47,000	)
Completion of HFS																																									-
Net Income (Loss)																										(422,000	)											41,000			(381,000	)
Foreign Currency Translation																													(16,000	)								-			(16,000	)
Balance March 31, 2021		500,000	$	2,854,000			170,000	$	1,613,000		170,000	$	1,528,000		-	$	-		5,930,000	$	14,538,000	$	4,833,000		$	(14,804,000	)	$	(5,901,000	)		(44,000	)	$	(161,000	)	$	(677,000	)		3,823,000

Series D Convertible Preferred Stock Issuance															-				-																-						-
Series C Convertible Preferred Stock Issuance																																									-
Series B Convertible Preferred Stock Modification																																									-
Common stock issued for warrants exercised - cashless
BCF on Series C Preferred Stock															-		-																								-
Deemed Dividend on BCF of Series C Preferred Stock																																									-
Accrued Deemed Dividend - Series A Preferred Stock				100,000					-				-						-				(100,000	)																	-
Accrued Deemed Dividend - Series B Preferred Stock									34,000														(34,000	)																	-
Accrued Deemed Dividend - Series C Preferred Stock													34,000						-		-		(34,000	)																	-
Accretion of Series B Preferred Stock																																									-
Net Income (Loss)																										1,782,000												702,000			2,484,000
Foreign Currency Translation																													(45,000	)								-			(45,000	)
Balance June 30, 2021		500,000	$	2,954,000			170,000	$	1,647,000		170,000	$	1,562,000		-	$	-		5,930,000	$	14,538,000	$	4,665,000		$	(13,022,000	)	$	(5,946,000	)		(44,000	)	$	(161,000	)	$	25,000			6,262,000

See accompanying notes to condensed consolidated unaudited financial statements

March 31, 2022

December 31, 2021

(Unaudited)

ASSETS
Current assets:

Cash and cash equivalents
$ 208,000 $ 66,000
Accounts receivable, net
3,318,000 3,443,000
Inventories, net
8,496,000 7,876,000
Prepaid expenses
646,000 625,000
Other current assets
240,000 464,000

Total current assets
12,908,000 12,474,000

Property, plant and equipment:

Machinery and equipment
17,470,000 17,470,000
Office furniture and equipment
2,076,000 2,076,000
Intellectual property
783,000 783,000
Leasehold improvements
23,000 23,000
Fixtures and equipment at customer locations
518,000 519,000
Projects under construction
255,000 223,000
21,125,000 21,094,000
Less : accumulated depreciation and amortization
(20,049,000
)
(19,951,000
)

Total property, plant and equipment, net
1,076,000 1,143,000

Other assets:

Operating lease right-of-use
4,277,000 3,530,000
Other assets
0 135,000

Total other assets
4,277,000 3,665,000

TOTAL ASSETS
$ 18,261,000 $ 17,282,000

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

Trade payables
$ 2,347,000 $ 2,132,000
Line of credit
5,158,000 5,003,000
Notes payable - current portion
229,000 726,000
Notes payable - officers, subordinated
0 1,193,000
Operating Lease Liabilities
500,000 670,000
Accrued liabilities
485,000 647,000

Total current liabilities
8,719,000 10,371,000

Long-term liabilities:

Notes payable - noncurrent 493,000 0
Notes payable - officers, subordinated 1,211,000 0
Operating Lease Liabilities
3,777,000 2,860,000

Total long-term liabilities
5,481,000 2,860,000

TOTAL LIABILITIES
14,200,000 13,231,000

Shareholders' Equity:

Yunhong CTI, Ltd shareholders' equity:

Series A Preferred Stock -- no par value, 3,000,000 shares authorized, 500,000 shares issued and outstanding at March 31, 2021 December 31, 2020 (liquidation preference - $5.0 million as of March 31, 2022 and December 31, 2021)
3,255,000 3,155,000
Series B Preferred Stock -- no par value, 170,000 shares authorized, issued and outstanding at March 31, 2022 and December 31, 2021 (liquidation preference - $1.7 million at March 31, 2022 and December 31, 2021)
1,749,000 1,715,000
Series C Preferred Stock -- no par value, 170,000 shares authorized, issued and outstanding at March 31, 2022 and December 31, 2021 (liquidation preference - $1.7 million at March 31, 2022 and December 21, 2021
1,664,000 1,630,000
Series D Preferred Stock -- no par value, 170,000 shares authorized, issued and outstanding at March 31, 2022 and December 31, 2021 (liquidation preference - $1.7 million at March 31, 2022 and December 21, 2021
1,546,000 1,512,000
Common Stock – no par value, 50,000,000 shares authorized, 5,955,408 and 5,930,408 shares issued and 5,911,750 and 5,886,750 shares outstanding at March 31, 2022 and December 31, 2021, respectively 14,538,000 14,538,000
Paid-in-capital
4,146,000 4,317,000
Accumulated deficit
(22,676,000
)
(22,655,000
)
Less: Treasury stock, 43,658 shares
(161,000
)
(161,000
)

Total Shareholders' Equity
4,061,000 4,051,000

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$ 18,261,000 $ 17,282,000

Table of Contents

~~See accompanying notes to condensed consolidated unaudited financial statements.~~

~~Table of Contents~~

~~Yunhong CTI, LTD~~

~~Condensed Consolidated Statements of Comprehensive Income (Unaudited)~~

For the Three Months Ended
March 31,

2022

2021

Net Sales
$ 5,797,000 $ 6,599,000

Cost of Sales
4,758,000 5,313,000

Gross profit
1,039,000 1,286,000

Operating expenses:

General and administrative
837,000 849,000
Selling
38,000 33,000
Advertising and marketing
183,000 106,000

Total operating expenses
1,058,000 988,000

(Loss) / Income from operations
(19,000
)
298,000

Other (expense) / income:

Interest expense
(96,000
)
(200,000
)
Other (expense) / income
94,000

(6,000
)

Total other expense, net
(2,000
)
(206,000
)

(Loss) / income from continuing operations before taxes
(21,000
)
92,000

Income tax expense
0 0

(Loss) / income from continuing operations
(21,000
)
92,000

Loss from discontinued operations, net of tax
0 (473,000 )

Net Loss
$ (21,000
)
$ (381,000
)

Net Loss attributable to noncontrolling interest 0 41,000

Net Loss attributable to Yunhong CTI Ltd. (21,000 ) (422,000 )

Other Comprehensive Income (Loss)
Foreign Currency adjustment 0 16,000
Comprehensive Loss (21,000 ) (397,000 )

Deemed Dividends on preferred stock and amortization of beneficial conversion feature
$ (202,000
)
$ (1,709,000
)

Net Loss attributable to Yunhong CTI Ltd Common Shareholders
$ (223,000
)
$ (2,131,000
)

Basic income (loss) per common share

Continuing operations
$ (0.04
)
$ (0.28
)
Discontinued operations
0.00 (0.08 )
Basic income (loss) per common share
$ (0.04
)
$ (0.36
)

Diluted income (loss) per common share

Continuing operations
$ (0.04
)
$ (0.28
)
Discontinued operations
0.00 (0.08 )
Diluted income (loss) per common share
$ (0.04
)
$ (0.36
)

Weighted average number of shares and equivalent shares of common stock outstanding:

Basic
5,900,639 5,854,861

Diluted
5,900,639 5,854,861

~~See accompanying notes to condensed consolidated unaudited financial statements.~~

~~Table of Contents~~

~~Yunhong CTI, LTD~~

~~Condensed Consolidated Statements of Cash Flows (Unaudited)~~

For the Three Months Ended March 31,

2022

2021

Cash flows from operating activities:

Net loss from continuing operations
$ (21,000
)
$ (381,000
)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities

Depreciation and amortization
98,000 124,000
Equity compensation expense
31,000 0
Provision for losses on accounts receivable
0 12,000
Change in assets and liabilities:

Accounts receivable
125,000

(1,860,000
)
Inventories
(620,000
)
(16,000
)
Prepaid expenses and other assets
339,000

(212,000
)
Trade payables
215,000 753,000
Accrued liabilities
(165,000 ) 159,000

Net cash provided by (used in) operating activities
2,000

(1,421,000
)

Cash flows from investing activities:

Purchases of property, plant and equipment
(15,000
)
(46,000
)

Net cash used in investing activities
(15,000
)
(46,000
)

Cash flows from financing activities:

Proceeds from issuance of long-term debt and revolving line of credit
155,000 1,557,000

Net cash provided by financing activities
155,000 1,557,000

Cash flows from discontinued operations:
Operating activities - 368,000
Investing activities - 0
Financing activities - 96,000
Net cash provided by discontinued operations 0 464,000

Effect of exchange rate changes in cash 0 (554,000 )

Net increase / (decrease) in cash and cash equivalents
142,000

0

Cash and cash equivalents at beginning of period
66,000 66,000

Cash and cash equivalents at end of period
$ 208,000 $ 66,000

Supplemental disclosure of cash flow information and noncash investing and financing activities:

Cash payments for interest
$ 78,000 $ 195,000
Accrued Divided and Accretion on preferred stock
$ 202,000 $ 209,000
Issuance of Series C Preferred in exchange from advance from investor
$ 0 $ 1,500,000
Lease right-of-use assets and lease liability
$ 747,000 $ 568,000
Amortization of beneficial conversion feature and deemed dividend on Series C Preferred stock
$ 0 $ 1,500,000

~~See accompanying notes to condensed consolidated unaudited financial statements.~~

~~Table of Contents~~

~~Yunhong CTI, Ltd~~

~~Consolidated Statements of Stockholders' Equity~~

Yunhong CTI, Ltd

Three Months Ended March 31, 2020

Accumulated

Series A

Series B

Series C

Accumulated

Other

Less

Preferred Stock

Preferred Stock

Preferred Stock

Common Stock

Paid-in

(Deficit)

Comprehensive

Treasury Stock

Noncontrolling

Shares

Amount

Shares

Amount

Shares

Amount

Shares

Amount

Capital

Earnings

Loss

Shares

Amount

Interest

TOTAL

Balance December 31, 2020
500,000 $ 2,754,000 0 $ 0 0 $ 0 5,827,408 $ 14,538,000 $ 5,042,000 $ (14,382,000
)
$ (5,885,000
)
(44,000
)
$ (161,000
)
$ (718,000
)
$ 1,188,000

Convertible Preferred Stock Issuance - Series B
170,000 1,613,000 1,613,000
Convertible Preferred Stock Issuance - Series C
170,000 1,500,000 1,500,000
Common stock issued for warrant exercise
103,000 -
Beneficial Conversion feature (BCF) on Series C Preferred Stock
1,500,000 1,500,000
Deemed Dividend on Series C BCF
(1,500,000 ) (1,500,000
)
Accrued Deemed Dividend - Series B Preferred Stock (34,000 ) (34,000 )
Accretion of Series B Preferred Stock (47,000 ) (47,000 )
Accrued Deemed Dividend - Series C Preferred Stock
28,000 (28,000
)
-
Accrued Deemed Dividend - Series A Preferred Stock
100,000 (100,000
)
-
Net Loss
(422,000
)
41,000 (381,000
)
Foreign Currency Translation
(16,000
)
(16,000
)
Balance March 31, 2021
500,000 $ 2,854,000 170,000- $ 1,613,000- 170,000- $ 1,528,000- 5,930,408 $ 14,538,000 $ 4,833,000 $ (14,804,000
)
$ (5,901,000
)
(44,000
)
$ (161,000
)
$ (677,000
)
$ 3,823,000

Three Months Ended March 31, 2021

Series A Series B Series C Series Less
Preferred Stock
Preferred Stock

Preferred Stock
Preferred Stock Common Stock Paid-in Treasury Stock
Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Capital Shares Amount TOTAL

Balance December 31, 2021
500,000 $ 3,155,000 170,000 $ 1,715,000 170,000 $ 1,630,000 170,000 1,512,000 5,930,408 $ 14,538,000 $ 4,317,000 (44,000
)
$ (161,000
)
$ 4,051,000

Accrued Deemed Dividend - Series A Preferred Stock
100,000 (100,000 ) -
Accrued Deemed Dividend - Series B Preferred Stock 34,000 (34,000 ) -
Accrued Deemed Dividend - Series C Preferred Stock 34,000 (34,000 ) -
Accrued Deemed Dividend - Series D Preferred Stock 34,000 (34,000 ) -
Stock Issuance
25,000 -
Equity Compensation Charge
31,000

31,000

Net Loss
(21,000
)
Balance March 31, 2022
500,000 $ 3,255,000 170,000 $ 1,749,000 170,000 $ 1,664,000 170,000 1,546,000 5,955,408 $ 14,538,000 $ 4,146,000 (44,000
)
$ (161,000
)
$ 4,061,000

~~See accompanying notes to unaudited condensed consolidated financial statements~~

~~Table of Contents~~

Yunhong CTI Ltd. and Subsidiaries

Notes to Unaudited Condensed Consolidated Financial Statements

Note 1 - Basis of Presentation

The accompanying condensed (a) consolidated balance sheet as of ~~March 31,~~June 30, 2022 and (b) the unaudited interim condensed consolidated financial statements have been prepared and, in the opinion of management, contain all the adjustments (consisting of those of a normal recurring nature) considered necessary to present fairly the consolidated financial position and the consolidated statements of comprehensive income and consolidated cash flows for the periods presented in conformity with generally accepted accounting principles for interim consolidated financial information and the instructions to Form 10-Q10-Q and Article 8 of Regulation S-X.S-X. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America. Operating results for the three and six months ended ~~March 31,~~June 30, 2022 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2022. It is suggested that these condensed consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the ~~Company's~~Company’s annual report on Form 10-K10-K for the fiscal year ended December 31, 2021, filed on April 15, 2022, which can be found on the ~~Company's~~Company’s website ~~(www.ctiindustries.com)~~(www.ctiindustries.com) or www.sec.gov.

