FORM 10-QSB SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 Quarterly Report Under Section 13 Or 15(d) Of The Securities Exchange Act Of 1934 For the Quarter Ended: September 30, 2002 Commission File No: 0-6933 CAMBEX CORPORATION (Exact name of registrant as specified in its charter) Massachusetts 04-244-2959 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 360 Second Avenue, Waltham, Massachusetts (Address of principal executive offices) 02451 (Zip Code) Registrant's telephone number, including area code: (781) 890-6000 Indicate by "X" 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 X No Indicate the number of shares outstanding of each of the issuer's classes of common stock, As of the latest practicable date. Class Outstanding as of September 30, 2002 Preferred 245,463 shares Common 18,320,351 shares Part I.					FINANCIAL INFORMATION Item 1. Financial Statements CAMBEX CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS September 30, 2002 AND DECEMBER 31, 2001 ASSETS SEPTEMBER 30, DECEMBER 31, 2002 2001 CURRENT ASSETS: CASH AND CASH EQUIVALENTS $ 256,054 $ 209,573 ACCOUNTS RECEIVABLE, Less Reserves of $58,000 in 2002 and in 2001 1,892,592 240,384 INVENTORIES 419,060 472,910 PREPAID EXPENSES 81,754 56,729 TOTAL CURRENT ASSETS $ 2,649,460 $ 979,596 PROPERTY AND EQUIPMENT, at cost: MACHINERY AND EQUIPMENT $ 3,064,767 $ 3,052,887 FURNITURE AND FIXTURES 162,625 162,625 LEASEHOLD IMPROVEMENTS 602,092 602,092 $ 3,829,484 $ 3,817,604 LESS - ACCUMULATED DEPRECIATION AND AMORTIZATION 3,799,411 3,772,186 NET PROPERTY AND EQUIPMENT $ 30,073 $ 45,418 OTHER ASSETS DEFERRED OFFERING COSTS $ - $ 427,975 GOODWILL 313,670 - OTHER 45,630 37,830 TOTAL OTHER ASSETS $ 359,300 $ 465,805 TOTAL ASSETS $ 3,038,833 $ 1,490,819 2 CONSOLIDATED BALANCE SHEETS SEPTEMBER 30, 2002 AND DECEMBER 31, 2001 LIABILITIES AND STOCKHOLDERS' INVESTMENT SEPTEMBER 30, DECEMBER 31, 2002 2001 CURRENT LIABILITIES: LINE OF CREDIT $ 816,639 $ - LOAN AGREEMENT 1,003,746 1,057,991 NOTES PAYABLE 425,000 2,850,000 ACCOUNTS PAYABLE 2,202,059 826,852 OBLIGATIONS FOR TRADE-IN MEMORY 240,000 240,000 OTHER LIABILITIES-SHORT TERM PORTION 2,689,540 2,629,765 ACCRUED EXPENSES 1,087,678 1,950,672 TOTAL CURRENT LIABILITIES $ 8,464,662 $ 9,555,280 LONG TERM DEBT $ - $ 1,273,730 OTHER LIABILITIES-LONG TERM PORTION - 84,642 DEFERRED REVENUE - - STOCKHOLDERS' INVESTMENT: PREFERRED STOCK, $ 1.00 PAR VALUE PER SHARE AUTHORIZED - 3,000,000 SHARES SERIES A - ISSUED - 98,223 shares in 2002 $ 98,223 $ - SERIES B - ISSUED - 147,240 shares in 2002 147,240 - COMMON STOCK, $ .10 PAR VALUE PER SHARE AUTHORIZED - 25,000,000 SHARES ISSUED -19,865,609 shares in 2002, and 11,484,738 shares in 2001 1,986,561 1,148,474 CAPITAL IN EXCESS OF PAR VALUE 20,498,545 16,268,677 ACCUMULATED OTHER COMPREHENSIVE INCOME 102,677 102,677 RETAINED EARNINGS (DEFICIT) (27,370,104) (26,053,690) LESS - COST OF SHARES HELD IN TREASURY 1,545,258 in 2002 and in 2001 (888,971) (888,971) TOTAL STOCKHOLDERS' INVESTMENT $ (5,425,829) $ (9,422,833) TOTAL LIABILITIES AND STOCKHOLDERS' INVESTMENT $ 3,038,833 $ 1,490,819 3 CAMBEX CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 AND SEPTEMBER 29, 2001 For the Quarter Ended For the Nine Months Ended September 30,September 29,September 30,September 29, 2002 2001 2002 2001 REVENUES $3,401,232 $ 504,264 $11,475,309 $ 1,388,184 COST OF SALES 2,463,138 225,996 8,630,093 679,736 Gross profit $ 938,094 $ 278,268 $2,845,216 $ 708,448 OPERATING EXPENSES: Research and development $ 260,375 $ 222,235 $ 749,323 $ 790,929 Selling 710,966 79,210 2,254,850 358,898 General and administrative 207,173 78,220 714,948 345,470 Total operating expenses $1,178,514 $ 379,665 $3,719,121 $ 1,495,297 OPERATING INCOME (LOSS) $ (240,420)$ (101,397) $ (873,905)$ (786,849) OTHER INCOME (EXPENSE): Interest expense ( 77,554) (143,000) (442,509) (412,000) Interest income - - - - Other income (expense) - - - - INCOME (LOSS) BEFORE INCOME TAXES AND EXTRAORDINARY ITEMS $ (317,974)$ (244,397)$(1,316,414)$(1,198,849) Provision for income