Principles of consolidation and nature of ~~operations:~~operations:

Yunhong CTI Ltd and CTI Supply, Inc. (collectively, the “Company”) (i) design, manufacture and distribute metalized balloon products throughout the world, (ii) distribute purchased latex balloons products, and (iii) operate systems for the production, lamination, coating and printing of films used for food packaging and other commercial uses and for conversion of films to flexible packaging containers and other products. As discussed in Note 2 Discontinued Operations, effective in the third quarter of 2019, the Company determined that it was exiting the business formerly conducted by CTI Europe GmbH (“CTI Europe”). In addition, during October 2021, the Company sold its Mexican subsidiary (Flexo Universal, S. de R.L. de C.V.), a manufacturer of latex balloons. Accordingly, the operations of these entities are classified as discontinued operations in these financial statements.

The condensed consolidated financial statements include the accounts of Yunhong CTI Ltd., and CTI Supply, Inc. See Note 2.

The determination of whether or not to consolidate a variable interest entity under U.S. GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interest. To make these judgments, management has conducted an analysis of the relationship of the holders of variable interest to each other, the design of the entity, the expected operations of the entity, which holder of variable interests is most “closely associated” to the entity and which holder of variable interests is the primary beneficiary required to consolidate the entity. Upon the occurrence of certain events, management reviews and reconsiders its previous conclusion regarding the status of an entity as a variable interest entity.

Reclassification:

~~Reclassification:~~

Certain amounts in the ~~Company's~~Company’s condensed consolidated financial statements for prior periods have been reclassified to conform to the current period presentation. These reclassifications have not changed the results of operations of prior periods.

Use of ~~estimates:~~estimates:

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions that affect the amounts reported of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period in the financial statements and accompanying notes. Actual results may differ from those estimates. The Company’s significant estimates include valuation allowances for doubtful accounts and inventory valuation, preferred stock dividends and beneficial conversion features, and assumptions used as inputs in the Black-Scholes option-pricing model.

Segments:

~~Segments:~~

The Company operates as a single segment, both in terms of geography and operations, particularly in light of the October 2021 sale of its Flexo Universal subsidiary. After that date, all manufacturing occurs in the United States.

Table of Contents

Earnings per ~~share:~~share:

Basic income (loss) per share is computed by dividing net ~~loss~~income (loss) attributable to Yunhong CTI Ltd shareholders by the weighted average number of shares of common stock outstanding during each period.

Diluted income (loss) per share is computed by dividing the net ~~loss~~income (loss) attributable to Yunhong CTI Ltd shareholders by the weighted average number of shares of common stock and equivalents (stock options and warrants), unless anti-dilutive, during each period.

As of ~~March 31,~~June 30, 2022 and 2021, shares to be issued upon the exercise of options and warrants aggregated 128,000 and ~~none,~~NaN, respectively. ~~The number~~As of June 30, 2022, shares to be issued upon the conversion of Series A, Series B, Series C, and Series D Preferred Stock is summarized in Note 5. For the six months ended June 30, 2022, no assumed conversions were included in the determination of earnings on a diluted basis, ~~for the~~ ~~three~~ ~~months ended~~ ~~March 31, 2022~~ ~~and~~ ~~2021~~ ~~were~~ ~~none~~,as doing so would have been anti-dilutive.

Significant Accounting ~~Policies:~~Policies:

The Company’s significant accounting policies are summarized in Note 2 of the Company’s consolidated financial statements for the year ended December 31, 2021. There were no significant changes to these accounting policies during the three and six months ended ~~March 31,~~June 30, 2022.

Net sales include revenues from sales of products and shipping and handling charges, net of estimates for product returns. Revenue is measured at the amount of consideration the Company expects to receive in exchange for the transferred products. Revenue is recognized at the point in time when we transfer the promised products to the customer and the customer obtains control over the products. The Company recognizes revenue for shipping and handling charges at the time the goods are shipped to the customer, and the costs of outbound freight are included in cost of sales, as we have elected the practical expedient included in ASC 606.

The Company provides for product returns based on historical return rates. While we incur costs for sales commissions to our sales employees and outside agents, we recognize commission costs concurrent with the related revenue, as the amortization period is less than one year and we have elected the practical expedient included in ASC 606. We do not incur incremental costs to obtain contracts with our customers. Our product warranties are assurance-type warranties, which promise the customer that the products are as specified in the contract. Therefore, the product warranties are not a separate performance obligation and are accounted for as described herein. Sales taxes assessed by governmental authorities are accounted for on a net basis and are excluded from net sales.

~~Table of Contents~~

Table of Contents

Note 2 –Discontinued Operations

During October 2021, the Company sold its interest in Flexo Universal, S. de R.L. de C.V. (“Flexo”), a manufacturer of latex balloons based in Guadalajara, Mexico. The Company received ~~$100,000~~$100,000 cash, a note originally worth ~~$400,000,~~$400,000, and title to certain manufacturing equipment. The balance of the note receivable was ~~$240,000~~$202,000 and ~~$255,000~~$255,000 as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. The Company recorded a loss from discontinued operations, net of taxes, of ~~$473,000 for the~~ ~~three~~ ~~months ended~~ ~~March 31, 2021~~ $343,000and $~~none~~816,000 for the three ~~months~~ and six month periods ended ~~March 31,~~June 30, 2021 and NaN for the three and six month periods ended June 30, 2022.

In July 2019 management and the Board engaged in a review of CTI Balloons and CTI Europe and determined that they are not accretive to the Company overall, add complexity to the Company’s structure and utilize resources. Therefore, as of July 19, 2019, the board authorized management to divest of CTI Balloons and CTI Europe. These actions are being taken to focus our resources and efforts on our core business activities, particularly foil balloons and ancillary products based in North America. The Company determined that these entities met the held-for-sale and discontinued operations accounting criteria. Accordingly, the Company has reported the results of these operations as discontinued operations in the Consolidated Statements of Comprehensive Income and presented the related assets and liabilities as held-for-sale in the Consolidated Balance Sheets. These changes have been applied for all periods presented. The disposal of CTI Europe was delayed due to COVID issues but is expected to be completed in the next three months. The Company divested its CTI Balloons (United Kingdom) subsidiary in the fourth quarter 2019.

CTI Europe recorded a gain from discontinued operations, net of taxes of $~~none~~45,000 and ~~$53,000~~$146,000 for the three ~~months~~ and six month periods ended ~~March 31,~~June 30, 2021, and NaN during the three and six month periods ended June 30, 2022, ~~and~~ ~~March 31, 2021,~~ respectively, which is included in the above. As of June 30, 2022 and December 31, 2021, there were no assets or liabilities related to discontinued operations.

Summarized Discontinued Operations Financial Information

The following table summarizes the major line items for the operations that are included in the income from discontinued operations, net of tax line item in the Unaudited Consolidated Statements of Comprehensive Income for the ~~three~~six months ended:

Schedule of Discontinued Operations Financial Information

	March 31, 2022	March 31, 2021			June 30, 2022		June 30, 2021
Income Statement
Net Sales			897,000		$	-	$	1,430,000
Cost of Sales			1,135,000			-		1,751,000

Gross Loss	$	$	(238,000	)		-		(321,000	)


SG&A			328,000			-		481,000

Operating Loss	$	$	(566,000	)
Operating Income						-		(802,000	)

Other Expense			118,000			-		160,000

Total pretax loss from discontinued operations	$	$	(684,000	)
Pretax loss from discontinued operations						-		(962,000	)

Gain from classification to held for sale			251,000			-		319,000

Net Income (Loss) prior to non-controlling interest	$	$	(433,000	)
Net Income (loss) from discontinued operations						-		(643,000	)

Non-controlling Interest share of profit/loss			40,000			-		173,000

Net Income (Loss)	$	$	(473,000	)
Net Loss					$	-	$	(816,000	)

Table of Contents

~~The following table summarizes the carrying amounts of major classes of assets and liabilities of discontinued operations for each of the periods presented:~~

~~Yunhong CTI Ltd.~~

~~Unaudited Consolidated Balance Sheet~~

	~~March 31, 2022~~	~~December 31, 2021~~
~~Balance Sheet~~
~~Assets~~
~~Current Assets~~
~~Cash on hand and Banks~~	$	$	-
~~Accounts Receivable~~
~~Inventory~~
~~Prepaid & Other~~

~~TOTAL Current Assets~~

~~NET Property, Plant, and Equipment~~

~~Other Assets~~
~~Operating lease right-of-use~~
~~Other~~
~~TOTAL Other Assets~~
~~TOTAL Non-Current Assets~~

~~Valuation Allowance on Assets Held for Sale~~

~~TOTAL Assets~~	$	$

~~Liabilities~~
~~Current Liabilities~~
~~Trade Accounts Payable~~
~~Operating Lease Liabilities - Current~~
~~Other/Accrued Liabilities~~
~~TOTAL Current Liabilities~~

~~Non-Current Liabilities~~
~~Operating Lease Liabilities - Non Current~~
~~Other Non-Current~~
~~TOTAL Non-Current Liabilities~~

~~TOTAL Liabilities~~	$	$

~~Table of Contents~~

~~The cash flows related to discontinued operations have~~ ~~not~~ ~~been segregated and are included in the Consolidated Statements of Cash Flows. The following table summarizes depreciation from discontinued operations for each of the periods presented:~~

Three Months Ended

March 31,

2022

2021

Depreciation
$ 0 $ 13,000

Note 3 –Liquidity and Going Concern

The Company’s financial statements are prepared using accounting principles generally accepted in the United States (“U.S. GAAP”) applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has a cumulative net loss from inception to ~~March 31,~~June 30, 2022 of approximately ~~$23~~$23 million. The accompanying financial statements for the three and six months ended ~~March 31,~~June 30, 2022 have been prepared assuming the Company will continue as a going concern. The Company’s cash resources from operations may be insufficient to meet its anticipated needs during the next twelve months. If the Company does not execute its plan, it may require additional financing to fund its future planned operations.

The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses. Management’s plans to continue as a going concern include raising additional capital through sales of equity securities and borrowing, continuing to focus our Company on the most profitable elements, and exploring alternative funding sources on an as needed basis. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. The ~~COVID-~~19COVID-19 pandemic, supply chain challenges, and inflationary pressures have impacted the Company’s business operations to some extent and is expected to continue to do so and, these impacts may include reduced access to capital. The ability of the Company to continue as a going concern may be dependent upon its ability to successfully secure other sources of financing and attain profitable operations. There is substantial doubt about the ability of the Company to continue as a going concern for one year from the issuance of the accompanying consolidated financial statements. The accompanying consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

The Company’s primary sources of liquidity have traditionally been comprised of cash and cash equivalents as well as availability under the Credit Agreement in place at the time (see Note 4)4). We endured compliance failures with covenants until September 2021 when we refinanced our credit facility. We believe we have been in compliance with our new credit facility since that time. As of June 30, 2022 we have drawn approximately $4.8 million of the maximum $6.0 million revolving line of credit, which is available subject to the value of receivables and inventory that support the line. Through June 30, 2022, the Company has received approximately $160,000 in Employee Retention Tax Credits from the United States Government related to claims that were filed during 2021. $123,000 is listed as General and Administrative, while the remainder is in Other Income.

On April 23, 2021, the Company entered into a Purchase and Sale Agreement (“PSA”) with an unaffiliated purchaser (the “Purchaser”) pursuant to which the Company sold its facility in Lake Barrington, Illinois (the “Lake Barrington Facility”), in which our headquarters office, production and warehouse space are located, to the Purchaser. The sale price for the Lake Barrington Facility was ~~$3,500,000,~~$3,500,000, consisting of ~~$2,000,000~~$2,000,000 in cash and a promissory note with a principal amount of ~~$1,500,000,~~$1,500,000, due and payable on May 3, 2021 (~~the~~(the “Purchaser Promissory Note”). Concurrently with the closing under the PSA, the Company and the Purchaser entered into a lease agreement pursuant to which the Company agreed to lease the Lake Barrington Facility from the Purchaser for a period of ten years ~~years.~~. The annual base rent commences at ~~$500,000~~$500,000 for the first year of the term and escalates annually to ~~$652,386~~$652,386 during the last year of the term of the lease. As the decision to sell the Lake Barrington Facility was made in April 2021, the facility was not classified as held for sale as of March 31, 2021. Concurrently with the entry into the PSA and the Lease, the Company entered into a Consent, Forbearance and Amendment No.6 to Revolving Credit, Term Loan and Security Agreement (the “Amendment Agreement”) with PNC for itself and for the other participant lenders thereunder (collectively, the “Former Lender”). Prior to entering into the Amendment Agreement, PNC had notified the Company that various events of default had occurred under the Loan Agreement (the “Existing Defaults”) and were continuing. Pursuant to the Amendment Agreement, the Former Lender consented to the transactions contemplated by the PSA and the Lease, as required under the Loan Agreement. As a condition to the Amendment Agreement, the Company agreed that the full $2,000,000 in cash proceeds from the sale of the Lake Barrington Facility would be applied to repay the ~~$2,000,000~~$2,000,000 term loan owed to its Former Lender pursuant to the Loan Agreement. The Company further agreed that $1,500,000 in proceeds from the Purchaser Promissory Note will be applied to amounts due and owing to that Lender under revolving credit advances made pursuant to the Loan Agreement (the “Revolving Loans”). Pursuant to the Amendment Agreement, the Former Lender agreed to forbear from exercising its rights and remedies with respect to the Existing Event of Defaults under the Loan Agreement for a period ending on the earlier of September 30, 2021, the occurrence of a new event of default under the Loan Agreement, or the occurrence of a Termination Event (as defined therein). Additionally, certain additions and amendments to the Loan Agreement were set forth in the Amendment Agreement, including:

In consideration for entering into the Loan Amendment, the Company agrees to pay the Former Lender a Forbearance Fee of ~~$1,000,000.~~$1,000,000. Provided, however, that, so long as no event of default under the Loan Agreement has occurred (including as a result of a failure of the Company to pay down the Revolving Loans by ~~$1,500,000~~$1,500,000 with the proceeds of the Purchaser Promissory Note, (i) if the Company consummates the Equity Investment by June 30, 2021, the Forbearance Fee shall be reduced by ~~$250,000,~~$250,000, to ~~$750,000,~~$750,000, and (ii) if the Company caused all of the obligations under the Loan Agreement to be paid in full, in cash, on or before September 30, 2021, the Forbearance Fee shall be reduced by an additional ~~$500,000,~~$500,000, to ~~$250,000.~~$250,000. Both of these commitments were accomplished during 2021, making the final Forbearance Fee ~~$250,000.~~$250,000.

~~Table of Contents~~

Table of Contents

Note 4 - Debt

On September 30, 2021 (~~the~~(the “Closing Date”), the Company entered into a loan and security agreement (the “Agreement”) with Line Financial (the “Lender”), which provides for a senior secured financing consisting of a revolving credit facility (the “Revolving Credit Facility) in an aggregate principal amount of up to $6$6 million (the “Maximum Revolver Amount”) and term loan facility (the “Term Loan Facility”) in an aggregate principal amount of ~~$0.7~~$0.7 million (“Term Loan Amount” and, together with the Revolving Credit Facility, the “Senior Facilities”). Proceeds of loans borrowed under the Senior Facilities were used to repay all amounts outstanding under the ~~Company's~~Company’s previous lending agreements and for the Company’s working capital. The Senior Facilities are secured by substantially all assets of the Company.

Interest on the Senior Facilities shall be the prime rate published from time to time published in the Wall Street Journal ~~(3.5%~~(4.75% as of ~~March 31,~~July 12, 2022), plus ~~1.95%~~1.95% per annum, accruing daily and payable monthly. Interest shall be calculated on the basis of a ~~360~~~~-day~~360-day year for the actual number of days elapsed. The Term Loan Facility shall be repaid by the Company to Lender in 48 equal monthly installments of principal and interest, each in the amount of ~~$15,000,~~$15,000, commencing on November 1, 2021, and continuing on the first day of each month thereafter until the Term Loan Maturity Date (as defined in the Agreement). Also, the Company will pay the Lender collateral monitoring fees of ~~4.62%~~4.62% of the eligible accounts receivable, inventory, and equipment supporting the Revolving Credit Facility and the Term Loan. In addition, the Company paid the Lender a loan fee of ~~1.25%~~1.25% of the Maximum Revolver Amount and the Term Loan Amount upon the execution of the Agreement.

The Senior Facilities mature on September 30, 2023 and shall automatically be extended for successive periods of one year ~~year~~ each, unless the Company or the Lender gives the other party written notice of termination not less than 90 days prior to the end of such term or renewal term, as applicable. If the Senior Facilities are renewed, the Company shall pay the Lender a renewal fee of ~~1.25%~~1.25% of the Maximum Revolver Amount and the Term Loan Amount upon each renewal on the anniversary of the Closing Date. The Company has the option to prepay the Term Loan Facility (together with all accrued but unpaid interest and a Term Loan Prepayment Fee (as defined the Agreement) in whole, but not in part, upon not less than 60 days prior written notice to the Lender.

The Senior Facilities require that the Company shall, commencing December 31, 2021, maintain Tangible Net Worth of at least ~~$4,000,000~~$4,000,000 or greater (“Minimum Tangible Net Worth”). Minimum Tangible Net Worth may be adjusted downward by the Lender, from time to time, in its sole and absolute discretion, based on the effect of non-cash charges and other factors on the calculation of Tangible Net Worth. Other debt subordinated to Lender is not considered as a reduction of this calculation. The Company believes it was in compliance with this covenant during all relevant months, including as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. As of June 30, 2022 we have drawn approximately $4.8 million of the maximum $6.0 million revolving line of credit, which is available subject to the value of receivables and inventory that support the line.

The Senior Facilities contain certain affirmative and negative covenants that limit the ability of the Company, among other things and subject to certain significant exceptions, to incur debt or liens, make investments, enter into certain mergers, consolidations, and acquisitions, pay dividends and make other restricted payments, or make capital expenditures exceeding ~~$1,000,000~~$1,000,000 in the aggregate in any fiscal year.

As of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively, the term loan balance amounted to ~~$0.6~~$0.5 million and $0.6 million, which consisted of the principal and interest payable balance of ~~$0.7~~ approximately $0.6 million and $0.7 million, respectively, and deferred financing costs of ~~$0.1 million.~~$0.1 million for each period. The balance of the Revolving Line of Credit as of ~~March 31,~~June 30, 2022 and December 31, 2021 amounted to ~~$5,158,000~~$4,782,000 and ~~$5,003,000,~~$5,003,000, respectively.

As of January 1, 2019, the Company had a note payable to John H. Schwan, Director and former Chairman of the Board, for ~~$1.6~~$1.6 million, including accrued interest. This loan accrues interest, is due December 31, 2023, and is subordinate to the Senior Facilities. During January 2019, Mr. Schwan converted ~~$600,000~~$600,000 of the note into approximately 181,000 shares of our common stock at the then market rate of ~~$3.32~~$3.32 per share. As a result of the conversion, the loan balance decreased to $1$1 million. The loan and interest payable to Mr. Schwan amounted to ~~$1.2~~approximately $1.2 million as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. ~~NaN~~No payments were made to Mr. Schwan during 2022 or 2021. Interest expense related to this loan amounted to ~~$18,000~~$18,000 and ~~$17,000~~$36,000 for the three and six months ended ~~March 31,~~June 30, 2022, respectively and $17,000 and $34,000 during the three and six months ended June 30, 2021, respectively.

As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had a note payable to Alex Feng for ~~$0.2~~approximately $0.2 million. This loan accrues interest at a rate of 3%3% and is subordinated to the Senior Facilities. In accordance with the subordination agreement, payments may be made beginning April 2022 subject to availability under the revolving line of credit, and the maturity date for this loan is March 2024.

Table of Contents

~~Table of Contents~~

Note 5 - ~~Shareholders'~~Shareholders’ Equity

Series A Convertible Preferred Stock

On January 3, 2020, the Company entered into a stock purchase agreement (as amended on February 24, 2020 and April 13, 2020 (~~the~~(the “LF Purchase Agreement”)), pursuant to which the Company agreed to issue and sell, and LF International Pte. Ltd., a Singapore private limited company (“LF International”), which is controlled by Company director, Chairman, President and Chief Executive Officer, Mr. Yubao Li, agreed to purchase, up to 500,000 shares of the Company’s newly created shares of Series A Preferred Stock (“Series A Preferred”), with each share of Series A Preferred initially convertible into 10ten shares of the Company’s common stock, at a purchase price of ~~$10.00~~$10.00 per share, for aggregate gross proceeds of ~~$5,000,000~~$5,000,000 (the “LF International Offering”). As permitted by the Purchase Agreement, the Company may, in its discretion issue up to an additional 200,000 shares of Series A Preferred for a purchase price of ~~$10.00~~$10.00 per share (the “Additional Shares Offering,” and collectively with the LF International Offering, the “Offering”). Approximately $1$1 million of Series A Preferred has been sold, including to an investor which converted an account receivable of ~~$478,000~~$478,000 owed to the investor by the Company in exchange for 48,200 shares of Series A Preferred. The Company completed several closings with LF International from January 2020 through June 2020. The majority of the funds received reduced our bank debt. We issued a total of 400,000 shares of common stock to LF International and, pursuant to the LF Purchase Agreement, changed our name from CTI Industries Corporation to Yunhong CTI Ltd. LF International has the right to name three directors to serve on our Board. They were Mr. Yubao Li, Ms. Wan Zhang and Ms. Yaping Zhang. Ms. Wan Zhang and Ms. Yaping Zhang retired from the Board in January 2022.

The issuance of the Series A Preferred generated a beneficial conversion feature (BCF), which arises when a debt or equity security is issued with an embedded conversion option that is beneficial to the investor or in the money at inception because the conversion option has an effective strike price that is less than the market price of the underlying stock at the commitment date. The fair value of the common stock into which the Series A Preferred was convertible exceeded the allocated purchase price fair value of the Series A Preferred Stock at the closing dates by approximately ~~$2.5~~$2.5 million as of the closing dates. We recognized this BCF by allocating the intrinsic value of the conversion option, to additional paid-in capital, resulting in a discount on the Series A Preferred. As the Series A Preferred is immediately convertible, the Company accreted the discount on the date of issuance. The accretion was recognized as dividend equivalents. Holders of the Series A Preferred will be entitled to receive quarterly dividends at the annual rate of 8%8% of the stated value ($10 per share). Such dividends may be paid in cash or in shares of common stock at the Company’s discretion. In the three and six months ended ~~March 31,~~June 30, 2022,~~and~~ ~~2021~~ the Company accrued ~~$100,000~~$100,000 and $200,000 of these dividends in each period, respectively.

Series B Convertible Preferred Stock

In November 2020, we issued 170,000 shares of Series B Preferred for an aggregate purchase price of ~~$1,500,000.~~$1,500,000. The Series B Preferred have an initial stated value of ~~$10.00~~$10.00 per share and liquidation preference over common stock. The Series B Preferred is convertible into shares of our common stock equal to the number of shares determined by dividing the sum of the stated value and any accrued and unpaid dividends by the conversion price of ~~$1.00.~~$1.00. The Series B Preferred accrues dividends at a rate of 8 percent per annum, payable at our election either in cash or shares of the Company’s common stock. Initially, the Series B Preferred, in whole or part, was redeemable at the option of the holder (but not mandatorily redeemable) at any time on or after November 30, 2021 for the stated value, plus any accrued and unpaid dividends and thus was classified as mezzanine equity and initially recognized at fair value of ~~$1.5~~$1.5 million (the proceeds on the date of issuance). In March 2021, the terms of the Series B Preferred were modified to eliminate the ability of the holder to redeem the Series B Preferred. As the Series B Preferred is no longer redeemable, the Series B Preferred is not classified as mezzanine equity as of ~~March 31,~~June 30, 2022 or December 31, 2021. As a result, the carrying value as of ~~March 31,~~June 30, 2022 and December 31, 2021 amounted to ~~$1,749,000~~$1,783,000 and ~~$1,715,000,~~$1,715,000, respectively. The ~~March 31,~~June 30, 2022 balance consists of ~~$1,500,000~~$1,500,000 original carrying value, ~~$202,000~~$236,000 accrued dividends and ~~$47,000~~$47,000 accretion.