taxes - - - - INCOME (LOSS) BEFORE EXTRAORDINARY ITEMS $ (317,974)$ (244,397)$(1,316,414)$(1,198,849) Extraordinary Items - - - - NET INCOME (LOSS) $ (317,974)$ (244,397)$(1,316,414)$(1,198,849) OTHER COMPREHENSIVE INCOME, NET OF TAX: Foreign Currency translation Adjustments - - - - OTHER COMPREHENSIVE INCOME $ - $ - $ - $ - TOTAL COMPREHENSIVE LOSS $ (317,974)$ (244,397)$(1,316,414)$(1,198,849) INCOME(LOSS) PER COMMON SHARE $ (0.02)$ (0.02)$ (0.09) (0.12) Weighted Average Common Shares Outstanding 18,300,000 9,940,000 14,500,000 9,875,000 Weighted Average Common and Common Equivalent Shares Outstanding 18,300,000 9,940,000 14,500,000 9,875,000 4 CAMBEX CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF STOCKHOLDERS' INVESTMENT Preferred Stock Common Stock Capital in Retained Cost of $1.00 $.10 Excess of Earnings Shares Par Value Par Value Par Value (Deficit) Held in Treasury BALANCE AT JANUARY 1, 2001 $ - $1,128,785 $16,024,049$(24,510,407)$(876,966) ADD: Net loss $ - $ - $ - $( 1,198,849)$ - Issuance of warrants - - 1,400 - - Issuance of common stock - 250 3,031 - - Purchase of shares for the treasury - - - - (12,005) Conversion of note payable - 19,439 164,322 - - BALANCE AT September 29, 2001 $ - $1,148,474 $16,192,802$(25,709,256)$(888,971) BALANCE AT JANUARY 1, 2002 $ - $1,148,474 $16,268,677$(26,053,690)$(888,971) ADD: Net loss $ - $ - $ - $( 1,316,414)$ - Conversion of long term debt - 754,087 904,905 - - Acquisition of business - 84,000 302,800 - - Conversion of notes payable 245,463 - 3,022,163 - - BALANCE AT SEPTEMBER 30, 2002 $245,463 $1,986,561$20,498,545$(27,370,104)$(888,971) Accumulated Other Comprehensive Income BALANCE AT January 1, 2001 $102,465 ADD - BALANCE AT SEPTEMBER 29, 2001 $102,465 BALANCE AT January 1, 2002 $102,677 ADD - BALANCE AT SEPTEMBER 30, 2002 $102,667 5 CAMBEX CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOW FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 AND SEPTEMBER 29, 2001 	 Nine Months Ended September 30,September 29, 2002 2001 CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $(1,316,414)$(1,198,849) Adjustments to reconcile net income(loss) to net cash provided by(used in) operating activities: Depreciation $ 27,225 $ 38,025 Amortization of prepaid expenses 4,048 7,225 Change in assets and liabilities: Decrease (increase) in accounts receivable 1,055,507 24,437 Decrease(increase)in inventory 954,220 31,480 Decrease(increase)in prepaid expenses ( 11,067) 2,407 Decrease(increase)in other assets 166 - Increase(decrease)in accounts payable ( 112,567) 206,399 Increase(decrease)in accrued expenses 139,317 358,062 Increase(decrease)in other liabilities ( 24,867) ( 21,706) Total adjustments $ 2,031,982 $ 646,329 Net cash provided by(used in) operating activities $ 715,568 $( 552,520) CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of equipment, net $ - $ - Net cash provided by(used in)investing activities $ - $ - CASH FLOWS FROM FINANCING ACTIVITIES: Increase(decrease) in notes payable $ 175,000 $ 550,000 Proceeds from sale of common stock and warrants - 4,681 Net borrowings (repayments)under line of credit ( 789,842) - Net borrowings (repayments)under loan agreement ( 54,245) ( 377) Net cash provided by (used in) financing activities $( 669,087)$ 554,304 Effect of exchange rate changes on cash - - Net increase (decrease) in cash and cash equivalents $ 46,481 $ 1,784 Cash and cash equivalents at beginning of year 209,573 234,512 Cash and cash equivalents at end of period $ 256,054 $ 236,296 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ 75,868 $ 50,000 Income Taxes - - Non-cash financing and investing activities: Conversion of notes payable and accrued interest into common stock, net of deferred offering costs $ - $ 171,756 Conversion of long term debt and accrued interest into common stock $1,658,992 $ - Net assets of business acquired and increase in goodwill financed via issuance of common stock and accrued expenses $ 511,800 $ - Conversion of notes payable and accrued interest into preferred