Series C Convertible Preferred Stock

In January 2021 we entered into an agreement with a related party, LF International Pte. Ltd. which is controlled by Company director and Chairman, Mr. Yubao Li, to purchase shares of Series C Preferred stock. We issued 170,000 shares of Series C Preferred for an aggregate purchase price of ~~$1,500,000.~~$1,500,000. The Series C Preferred have an initial stated value of ~~$10.00~~$10.00 per share and liquidation preference over common stock. The Series C Preferred is convertible into shares of our common stock equal to the number of shares determined by dividing the sum of the stated value and any accrued and unpaid dividends by the conversion price of ~~$1.00.~~$1.00. The Series C Preferred accrues dividends at a rate of 8 percent per annum, payable at our election either in cash or shares of the Company’s common stock. The issuance of the Series C Preferred generated a beneficial conversion feature (BCF), which arises when a debt or equity security is issued with an embedded conversion option that is beneficial to the investor or in the money at inception because the conversion option has an effective strike price that is less than the market price of the underlying stock at the commitment date. The fair value of the common stock into which the Series C Preferred was convertible exceeded the allocated purchase price of the Series C Preferred at the closing dates by greater than the allocated purchase price. Therefore, the BCF was the purchase price of the Series C Preferred ($1.5 million) and was allocated to Additional Paid-in Capital, resulting in a discount on the Series C Preferred Stock. As the Series C Preferred Stock is immediately convertible, the Company accreted the discount on the date of issuance. The accretion to the carrying value of the Series C Preferred is treated as a deemed dividend, recorded as a charge to Additional Paid in Capital and deducted in computing earnings per share. The carrying value as of ~~March 31,~~June 30, 2022 and December 31, 2021 amounted to ~~$1,664,000~~$1,698,000 and ~~$1,630,000,~~$1,630,000, respectively. The ~~March 31,~~June 30, 2022 balance consists of ~~$1,500,000~~$1,500,000 original carrying value and ~~$164,000~~$198,000 accrued dividends.

~~Table of Contents~~

Series D Convertible Preferred Stock

In June 2021, the Company received ~~$1.5~~$1.5 million from an unrelated third party as an advance on a proposed sale of Series D Redeemable Convertible Preferred Stock. As of September 30, 2021, the Company was in the process of negotiating and finalizing the terms of the arrangement. As the agreement was not finalized as of September 30, 2021, the ~~$1.5~~$1.5 million advance was classified as Advance from Investor within liabilities on the balance sheet at that time. As of December 31, 2021, the terms had been finalized, the investment was classified as equity, similar to the prior Convertible Preferred issuances, above. The issuance of the Series D Preferred generated a beneficial conversion feature (BCF), which arises when a debt or equity security is issued with an embedded conversion option that is beneficial to the investor or in the money at inception because the conversion option has an effective strike price that is less than the market price of the underlying stock at the commitment date. The fair value of the common stock into which the Series D Preferred was convertible exceeded the allocated purchase price fair value of the Series D Preferred Stock at the closing dates by approximately ~~$0.3~~ $0.3 million as of the closing dates. We recognized this BCF by allocating the intrinsic value of the conversion option, to additional paid-in capital, resulting in a discount on the Series D Preferred. As the Series D Preferred is immediately convertible, the Company accreted the discount on the date of issuance. The accretion was recognized as dividend equivalents. Holders of the Series D Preferred will be entitled to receive quarterly dividends at the annual rate of 8%8% of the stated value ($10 per share). Such dividends may be paid in cash or in shares of common stock at the Company’s discretion. In addition, 128,000 warrants to purchase the Company’s common stock were issued with respect to this transaction. These warrants are exercisable until December 1, 2024, at the lower of ~~$1.75~~$1.75 per share or ~~85%~~85% of the variable price based on the ten day volume weighted average price (“VWAP”) of the Company’s common stock. The value of these warrants was determined to be ~~$230,000~~$230,000 and recorded as an allocation of paid in capital associated with this transaction. The carrying value as of ~~March 31,~~June 30, 2022 and December 31, 2021 amounted to ~~$1,546,000~~$1,580,000 and ~~$1,512,000,~~$1,512,000, respectively. The ~~March 31,~~June 30, 2022 balance consists of ~~$1,500,000~~$1,500,000 original carrying value and ~~$46,000~~$80,000 accrued dividends.

Schedule of Preferred Stock

Preferred Stock Rollforward	Balance as of December 31, 2021	Accrued Deemed Dividends	Balance as of March 31, 2022	Balance as of December 31, 2021		Accrued Deemed Dividends		Balance as of June 30, 2022
Series A	3,155,000	100,000	3,255,000		3,155,000		200,000		3,355,000
Series B	1,715,000	34,000	1,749,000		1,715,000		68,000		1,783,000
Series C	1,630,000	34,000	1,664,000		1,630,000		68,000		1,698,000
Series D	1,512,000	34,000	1,546,000		1,512,000		68,000		1,580,000

~~Warrants~~

~~In connection with the Series A Offering, in~~ ~~2020~~ ~~the Company issued 792,660 warrants to purchase 792,660 shares of the Company’s common stock for $1 per share. During~~ ~~2020,~~ ~~warrants to acquire 597,500 shares of common stock were exercised in cash-less exchange for 391,308 shares of the Company’s common stock. In~~ ~~January~~ ~~and~~ ~~February 2021,~~ ~~the remaining warrants to acquire 195,160 shares of common stock were exercised in a cash-less exchange for 103,104 shares of the Company’s common stock. Additional warrants to acquire~~ ~~128,000~~ ~~shares of common stock were issued with respect to the Series D transaction above. These warrants can be exercised for the Company’s common stock for $1.75 per share, or based on the~~ ~~ten~~ ~~day volume weighted average price (VWAP) of the Company’s common stock.~~

Table of Contents

Warrants

The Company has applied the Black-Scholes model to value stock-based awards. That model incorporates various assumptions in the valuation of stock-based awards relating to the risk-free rate of interest to be applied, the estimated dividend yield and expected volatility of the Company’s Common Stock. The risk-free rate of interest is the U.S. Treasury yield curve for periods within the expected term of the option at the time of grant. The expected volatility is based on historical volatility of the Company’s Common Stock.

~~The valuation assumptions we have applied to determine the value of warrants granted in~~ ~~2021~~ ~~and~~ ~~2020~~ ~~were as follows:~~

~~Historical stock price volatility: The Company used the weekly closing price to calculate historical annual volatility which was a range from 68% - 167%.~~

Risk-free interest rate: The Company bases the risk-free interest rate on the rate payable on US treasury securities with a similar maturity in effect at the time of the grant, which was a range from .42% - 1.65%.

~~Expected life: The expected life of the warrants represents the period of time warrants were expected to be outstanding. The Company used an expected life of 5 years.~~

~~Dividend yield: The estimate for dividend yield is 0%, as the Company did~~ ~~not~~ ~~issue dividends during~~ ~~2021~~ or ~~2020~~ ~~and does~~ ~~not~~ ~~expect to do so in the foreseeable future.~~

~~Estimated forfeitures: When estimating forfeitures, the Company considers historical terminations as well as anticipated retirements.~~

~~Table of Contents~~

A summary of the Company’s stock warrant activity is as follows:

Schedule of Company’s Stock Warrant Activity

	Shares under Option		Weighted Average Exercise Price		Shares under Option		Weighted Average Exercise Price
Balance at December 31, 2021		128,000	$	1.75		128,000	$	1.75
Granted		0		0		-		-
Cancelled/Expired		-		0		-		-
Exercised/Issued		0		0		-		-
Outstanding at March 31, 2022		128,000		1.75
Outstanding at June 30, 2022						128,000		1.75

Exercisable at March 31, 2022		128,000	$	1.75
Exercisable at June 30, 2022						128,000	$	1.75

As of ~~March 31,~~June 30, 2022 and December 31, 2021 the Company reserved the following shares of its common stock for the exercise of warrants, and preferred stock:

Schedule of Reserved Shares of Common Stock for Exercise of Warrants and Preferred Stock

Series A Preferred Stock			5,482,000
Series B Preferred Stock			1,700,000
Series C Preferred Stock			1,700,000
Series D Preferred Stock			1,700,000
2021 Warrants			128,572
Shares reserved as of ~~March 31,~~June 30, 2022 and December 31, 2021			10,710,572

Effective January 2022, and in accordance with the Employment Agreement of Chief Executive Officer Frank Cesario, a grant of restricted stock was made in the amount of 250,000 shares. 25,000 shares vested immediately, while the remaining 225,000 are subject to performance conditions as further detailed in the share grant. Specifically, the restrictions on the remaining 225,000 shares will lapse based on satisfaction of the following performance goals and objectives and continued employment through the date of meeting such targets:

• ●The restrictions on 56,250 shares of the award will lapse and the award will vest when the Company’s ~~trailing-~~~~twelve~~~~-month~~trailing-twelve-month EBITDA equals or exceeds $1$1 million at any time on or after January 1, 2022.

• ●The restrictions on 56,250 shares of the award will lapse and the award will vest in the event the Company’s common shares trade at or above ~~$5/~~$5/share for ten or more consecutive trading days.

• ●The restrictions on 56,250 shares of the award will lapse and the award will vestwhen the Company’s operating cash flow, calculated cumulatively from the date of employment, equals or exceeds ~~$1.5~~$1.5 million.

• ●The restrictions on 56,250 shares of the award will lapse and the award will vest in the event the Company is able to refinance its current lender with a traditional lender on terms and conditions customary for such financing.

The Audit Committee (as defined in the Plan) shall be responsible for determining when the conditions above have been satisfied. The Company records compensation expense with each vesting, and records a likelihood of vesting weighted analysis to the extent it has visibility to do so. Without such visibility, it considers such probability as de minimis until additional information is available.

~~Table of Contents~~

Note 6 - Legal Proceedings

The Company may be party to certain lawsuits or claims arising in the normal course of business. The ultimate outcome of these matters is unknown but, in the opinion of management, we do not believe any of these proceedings will have, individually or in the aggregate, a material adverse effect upon our financial condition, cash flows or future results of operation.

Benchmark Investments, Inc. v. Yunhong CTI Ltd., Case No.1:21~~-cv-~~~~02279,~~21-cv-02279, was filed a case in the United States District Court for the Southern District of New York on March 16, 2021 and served on the Company on March 31, 2021.~~The complaint seeks damages in excess of $500,000.~~ The Company has filed its Answer and Counterclaim to the complaint. ~~The~~Pursuant to an agreement between the parties during June 2022, the matter ~~is currently still pending. The Company is currently unable to estimate the probability of any potential loss and thus 0 accrual~~ has been ~~recorded.~~concluded.

During February 2022, Engie Resources LLC filed a claim against the Company, seeking payment of ~~$94,000~~$94,000 related to utilities provided during 2019. During March 2022, the parties agreed to settle all claims for a series of payments to be made by the Company during 2022 totaling ~~$75,000.~~$75,000. Of this amount, ~~$60,000~~$30,000 remained to be paid as of ~~March 31,~~June 30, 2022.

Table of Contents

~~Table of Contents~~

Note 7 -Inventories, Net

Schedule of Inventories

	March 31, 2022			December 31, 2021			June 30, 2022			December 31, 2021
Raw materials	$	1,531,000		$	1,249,000		$	1,664,000		$	1,249,000
Work in process		2,635,000			2,492,000			2,501,000			2,492,000
Finished goods		4,532,000			4,425,000			4,420,000			4,425,000
Allowance for excess quantities		(202,000	)		(290,000	)		(304,000	)		(290,000	)
Total inventories	$	8,496,000		$	7,876,000		$	8,281,000		$	7,876,000

Note 8 - Concentration of Credit Risk

Concentration of credit risk with respect to trade accounts receivable is generally limited due to the large number of entities comprising the ~~Company's~~Company’s customer base. The Company performs ongoing credit evaluations and provides an allowance for potential credit losses against the portion of accounts receivable which is estimated to be uncollectible. Such losses have historically been within ~~management's~~management’s expectations. During the three and six months ended ~~March 31,~~June 30, 2022 and 2021, there were 2two customers whose purchases represented more than 10% of the Company’s consolidated net sales. Sales to these customers for the three and six months ended ~~March 31,~~June 30, 2022 and 2021 are as follows:

Three Months Ended

Three Months Ended

March 31, 2022

March 31, 2021

Customer

Net Sales

% of Net
Sales

Net Sales

% of Net
Sales

Customer A
$ 2,502,000 43
%
$ 3,991,000 60
%
Customer B 1,347,000 23 1,294,000 19

~~Table~~Schedules of ~~Contents~~

Concentration of Risk

	Three Months Ended					Three Months Ended
	June 30, 2022					June 30, 2021
Customer	Net Sales		% of Net Sales			Net Sales		% of Net Sales
Customer A	$	1,829,000		41	%	$	3,421,000		60	%
Customer B	$	1,323,000		30	%	$	812,000		14	%

	Six Months Ended					Six Months Ended
	June 30, 2022					June 30, 2021
Customer	Net Sales		% of Net Sales			Net Sales		% of Net Sales
Customer A	$	4,331,000		42	%	$	7,344,000		60	%
Customer B	$	2,670,000		26	%	$	2,106,000		17	%

As of ~~March 31,~~June 30, 2022, the total amounts owed to the Company by these customers ~~was~~were approximately ~~$696,000 and $1,669,000,~~$2,008,000 or ~~20% and 48%~~73% of the Company’s consolidated net accounts ~~receivable, respectively.~~receivable. The amounts owed at ~~March 31,~~June 30, 2021 by these customers were approximately ~~$2,426,000 and $1,554,000,~~$2,202,000 or ~~51% and 33%, respectively,~~64% of the Company’s consolidated net accounts receivable.

Note 9 - Related Party Transactions

John H. Schwan, who resigned as Chairman of the Board on June 1, 2020, has made loans to the Company which had outstanding balances of ~~$1.2~~approximately $1.2 million as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. NaN payments were made to Mr. Schwan since 2019. Interest expense related to this loan amounted to ~~$18,000~~$18,000 and ~~$16,000~~$36,000 for the three and six months ~~end~~ ~~March 31,~~ended June 30, 2022, and $17,000 and $34,000 for the three and six months ended June 30, 2021, respectively. Mr. Schwan is the father of Jana Schwan, the ~~Company's~~Company’s Chief Operating Officer.

Note 10 - Leases-~~Derivative Instruments; Fair Value~~

~~The Company accounts for derivative instruments in accordance with U.S. GAAP, which requires that all derivative instruments be recognized on the balance sheet at fair value. We~~ ~~may~~ enter into interest rate swaps to fix the interest rate on a portion of our variable interest rate debt to reduce the potential volatility in our interest expense that would otherwise result from changes in market interest rates. Our derivative instruments are recorded at fair value and are included in accrued liabilities of our consolidated balance sheet. Our accounting policies for these instruments are based on whether they meet our criteria for designation as hedging transactions, which include the instrument’s effectiveness, risk reduction and, in most cases, a ~~one~~~~-to-~~~~one~~ ~~matching of the derivative instrument to our underlying transaction. As of~~ ~~March 31, 2022,~~ ~~we had~~ no ~~such instruments.~~

~~Note~~ 11-~~Leases~~

We adopted ASC Topic 842 (Leases) on January 1, 2019. In July 2020, the Company entered into a lease agreement for a building through June 2021 (~~with~~ (with no extension options). The monthly lease payments were ~~$38,000.~~$38,000. The Company made a policy election to not recognize right of use assets and lease liabilities that arise from leases with an initial term of twelve months or less on the Consolidated Balance Sheets. However, the Company recognized these lease payments in the Consolidated Statement of Operations on a straight-line basis over the lease term and variable lease payments in the period in which the expense was incurred. This lease terminated during 2021 and was replaced with a new lease. In March 2021, the Company entered into a lease agreement for a building through September 2022. This lease was subsequently extended during March 2022 to extend through December 31, 2025.The monthly lease payments are ~~$34,000.~~$34,000. The Company uses the incremental borrowing rate of 11%.

When this lease was extended during March 2022, the ROU (right of use) asset increased to ~~$4,277,000,~~$4,277,000, from ~~$3,530,000~~$3,530,000 at December 31, 2021. The ROU liabilities also increased to ~~$500,000~~$500,000 (current) and ~~$3,777,000~~$3,777,000 (noncurrent), from ~~$648,000~~$648,000 and ~~$2,860,000,~~$2,860,000, respectively, as of December 31, 2021. As of June 30, 2022, the ROU liability (current) was $500,000 and (noncurrent) $3,628,000, and the ROU asset was $4,319,000.

~~Table of Contents~~

Table of Contents

~~Note~~ 12~~- Subsequent Events~~

The Company evaluated subsequent events through the date the financial statements were issued and filed with the Securities and Exchange Commission. Other than a change in the Company's PCAOB-registered public accounting firm, to LJ Soldinger Associates, LLC as reported during ~~April 2022,~~ ~~there were~~ no ~~subsequent events that required recognition or disclosure.~~

~~Table of Contents~~

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

Forward Looking Statements

This Quarterly Report on Form 10-Q includes both historical and “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. We have based these forward-looking statements on our current expectations and projections about future results. Words such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” or similar words are intended to identify forward-looking statements, although not all forward-looking statements contain these words. Although we believe that our opinions and expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements, and our actual results may differ substantially from the views and expectations set forth in this Quarterly Report on Form 10-Q. We disclaim any intent or obligation to update any forward-looking statements after the date of this Quarterly Report on Form 10-Q to conform such statements to actual results or to changes in our opinions or expectations. These forward-looking statements are affected by factors, risks, uncertainties and assumptions that we make, including, without limitation, those discussed in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 under the heading “Risk Factors.”

Overview

We produce film products for novelty, packaging and container applications. These products include foil balloons, latex balloons and related products, films for packaging and custom product applications, and flexible containers for packaging and consumer storage applications. We produce all of our film products for packaging, container applications and most of our foil balloons at our plant in Lake Barrington, Illinois. We used to produce our latex balloons and latex products at a majority-owned facility in Guadalajara, Mexico (Flexo Universal, or Flexo). This facility was sold during October 2021. Now the Company purchases latex balloons from an unrelated vendor and distributes in the United States, particularly to those customers that prefer a combined solution for foil and latex balloons.. Substantially all of our film products for packaging and custom product applications are sold to customers in the United States. We market and sell our novelty items, Candy Blossoms (balloons and candy arranged to look like a flower bouquet for gifting) and flexible containers for consumer use primarily in the United States.

~~Table of Contents~~

~~Summary of Significant Events~~

On April 23, 2021, the Company entered into a Purchase and Sale Agreement (“PSA”) with an unaffiliated purchaser (the “Purchaser”) pursuant to which the Company sold its facility in Lake Barrington, Illinois (the “Lake Barrington Facility”), in which our headquarters office, production and warehouse space are located, to the Purchaser. The sale price for the Lake Barrington Facility was $3,500,000, consisting of $2,000,000 in cash and a promissory note with a principal amount of $1,500,000, due and payable on May 3, 2021 (the “Purchaser Promissory Note”). Concurrently with the closing under the PSA, the Company and the Purchaser entered into a lease agreement pursuant to which the Company agreed to lease the Lake Barrington Facility from the Purchaser for a period of ten years. The annual base rent commences at $500,000 for the first year of the term and escalates annually to $652,386 during the last year of the term of the lease. ~~As the decision to sell the lake Barrington Facility was made in April 2021, the facility is not classified as held for sale as of March 31, 2021.~~ Concurrently with the entry into the PSA and the Lease, the Company entered into a Consent, Forbearance and Amendment No. 6 to Revolving Credit, Term Loan and Security Agreement (the “Amendment Agreement”) with its then-lender PNC for itself and for the other participant lenders thereunder (collectively, the “Prior Lender”). Prior to entering into the Amendment Agreement, PNC had notified the Company that various events of default had occurred under the Loan Agreement (the “Existing Defaults”) and were continuing. Pursuant to the Amendment Agreement, the Prior Lender consented to the transactions contemplated by the PSA and the Lease, as required under the Loan Agreement. As a condition to the Amendment Agreement, the Company agreed that the full $2,000,000 in cash proceeds from the sale of the Lake Barrington Facility would be applied to repay the $2,000,000 term loan owed to the Prior Lender pursuant to the Loan Agreement. The Company further agreed that $1,500,000 in proceeds from the Purchaser Promissory Note will be applied to amounts due and owing to the Prior Lender under revolving credit advances made pursuant to the Loan Agreement (the “Revolving Loans”). Pursuant to the Amendment Agreement, the Prior Lender agreed to forbear from exercising its rights and remedies with respect to the Existing Event of Defaults under the Loan Agreement for a period ending on the earlier of September 30, 2021, the occurrence of a new event of default under the Loan Agreement, or the occurrence of a Termination Event (as defined therein). Additionally, certain additions and amendments to the Loan Agreement were set forth in the Amendment Agreement, including:

●

The Maximum Revolving Advance Amount was reduced from $18,000,0000 to $9,000,000;

	●
	●	The Termination Date of the Loan Agreement was revised from December 14, 2022 to December 31, 2021;

	●
	●	On or before June 30, 2021, or such later date as the Prior Lender agreed in its sole discretion, the Company shall receive an equity investment of at least $1,500,000 and apply 100% of the proceeds to a reduction of the Revolving Credit Advance under the Loan Agreement (the “Equity Investment”);

	●
	●	On or before August 15, 2021, or such later date as the Prior Lender agrees in its sole discretion, the Company shall deliver to Lender (i) a binding term sheet, in form and substance acceptable to Prior Lender, from a financing source that provides for the refinance and payment in full, in cash, of the obligations owing under the Loan Agreement on or before September 30, 2021, or (ii) evidence, in form and substance satisfactory to the Prior Lender, that certain equity holders of the Company have available and identifiable funds that are on deposit with a depository institution that are sufficient to pay in full, in cash, all of the Company obligations under the Loan Agreement on or before September 30, 2021;

	●
	●	On or before September 30, 2021, the Company will cause all of the amounts owing under the Loan Agreement to be paid in full in cash;

	●
	●	The Forbearance Reserve (as defined in Amendment No. 5 to the Loan Agreement) was increased from $1,025,000 to $2,525,000;

	●
	●	Effective August 1, 2021, accounts receivable from Wal-Mart Stores and its affiliates was no longer considered eligible receivables;

	●
	●	Modifications will be made to the budget, testing and variance provisions of the Loan Agreement.

In consideration for entering into the Loan Amendment, the Company agreed to pay the Prior Lender a Forbearance Fee of $1,000,000. Provided, however, that, so long as no Event of Default under the Loan Agreement has occurred (including as a result of a failure of the Company to pay down the Revolving Loans by $1,500,000 with the proceeds of the Purchaser Promissory Note, (i) if the Company consummates the Equity Investment by June 30, 2021, the Forbearance Fee shall be reduced by $250,000, to $750,000, and (ii) if the Company causes all of the obligations under the Loan Agreement to be paid in full, in cash, on or before September 30, 2021, the Forbearance Fee shall be reduced by an additional $500,000, to $250,000. All commitments were accomplished by the required dates, resulting in a final Forbearance Fee of $250,000 paid during 2021.

September 30, 2021 financing

On September 30, 2021 (the “Closing Date”), the Company entered into a loan and security agreement (the “Agreement”) with Line Financial (the “Lender”), which provides for a senior secured financing consisting of a revolving credit facility (the “Revolving Credit Facility) in an aggregate principal amount of up to $6 million (the “Maximum Revolver Amount”) and term loan facility (the “Term Loan Facility”) in an aggregate principal amount of $731,250 (“Term Loan Amount” and, together with the Revolving Credit Facility, the “Senior Facilities”). Proceeds of loans borrowed under the Senior Facilities were used to repay all amounts outstanding under the ~~Company's~~Company’s PNC Agreements and for the Company’s working capital. The Senior Facilities are secured by substantially all assets of the Company.

~~Table of Contents~~

Table of Contents

Interest on the Senior Facilities shall be the prime rate published from time to time published in the Wall Street Journal ~~(3.25%~~(4.75% as of ~~September 30, 2021)~~July 12, 2022), plus 1.95% per annum, accruing daily and payable monthly. Interest shall be calculated on the basis of a 360-day year for the actual number of days elapsed. The Term Loan Facility shall be repaid by the Company to Lender in 48 equal monthly installments of principal and interest, each in the amount of $15,234, commencing on November 1, 2021, and continuing on the first day of each month thereafter until the Term Loan Maturity Date (as defined in the Agreement). Also, the Company will pay the Lender collateral monitoring fees of 4.62% of the eligible accounts receivable, inventory, and equipment supporting the Revolving Credit Facility and the Term Loan. In addition, the Company paid the Lender a loan fee of 1.25% of the Maximum Revolver Amount and the Term Loan Amount upon the execution of the Agreement.