stock, net of deferred offering costs $3,267,626 $ - 6 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Notes & Comments: (1)Significant Accounting Policies The accompanying consolidated financial statements include our accounts and our wholly-owned subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation. The condensed financial statements included herein have been prepared by us, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although we believe that the disclosures are adequate to make the information presented not misleading. The information furnished includes all adjustments and accruals consisting only of normal recurring accrual adjustments which are, in our opinion, necessary for a fair presentation of results for the interim period. It is suggested that these condensed financial statements be read in conjunction with the financial statements and the notes thereto included in our latest annual report on Form 10-KSB. Inventories, which include raw materials, labor and manufacturing overhead are stated at the lower of cost (first-in, first-out) or market and consist of the following: September 30, December 31, 2002 2001 Raw materials $ 305,972 $ 367,570 Work-in-process 57,640 59,591 Finished goods 55,448 45,749 $ 419,060 $ 472,910 7 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Notes & Comments (Continued): (2) Income and Dividends Per Share Per share amounts are based on the weighted average number of shares outstanding during each year plus applicable common stock equivalents. There were no material differences for per share amounts assuming full dilution in either period. Common share equivalents were not included in diluted income (loss) per share because we incurred a loss for the period. The inclusion of common stock equivalents would have had an antidilutive effect on the computation of diluted income (loss) per share. (3) Short Term Borrowings Our Super PC Memory, Inc. subsidiary has a line of credit of $2,000,000 available from GE Capital Commercial Services, Inc., limited to 75% of the eligible receivables of Super PC Memory, Inc. At September 30, 2002 we had a balance of $816,639 under this line of credit. We also have a loan and security agreement with B.A. Associates, Inc. which is a corporation owned by Bruce D. Rozelle, a son-in-law of Joseph F. Kruy, our Chairman, President and Chief Executive Officer. The outstanding balance due to B.A. Associates, Inc. was $1,003,746 and $1,057,991 at September 30, 2002 and December 31, 2001, respectively. Notes payable of $425,000 at September 30, 2002 include $275,000 of advances payable which are due on demand. The $275,000 of advances payable includes amounts of $175,000 from related parties. In the second quarter of 2002, related party holders of secured notes converted $1,000,000 of principal plus $227,801 of accrued interest into 98,223 shares of Series A Convertible Preferred stock. The Series A Convertible Preferred shares pay a 12% annual dividend. The purchase price per share of the Series A Convertible Preferred stock was $12.50. The Series A Preferred stock is convertible into shares of common stock, at any time at the holder's option. The holders of the 98,223 shares of Series A Preferred stock could convert their preferred shares into 982,230 shares of common stock. 8 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Notes & Comments (Continued): (3) Short Term Borrowings (continued) The balance of $150,000 represents a bridge financing note issued in 2000. The bridge financing note bore interest at the rate of 8% per annum prior to maturity. Since maturity, interest is accruing on this note at a rate of 12% per annum. The bridge note is convertible into shares of our common stock at any time at a share price of $6.09. Because the bridge note matured before we registered, under the Securities Act of 1933, as amended, the offer and resale of shares of our common stock issuable upon conversion of the bridge note, the lender became entitled to premiums and penalties