The Senior Facilities mature on September 30, 2023 and shall automatically be extended for successive periods of one year each, unless the Company or the Lender gives the other party written notice of termination not less than 90 days prior to the end of such term or renewal term, as applicable. If the Senior Facilities are renewed, the Company shall pay the Lender a renewal fee of 1.25% of the Maximum Revolver Amount and the Term Loan Amount upon each renewal on the anniversary of the Closing Date. The Company has the option to prepay the Term Loan Facility (together with all accrued but unpaid interest and a Term Loan Prepayment Fee (as defined the Agreement) in whole, but not in part, upon not less than 60 days prior written notice to the Lender.

The Senior Facilities require that the Company shall, commencing December 31, 2021, maintain Tangible Net Worth of at least $4,000,000 or greater (“Minimum Tangible Net Worth”). Minimum Tangible Net Worth may be adjusted downward by the Lender, from time to time, in its sole and absolute discretion, based on the effect of non-cash charges and other factors on the calculation of Tangible Net Worth. Other debt subordinated to Lender is not considered as a reduction of this calculation. The Company believes it was in compliance with this covenant during each relevant month, including as of June 30, 2022 and December 31, 2021.

As of ~~March 31,~~June 30, 2022 and December 31, 2021, the term loan balance amounted to $0.5 million and $0.6 million, respectively, which consisted of the principal and interest payable balance of $0.6 million and $0.7 million and deferred financing costs of ~~$155,000.~~$0.1 million. The balance of the Revolving Line of Credit as of ~~March 31,~~June 30, 2022 and December 31, 2021 amounted to ~~$5.2~~$4.8 and $5.0 million, respectively.

Comparability

~~Comparability~~

In July 2019, management and the Board engaged in a review of CTI Balloons and CTI Europe and determined that they are not accretive to the Company overall, add complexity to the Company’s structure and utilize resources. Therefore, as of July 19, 2019, the Board authorized management to divest these international subsidiaries. These actions were taken to focus our resources and efforts on our core business activities, particularly foil balloons and ancillary products based in North America. The Company determined that these entities met the held-for-sale and discontinued operations accounting criteria. Accordingly, the Company has reported the results of these International operations as discontinued operations in the Consolidated Statements of Comprehensive Income and presented the related assets and liabilities as held-for-sale in the Consolidated Balance Sheets. These changes have been applied for all periods presented. The Company divested its CTI Balloons (United Kingdom) subsidiary in the fourth quarter 2019, its Ziploc product line in the first quarter 2020, and its CTI Europe (Germany) subsidiary in 2021. Additionally, the Company sold its latex balloon manufacturer in Mexico (Flexo Universal) during October 2021.

~~Table of Contents~~

Results of Operations

Net Sales. For the three month periods ended ~~March 31,~~June 30, 2022 and 2021, net sales were ~~$5,797,000~~$4,418,000 and ~~$6,599,000,~~$5,712,000, respectively.

For the three-month period ended ~~March 31,~~June 30, 2022 and 2021, net sales by product category were as follows:

	Three Months Ended
	March 31, 2022					March 31, 2021											Three Months Ended
	$					$											June 30, 2022					June 30, 2021
	(000)		% of			(000)		% of									$		% of			$		% of
Product Category	Omitted		Net Sales			Omitted		Net Sales			Variance			% change			(000) Omitted		Net Sales			(000) Omitted		Net Sales			Variance			% change

Foil Balloons	$	3,832		66	%	$	4,935		75	%	$	(1,103	)		(22	%)		2,674		61	%		4,563		80	%		(1,889	)		(41	)%

Latex Balloons		25		0	%		2		0	%		23			-

Film Products		828		14	%		306		5	%		522			171	%		535		12	%		505		9	%		30			6	%

Other	$	1,112		19	%	$	1,356		20	%	$	(244	)		(18	%)		1,209		27	%		644		11	%		565			88	%

Total	$	5,797		100	%	$	6,599		100	%	$	(802	)		(12	%)		4,418		100	%		5,712		100	%		(1,294	)		(23	)%

For the six month periods ended June 30, 2022 and 2021, net sales were $10,215,000 and $12,311,000, respectively.

~~Table of Contents~~

Table of Contents

For the six month period ended June 30, 2022 and 2021, net sales by product category were as follows:

	June 30, 2022					June 30, 2021
	$		% of			$		% of
Product Category	(000) Omitted		Net Sales			(000) Omitted		Net Sales			Variance			% change

Foil Balloons		6,506		64	%		9,498		77	%		(2,992	)		(32	)%

Film Products		1,363		13	%		811		7	%		552			68	%

Other		2,346		23	%		2,002		16	%		344			15	%

Total		10,215		100	%		12,311		100	%		(2,096	)		(17	)%

Foil Balloons. Revenues from the sale of foil balloons decreased during the ~~three-month~~three months period from ~~$4,935,000~~$4,563,000 ending ~~March 31,~~June 30, 2021 compared to ~~$3,832,000~~$2,674,000 during the three month period of 2022. The timing of larger Mother’s Day and Graduation season shipments occurred during April of 2022, as compared to March of 2021. In addition, the Company implemented price increases to address the impact of additional material and labor costs. Certain low value, or no value, sales were discontinued when price increases were not successful.

~~Latex Balloons.~~Revenues from the sale of ~~latex~~foil balloons ~~increased~~decreased during the ~~three-month~~six month period from ~~$2,000~~$9,498,000 ending June 30, 2021 compared to $6,506,000 during the ~~three period ended March 31, 2021, to $25,000 during the same~~six month period of 2022. ~~Sales~~An increase in the price of ~~latex balloons are substantially reduced~~helium during 2022 negatively impacted customers of most types of foil balloons. This price increase was the result of both the broad inflationary pressures and restrictions on trade with Russia, as we ~~sold our latex balloon manufacturer during October 2021. After that time, latex balloon are resold on an as-needed basis~~believe the latter supplies approximately 5% of the helium used in the marketplace. This combined with temporary individual supply issues created increased pricing in the market. We also discontinued certain products for ~~customers that require a combined foil and latex solution.~~which we were not able to secure adequate inflationary price increases.

Films. Revenues from the sale of commercial films ~~increased, from $306,000~~were $535,000 and $1,363,000 during the ~~three-month period~~three and six month periods ended ~~March 31, 2021,~~June 30, 2022, compared to ~~$828,000~~$505,000 and $811,000 during the same ~~period~~periods of ~~2022. The Company's largest customer increased its demand for the line that the Company supplies.~~2021.

Other Revenues. Revenues from the sale of other products were ~~$1,356,000~~$1,209,000 and $2,346,000 during the ~~three-month period~~three and six month periods ended ~~March 31, 2021,~~June 30, 2022, compared to ~~$1,112,000~~$644,000 and $2,002,000 during the same ~~period~~periods of ~~2022.~~2021. The revenues from the sale of other products during these periods include (i) sales of a line of “Candy Blossoms” and similar products consisting of candy and small inflated balloons sold in small containers, (ii) latex balloons, and ~~(ii)~~(iii) the sale of accessories and supply items related to balloon products. The largest shipments of candy blossoms during 2021 occurred during March, while the same shipments during 2022 occurred during April.

Sales to a limited number of customers continue to represent a large percentage of our net sales. The table below illustrates the impact on sales of our top three and ten customers for the three month periods ended ~~March 31,~~June 30, 2022 and 2021.

	Three Months Ended March 31,						Three Months Ended June 30,
	% of Sales						% of Sales
	2022			2021			2022			2021

Top 3 Customers		80	%		84	%		83	%		79	%

Top 10 Customers		90	%		92	%		91	%		91	%

	Six Months Ended June 30,
	% of Sales
	2022			2021

Top 3 Customers		82	%		82	%

Top 10 Customers		90	%		91	%

~~Table of Contents~~

Table of Contents

During the ~~three-month period~~three and six months ended ~~March 31,~~June 30, 2022 and 2021, there were two ~~customers~~customer whose purchases represented more than 10% of the Company’s consolidated net sales. Sales to these customers for the three ~~month period ended March 31, 2022 were $2,502,000~~ and ~~$1,347,000, or 43% and 23%, respectively, of consolidated net sales. Sales to these customers for the three~~six months ended ~~March 31,~~June 30, 2022 and 2021 ~~were $3,991,000 and $1,294,000, or 60% and 19%, respectively of consolidated net sales.~~ are as follows:

	Three Months Ended					Three Months Ended
	June 30, 2022					June 30, 2021
Customer	Net Sales		% of Net Sales			Net Sales		% of Net Sales
Customer A	$	1,829,000		41	%	$	3,421,000		60	%
Customer B	$	1,323,000		30	%	$	812,000		14	%

	Six Months Ended					Six Months Ended
	June 30, 2022					June 30, 2021
Customer	Net Sales		% of Net Sales			Net Sales		% of Net Sales
Customer A	$	4,331,000		42	%	$	7,344,000		60	%
Customer B	$	2,670,000		26	%	$	2,106,000		17	%

As of ~~March 31,~~June 30, 2022, the total ~~amount~~amounts owed to the Company by these customers ~~was~~were approximately ~~$696,000 and $1,669,000,~~$2,008,000 or ~~20% and 48%, respectively~~73% of the Company’s consolidated net accounts receivable. The ~~amount~~amounts owed at ~~March 31,~~June 30, 2021 by these customers ~~was~~were approximately ~~$2,426,000 and $1,554,000,~~$2,202,000 or ~~51% and 33%, respectively,~~64% of the Company’s consolidated net accounts receivable.

Cost of Sales. During the three and six month period ended ~~March 31,~~June 30, 2022, the cost of sales was ~~$4,758,000,~~$3,615,000 and $8,373,000, compared to ~~$5,313,000~~$4,718,000 and $10,031,000 respectively for the same period of 2021 due to lower sales ~~volume~~volume. As a percentage of sales, cost of sales was 81.8% and ~~partially offset by higher costs of materials~~82.0% during the three and ~~labor.~~ six months ended June 30, 2022, compared to 82.6% and 81.5% during the three and six months ended June 30, 2021.

General and Administrative. During the three and six month period ended ~~March 31,~~June 30, 2022, general and administrative expenses were ~~$837,000 as~~$998,000 and $1,835,000 compared to ~~$849,000~~$1,048,000 and $1,897,000 respectively for the same period in 2021 due mainly to 2021 payments related to lender covenant violations that did not continue in 2022. In addition, the Company's current lending structure carries relatively small interest payments but larger asset monitoring fees that are reflected in the 2022 general and administrative expense. If not for this, the reduction from the prior year would be larger.2021.

Selling, Advertising and Marketing. During the three and six month period ended ~~March 31,~~June 30, 2022, selling, advertising and marketing expenses were ~~$221,000~~$111,000 and $332,000 as compared to ~~$139,000~~$107,000 and $246,000 respectively for the same period in 2021. ~~With smaller customers continuing to increase their activity,~~The Company is expanding its customer outreach and engagement activities during 2022

Gain on Sale of Assets. On April 23, 2021, the Company ~~is making small investments~~sold its facility in Lake Barrington, Illinois and as a result of the ~~marketing function.~~sale recognized a gain amounting to $3,357,000.

Other Income (Expense). During the three and six month period ended ~~March 31,~~June 30, 2022, the Company incurred interest expense of ~~$96,000 as~~$109,000 and $205,000 compared to interest expense of ~~$200,000~~$148,000 and $348,000 respectively during the same period of 2021. Interest expense decreased due to the reduction of the Company’s senior debt facility, as well as the manner of charges from the Company’s lender during the relevant period. The ~~Company's current~~ lender ~~as of September~~during 2021 charged more interest, while the lender during 2022 charges ~~a smaller rate of~~lower interest ~~but adds an asset~~and a monitoring fee that is ~~included~~recorded in ~~general~~General and ~~administrative expense.~~ Administrative expenses.

Financial Condition, Liquidity and Capital Resources

Cash Flow Items.

Operating Activities. During the ~~three~~six months ended ~~March 31,~~June 30, 2022, net cash provided by operations was ~~$2,000,~~$303,000, compared to net cash used inby operations during the ~~three~~six months ended ~~March 31,~~June 30, 2021 of ~~$1,421,000.~~$617,000.

Significant changes in working capital items during the three months ended ~~March 31,~~June 30, 2022 included:

	●	A decrease in accounts receivable of ~~$125,000~~$707,000 compared to a decrease in accounts receivable of $162,000 in the same period of 2021.

●

An increase in inventory of $405,000 compared to an increase in ~~accounts receivable~~inventory of ~~$1,860,000~~$457,000 in ~~the same period of~~ 2021.

●

~~An increase in inventory of $620,000 compared to a decrease in inventory of $16,000 in 2021.~~

●

A decrease in trade payables of ~~$215,000~~$112,000 compared to ~~a decrease~~an increase in trade payables of ~~$753,000~~$43,000 in 2021.

●

	●	A gain on sale of assets of $3,357,000 in 2021

	●	A decrease in prepaid expenses and other assets of ~~$339,000~~$333,000 compared to ~~an increase~~a decrease of ~~$212,000~~$219,000 in 2021.
	●	~~A decrease~~
	●	An increase in accrued liabilities of ~~$165,000~~$88,000 compared to an increase in accrued liabilities of ~~$159,000~~$314,000 in 2021.

Table of Contents

Investing Activity. During the ~~three~~six months ended ~~March 31,~~June 30, 2022, cash used in investing activity was ~~$15,000,~~$94,000, compared to cash ~~used in~~provided by investing activity for the same period of 2021 in the amount of ~~$46,000.~~$3,454,000. Investing activity consisted principally of the cash flows from the sale and leaseback of our Lake Barrington, Illinois facility, as further described below under the heading “Liquidity and Capital Resources”.

Financing Activities. During the ~~three~~six months ended ~~March 31,~~June 30, 2022, cash ~~provided by~~used in financing activities was ~~$155,000~~$221,000 compared to cash ~~provided by~~used in financing activities for the same period of 2021 in the amount of ~~$1,557,000.~~$2,695,000. Financing activity ~~during 2022~~ consisted principally of changes in the balances of revolving and long-term ~~debt.~~debt, as well as additional investment during 2021.

Discontinued Operations. During the ~~three~~six months ended ~~March 31,~~June 30, 2021, cash provided by discontinued operations was ~~$464,000~~$538,000 with related exchange rate impact of a cash use of ~~$554,000.~~$481,000.

Liquidity and Capital Resources.

At ~~March 31,~~June 30, 2022, the Company had cash balances of ~~$208,000~~$54,000 compared to cash balances of ~~$66,000~~$265,000 for the same period of 2021. ~~These amounts do not include cash related to discontinued operations of none and $20,000 as of March 31, 2022 and 2021, respectively.~~

~~Table of Contents~~

Table of Contents

The ability of the Company to continue as a going concern is dependent on the Company executing its business plan and, if unable to do so, in obtaining adequate capital on acceptable terms to fund any operating losses. Management’s plans to continue as a going concern include executing its business plan, continuing to focus our Company on the most profitable elements, and exploring alternative funding sources on an as needed basis. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. The COVID-19 pandemic, supply chain constraints and inflationary pressures have impacted the Company’s business operations to some extent and is expected to continue to do so and, these impacts may include reduced access to capital. The ability of the Company to continue as a going concern is dependent upon its ability to successfully generate or otherwise secure other sources of financing and attain profitable operations. There is substantial doubt about the ability of the Company to continue as a going concern for one year from the issuance of the accompanying consolidated financial statements. The accompanying consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

The Company’s primary sources of liquidity have traditionally been comprised of cash and cash equivalents as well as availability under the Credit Agreement with prior lender PNC (see Note 4) until September 30, 2021, at which time we refinanced with a new facility from Line Capital. Through September 2021, we entered into a series of forbearance agreements with PNC related to compliance failures with covenants. We believe that we have been in compliance with covenants since refinancing with Line Financial.

On April 23, 2021, the Company entered into a Purchase and Sale Agreement (“PSA”) with an unaffiliated purchaser (the “Purchaser”) pursuant to which the Company sold its facility in Lake Barrington, Illinois (the “Lake Barrington Facility”), in which our headquarters office, production and warehouse space are located, to the Purchaser. The sale price for the Lake Barrington Facility was $3,500,000, consisting of $2,000,000 in cash and a promissory note with a principal amount of $1,500,000, due and payable on May 3, 2021 (the “Purchaser Promissory Note”). Concurrently with the closing under the PSA, the Company and the Purchaser entered into a lease agreement pursuant to which the Company agreed to lease the Lake Barrington Facility from the Purchaser for a period of ten years. The annual base rent ~~commences~~commenced at $500,000 for the first year of the term and escalates annually to $652,386 during the last year of the term of the lease. Concurrently with the entry into the PSA and the Lease, the Company entered into a Consent, Forbearance and Amendment No. 6 to Revolving Credit, Term Loan and Security Agreement (the “Amendment Agreement”) with PNC for itself and for the other participant lenders thereunder (collectively, the “Prior Lender”). Prior to entering into the Amendment Agreement, PNC had notified the Company that various events of default had occurred under the Loan Agreement (the “Existing Defaults”) and were continuing. Pursuant to the Amendment Agreement, the Prior Lender consented to the transactions contemplated by the PSA and the Lease, as required under the Loan Agreement. As a condition to the Amendment Agreement, the Company agreed that the full $2,000,000 in cash proceeds from the sale of the Lake Barrington Facility would be applied to repay the $2,000,000 term loan owed to the Prior Lender pursuant to the Loan Agreement. The Company further agreed that $1,500,000 in proceeds from the Purchaser Promissory Note would be applied to amounts due and owing to the Prior Lender under revolving credit advances made pursuant to the Loan Agreement (the “Revolving Loans”). Pursuant to the Amendment Agreement, the Prior Lender agreed to forbear from exercising its rights and remedies with respect to the Existing Event of Defaults under the Loan Agreement for a period ending on the earlier of September 30, 2021, the occurrence of a new event of default under the Loan Agreement, or the occurrence of a Termination Event (as defined therein). ~~Additionally, certain additions and amendments to the Loan Agreement were set forth in the Amendment Agreement, including:~~

●

~~The Maximum Revolving Advance Amount is reduced from $18,000,0000 to $9,000,000;~~

●

~~The Termination Date of the Loan Agreement is revised from December 14, 2022 to December 31, 2021;~~

●

On or before June 30, 2021, or such later date as the Lender agrees in its sole discretion, the Company shall receive an equity investment of at least $1,500,000 and apply 100% of the proceeds to a reduction of the Revolving Credit Advance under the Loan Agreement (the “Equity Investment”);

●

On or before August 15, 2021, or such later date as the Lender agrees in its sole discretion, the Company shall deliver to Lender (i) a binding term sheet, in form and substance acceptable to Lender, from a financing source that provides for the refinance and payment in full, in cash, of the obligations owing under the Loan Agreement on or before September 30, 2021, or (ii) evidence, in form and substance satisfactory to the Lender, that certain equity holders of the Company have available and identifiable funds that are on deposit with a depository institution that are sufficient to pay in full, in cash, all of the Company obligations under the Loan Agreement on or before September 30, 2021;

●

~~On or before September 30, 2021, the Company will cause all of the amounts owing under the Loan Agreement to be paid in full in cash;~~

●

~~The Forbearance Reserve (as defined in Amendment No. 5 to the Loan Agreement) shall be increased from $1,025,000 to $2,525,000;~~

●

~~Effective August 1, 2021, accounts receivable from Wal-Mart Stores and its affiliates no longer considered eligible receivables;~~

●

~~Modifications will be made to the budget, testing and variance provisions of the Loan Agreement.~~

In consideration for entering into the Loan Amendment, the Company agreed to pay the Lender a Forbearance Fee of $1,000,000. Provided, however, that, so long as no Event of Default under the Loan Agreement has occurred (including as a result of a failure of the Company to pay down the Revolving Loans by $1,500,000 with the proceeds of the Purchaser Promissory Note, (i) if the Company consummates the Equity Investment by June 30, 2021, the Forbearance Fee shall be reduced by $250,000, to $750,000, and (ii) if the Company caused all of the obligations under the Loan Agreement to be paid in full, in cash, on or before September 30, 2021, the Forbearance Fee shall be reduced by an additional $500,000, to $250,000. As these requirements were met, the final Forbearance Fee was $250,000.

~~Table of Contents~~

~~Seasonality~~

Table of Contents

Seasonality

In the foil balloon product line, sales have historically been seasonal with approximately 40% occurring in the period from December through March of the succeeding year and 24% being generated in the period July through October in recent years.

Please see pages 12-20 of our Annual Report on Form 10-K for the year ended December 31, 2021 for a description of policies that are critical to our business operations and the understanding of our results of operations. The impact and any associated risks related to these policies on our business operations is discussed throughout Management’s Discussion and Analysis of Financial Condition and Results of Operations where such policies affect our reported and expected financial results. No material changes to such information have occurred during the three and six months ended ~~March 31,~~June 30, 2022.

Item 3. Quantitative and Qualitative Disclosures Regarding Market Risk

Not applicable.

Item 4. Controls and Procedures

(a)Disclosure Controls and Procedures

We maintain disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the ~~"Exchange Act"~~“Exchange Act”), that are designed to ensure that information required to be disclosed in the reports filed or submitted under the Exchange Act, is recorded, processed, summarized, and reported within the time periods specified by the ~~Commission's~~Commission’s rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act are properly recorded, processed, summarized and reported within the time periods required by the ~~Commission's~~Commission’s rules and forms.

We carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (principal executive officer) and ~~Acting~~ Chief Financial Officer (principal financial officer), of the effectiveness of the design and operation of these disclosure controls and procedures, as such term is defined in Exchange Act Rule 13a-15(e), as of ~~March 31,~~June 30, 2021. Based on this evaluation, the Chief Executive Officer (principal executive officer) and ~~Acting~~ Chief Financial Officer (principal financial officer) concluded that our disclosure controls and procedures were not effective as of ~~March 31,~~June 30, 2022, the end of the period covered by this Quarterly Report on Form 10-Q due to the material weaknesses described below.

~~Table of Contents~~

Table of Contents

(b)~~Management's~~ Management’s Report on Internal Control over Financial Reporting

Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act.

Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness of internal control over financial reporting to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management has assessed the effectiveness of our internal control over financial reporting as of ~~March 31,~~June 30, 2022. In making our assessment of the effectiveness of internal control over financial reporting, management used the criteria set forth in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission ~~("COSO"~~(“COSO”).

A material weakness is a control deficiency, or combination of control deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the ~~registrant's~~registrant’s annual or interim financial statements will not be prevented or detected on a timely basis. As a result of our evaluation of our internal control over financial reporting, management identified the following material weaknesses in our internal control over financial reporting:

•

●

We lacked a sufficient number of accounting professionals with the necessary knowledge, experience and training to adequately account for significant, unusual transactions that resulted in misapplications of GAAP, particularly with regard to the timing of recognition of certain non-cash charges, and

●

•

We are overly dependent upon our Acting Chief Financial Officer, who at present is our Chief Executive Officer, within an environment that is highly manual in nature.

As a result of the material weaknesses, we have concluded that we did not maintain effective internal control over financial reporting as of ~~March 31,~~June 30, 2022.

Part II.OTHER INFORMATION

Item 1. Legal Proceedings

The Company may be party to certain lawsuits or claims arising in the normal course of business. The ultimate outcome of these matters is unknown but, in the opinion of management, we do not believe any of these proceedings will have, individually or in the aggregate, a material adverse effect upon our financial condition, cash flows or future results of operation.

Benchmark Investments, Inc. v. Yunhong CTI Ltd., Case No. 1:21-cv-02279, was filed a case in the United States District Court for the Southern District of New York on March 16, 2021 and served on the Company on March 31, 2021. The ~~complaint seeks damages in excess of $500,000. The~~ Company has filed its Answer and Counterclaim to the complaint. ~~The~~Pursuant to an agreement between the parties during June 2022, the matter is ~~currently still pending. The Company is currently unable to estimate the probability of any potential loss and thus no accrual has been recorded.~~concluded.

During February 2022, Engie Resources LLC filed a claim against the Company, seeking payment of $94,000 related to utilities provided during 2019. During March 2022, the parties agreed to settle all claims for a series of payments to be made by the Company during 2022 totaling $75,000. Of this amount, ~~$60,000~~$30,000 remained to be paid as of ~~March 31,~~June 30, 2022.

Item 1A. Risk Factors

Not applicable.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

Table of Contents

Item 3. Defaults Upon Senior Securities

On December 14, 2017, the Company entered into a Revolving Credit, Term Loan and Security Agreement (the “Loan Agreement”) with PNC Bank, National Association and the other participant lenders thereunder (collectively, “Prior Lender”). This was the Company’s primary source of liquidity until it refinanced this facility with Line Capital during September 2021.

~~Table of Contents~~

On April 23, 2021, the Company entered into a Purchase and Sale Agreement (“PSA”) with an unaffiliated purchaser (the “Purchaser”) pursuant to which the Company sold its facility in Lake Barrington, Illinois (the “Lake Barrington Facility”), in which our headquarters office, production and warehouse space are located, to the Purchaser. The sale price for the Lake Barrington Facility was $3,500,000, consisting of $2,000,000 in cash and a promissory note with a principal amount of $1,500,000, due and payable on May 3, 2021 (the “Purchaser Promissory Note”). Concurrently with the closing under the PSA, the Company and the Purchaser entered into a lease agreement pursuant to which the Company agreed to lease the Lake Barrington Facility from the Purchaser for a period of ten years. The annual base rent ~~commences~~commenced at $500,000 for the first year of the term and escalates annually to $652,386 during the last year of the term of the lease. Concurrently with the entry into the PSA and the Lease, the Company entered into a Consent, Forbearance and Amendment No. 6 to Revolving Credit, Term Loan and Security Agreement (the “Amendment Agreement”) with PNC for itself and for the other participant lenders thereunder (collectively, the “Prior Lender”). Prior to entering into the Amendment Agreement, PNC had notified the Company that various events of default had occurred under the Loan Agreement (the “Existing Defaults”) and were continuing. Pursuant to the Amendment Agreement, the Prior Lender consented to the transactions contemplated by the PSA and the Lease, as required under the Loan Agreement. As a condition to the Amendment Agreement, the Company agreed that the full $2,000,000 in cash proceeds from the sale of the Lake Barrington Facility would be applied to repay the $2,000,000 term loan owed to the Prior Lender pursuant to the Loan Agreement. The Company further agreed that $1,500,000 in proceeds from the Purchaser Promissory Note will be applied to amounts due and owing to the Prior Lender under revolving credit advances made pursuant to the Loan Agreement (the “Revolving Loans”). Pursuant to the Amendment Agreement, the Prior Lender agreed to forbear from exercising its rights and remedies with respect to the Existing Event of Defaults under the Loan Agreement for a period ending on the earlier of September 30, 2021, the occurrence of a new event of default under the Loan Agreement, or the occurrence of a Termination Event (as defined therein). Additionally, certain additions and amendments to the Loan Agreement were set forth in the Amendment Agreement, including:

In consideration for entering into the Loan Amendment, the Company agreed to pay the Prior Lender a Forbearance Fee of $1,000,000. Provided, however, that, so long as no Event of Default under the Loan Agreement has occurred (including as a result of a failure of the Company to pay down the Revolving Loans by $1,500,000 with the proceeds of the Purchaser Promissory Note, (i) if the Company consummates the Equity Investment by June 30, 2021, the Forbearance Fee shall be reduced by $250,000, to $750,000, and (ii) if the Company causes all of the obligations under the Loan Agreement to be paid in full, in cash, on or before September 30, 2021, the Forbearance Fee shall be reduced by an additional $500,000, to $250,000. These commitments were met and the final Forbearance Fee was $250,000.

The Company believes that it has been in compliance with the terms of the Line Capital financing since inception on September 30, 2021.

~~Table of Contents~~

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

~~Table of Contents~~

Table of Contents

Item 6. Exhibits

The following are being filed as exhibits to this report:

Exhibit Number		Description

31.1*		Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).
31.2*		Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).
32**		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
101*		Interactive Data Files, including the following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended ~~March 31,~~June 30, 2022, formatted in ~~inline~~Inline XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Cash Flows, and (iv) the Notes to Consolidated Financial Statements.
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

Filed herewith

furnished herewith

Table of Contents

SIGNATURES

~~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.

Date: ~~May 16,~~August 12, 2022	Yunhong CTI Ltd.

	By:	/s/ Frank J. Cesario
		Frank J. Cesario
		Acting Chief Financial Officer

By:

/s/ Frank J. Cesario

~~Frank J. Cesario~~

~~Chief Executive Officer~~

~~By:~~

~~/s/~~

Frank J. Cesario

~~Frank J. Cesario~~

~~Acting~~ Chief ~~Financial~~Executive Officer

	March 31, 2022			December 31, 2021
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	208,000		$	66,000
Accounts receivable, net		3,318,000			3,443,000
Inventories, net		8,496,000			7,876,000
Prepaid expenses		646,000			625,000
Other current assets		240,000			464,000

Total current assets		12,908,000			12,474,000

Property, plant and equipment:
Machinery and equipment		17,470,000			17,470,000
Office furniture and equipment		2,076,000			2,076,000
Intellectual property		783,000			783,000
Leasehold improvements		23,000			23,000
Fixtures and equipment at customer locations		518,000			519,000
Projects under construction		255,000			223,000
		21,125,000			21,094,000
Less : accumulated depreciation and amortization		(20,049,000	)		(19,951,000	)

Total property, plant and equipment, net		1,076,000			1,143,000

Other assets:
Operating lease right-of-use		4,277,000			3,530,000
Other assets		0			135,000

Total other assets		4,277,000			3,665,000

TOTAL ASSETS	$	18,261,000		$	17,282,000

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Trade payables	$	2,347,000		$	2,132,000
Line of credit		5,158,000			5,003,000
Notes payable - current portion		229,000			726,000
Notes payable - officers, subordinated		0			1,193,000
Operating Lease Liabilities		500,000			670,000
Accrued liabilities		485,000			647,000

Total current liabilities		8,719,000			10,371,000

Long-term liabilities:
Notes payable - noncurrent		493,000			0
Notes payable - officers, subordinated		1,211,000			0
Operating Lease Liabilities		3,777,000			2,860,000

Total long-term liabilities		5,481,000			2,860,000


TOTAL LIABILITIES		14,200,000			13,231,000


Shareholders' Equity:
Yunhong CTI, Ltd shareholders' equity:
Series A Preferred Stock -- no par value, 3,000,000 shares authorized, 500,000 shares issued and outstanding at March 31, 2021 December 31, 2020 (liquidation preference - $5.0 million as of March 31, 2022 and December 31, 2021)		3,255,000			3,155,000
Series B Preferred Stock -- no par value, 170,000 shares authorized, issued and outstanding at March 31, 2022 and December 31, 2021 (liquidation preference - $1.7 million at March 31, 2022 and December 31, 2021)		1,749,000			1,715,000
Series C Preferred Stock -- no par value, 170,000 shares authorized, issued and outstanding at March 31, 2022 and December 31, 2021 (liquidation preference - $1.7 million at March 31, 2022 and December 21, 2021		1,664,000			1,630,000
Series D Preferred Stock -- no par value, 170,000 shares authorized, issued and outstanding at March 31, 2022 and December 31, 2021 (liquidation preference - $1.7 million at March 31, 2022 and December 21, 2021		1,546,000			1,512,000
Common Stock – no par value, 50,000,000 shares authorized, 5,955,408 and 5,930,408 shares issued and 5,911,750 and 5,886,750 shares outstanding at March 31, 2022 and December 31, 2021, respectively		14,538,000			14,538,000
Paid-in-capital		4,146,000			4,317,000
Accumulated deficit		(22,676,000	)		(22,655,000	)
Less: Treasury stock, 43,658 shares		(161,000	)		(161,000	)

Total Shareholders' Equity		4,061,000			4,051,000

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	18,261,000		$	17,282,000

	For the Three Months Ended March 31,
	2022			2021

Cash flows from operating activities:
Net loss from continuing operations	$	(21,000	)	$	(381,000	)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities
Depreciation and amortization		98,000			124,000
Equity compensation expense		31,000			0
Provision for losses on accounts receivable		0			12,000
Change in assets and liabilities:
Accounts receivable		125,000			(1,860,000	)
Inventories		(620,000	)		(16,000	)
Prepaid expenses and other assets		339,000			(212,000	)
Trade payables		215,000			753,000
Accrued liabilities		(165,000	)		159,000

Net cash provided by (used in) operating activities		2,000			(1,421,000	)

Cash flows from investing activities:
Purchases of property, plant and equipment		(15,000	)		(46,000	)

Net cash used in investing activities		(15,000	)		(46,000	)

Cash flows from financing activities:
Proceeds from issuance of long-term debt and revolving line of credit		155,000			1,557,000

Net cash provided by financing activities		155,000			1,557,000

Cash flows from discontinued operations:
Operating activities		-			368,000
Investing activities		-			0
Financing activities		-			96,000
Net cash provided by discontinued operations		0			464,000

Effect of exchange rate changes in cash		0			(554,000	)

Net increase / (decrease) in cash and cash equivalents		142,000			0

Cash and cash equivalents at beginning of period		66,000			66,000

Cash and cash equivalents at end of period	$	208,000		$	66,000


Supplemental disclosure of cash flow information and noncash investing and financing activities:
Cash payments for interest	$	78,000		$	195,000
Accrued Divided and Accretion on preferred stock	$	202,000		$	209,000
Issuance of Series C Preferred in exchange from advance from investor	$	0		$	1,500,000
Lease right-of-use assets and lease liability	$	747,000		$	568,000
Amortization of beneficial conversion feature and deemed dividend on Series C Preferred stock	$	0		$	1,500,000

	Yunhong CTI, Ltd
	Three Months Ended March 31, 2020
																							Accumulated
	Series A				Series B				Series C											Accumulated			Other			Less
	Preferred Stock				Preferred Stock				Preferred Stock				Common Stock				Paid-in			(Deficit)			Comprehensive			Treasury Stock						Noncontrolling
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Capital			Earnings			Loss			Shares			Amount			Interest			TOTAL

Balance December 31, 2020		500,000	$	2,754,000		0	$	0		0	$	0		5,827,408	$	14,538,000	$	5,042,000		$	(14,382,000	)	$	(5,885,000	)		(44,000	)	$	(161,000	)	$	(718,000	)	$	1,188,000

Convertible Preferred Stock Issuance - Series B						170,000		1,613,000																												1,613,000
Convertible Preferred Stock Issuance - Series C										170,000		1,500,000																								1,500,000
Common stock issued for warrant exercise														103,000																						-
Beneficial Conversion feature (BCF) on Series C Preferred Stock																		1,500,000																		1,500,000
Deemed Dividend on Series C BCF																		(1,500,000	)																	(1,500,000	)
Accrued Deemed Dividend - Series B Preferred Stock																		(34,000	)																	(34,000	)
Accretion of Series B Preferred Stock																		(47,000	)																	(47,000	)
Accrued Deemed Dividend - Series C Preferred Stock												28,000						(28,000	)																	-
Accrued Deemed Dividend - Series A Preferred Stock				100,000														(100,000	)																	-
Net Loss																					(422,000	)											41,000			(381,000	)
Foreign Currency Translation																								(16,000	)											(16,000	)
Balance March 31, 2021		500,000	$	2,854,000		170,000-	$	1,613,000-		170,000-	$	1,528,000-		5,930,408	$	14,538,000	$	4,833,000		$	(14,804,000	)	$	(5,901,000	)		(44,000	)	$	(161,000	)	$	(677,000	)	$	3,823,000

	Three Months Ended March 31, 2021

	Series A				Series B				Series C					Series											Less
	Preferred Stock				Preferred Stock				Preferred Stock					Preferred Stock				Common Stock				Paid-in			Treasury Stock
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount			Shares		Amount		Capital			Shares			Amount			TOTAL

Balance December 31, 2021		500,000	$	3,155,000		170,000	$	1,715,000		170,000	$	1,630,000		170,000		1,512,000			5,930,408	$	14,538,000	$	4,317,000			(44,000	)	$	(161,000	)	$	4,051,000

Accrued Deemed Dividend - Series A Preferred Stock				100,000																			(100,000	)								-
Accrued Deemed Dividend - Series B Preferred Stock								34,000															(34,000	)								-
Accrued Deemed Dividend - Series C Preferred Stock												34,000											(34,000	)								-
Accrued Deemed Dividend - Series D Preferred Stock																34,000							(34,000	)								-
Stock Issuance																			25,000													-
Equity Compensation Charge																							31,000									31,000

Net Loss																																(21,000	)
Balance March 31, 2022		500,000	$	3,255,000		170,000	$	1,749,000		170,000	$	1,664,000		170,000			1,546,000		5,955,408	$	14,538,000	$	4,146,000			(44,000	)	$	(161,000	)	$	4,061,000

	Three Months Ended
	March 31,
	2022		2021
Depreciation	$	0	$	13,000