totaling approximately $43,600 (in addition to the repayment of principal and interest). Following conversion of the bridge note, if the lender does not realize at least a 20% gain on shares of common stock that it chooses to sell during the 90 days following conversion, then the lender is entitled to acquire additional shares of common stock at a price of $0.10 per share through the exercise of repricing warrants. In addition to the bridge notes and the attached repricing warrants, we issued the lender warrants to purchase 22,500 shares of common stock. These warrants have an exercise price of $7.01 per share. There is no value associated with these warrants recorded on our books. 9 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Notes & Comments (Continued): (4) Long-Term Debt and Related Matters Long-term debt at September 30, 2002 and December 31, 2001 consists of the following: September 30, December 31, 2002 2001 Subordinated Convertible Notes with interest rate of 10% due April 30, 2003 $ - $1,273,730 Under the terms of these 10% notes, the holders converted the 10% notes and accrued interest into 7,540,871 shares of common stock at a conversion price of $0.22 per share. Of the advances received for the notes, approximately $1,070,000 was received from related parties. (5) Acquisition of Super PC Memory, Inc. On March 12, 2002, Cambex Corporation completed the acquisition of 100% of the outstanding common stock of Super PC Memory, Inc. and Super PC Memory, Inc. became a wholly-owned subsidiary of Cambex Corporation. The results of Super PC Memory, Inc.'s operations have been included in the consolidated financial statements since that date. Super PC Memory is a leading provider of memory products for servers, workstations, desktop PCs and laptops. 10 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Notes & Comments (Continued): (5) Acquisition of Super PC Memory, Inc. (continued) The purchase price included the issuance of 560,000 shares of Cambex common stock and payments based on the gross profit of the subsidiary over the next three years. The 560,000 shares are valued at $291,200 based on the closing price on March 12, 2002 of $0.52 per share of Cambex common stock. The Sellers, Son T. Pham, Simon Le and Richard G. Schaefer received 560,000 shares of Cambex Corporation common stock and were to receive fifteen percent (15%) of Super PC Memory, Inc.'s gross profit for the period from March 12, 2002 through December 31, 2004, payable in quarterly installment payments pursuant to the terms of the Stock Purchase and Sale Agreement. On July 29, 2002, we amended the agreement with the Sellers for the purchase of 100% of the outstanding common stock of Super PC Memory, Inc. We issued an additional 280,000 shares of Cambex common stock and in return the Sellers agreed that they were no longer entitled to receive 15% of Super PC's gross profit for the period from March 12, 2002 through December 31, 2004 or any other additional consideration for the sale of 100% of the outstanding common stock of Super PC Memory, Inc. The additional 280,000 shares are valued at $145,600 based on the closing price on the date of the acquisition of $0.52 per share of Cambex common stock. We have recorded the net assets of Super PC on our books at $198,000, after allowances for bad debts and inventory valuation, and have recorded goodwill in the amount of $314,000. Certain costs and expenses have not been completely determined at this point in time and may be adjusted in the future. 11 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Notes & Comments (Continued): (5) Acquisition of Super PC Memory, Inc.(Continued) Had the results of operations for Super PC Memory, Inc. been included for the whole nine months ended September 30, 2002 and for the nine months ended September 29, 2001, our revenue, net income(loss) and income(loss) per share would have been changed to the following pro forma amounts: Nine Months ended Nine Months ended September 30, September 29, 2002 2001 Revenue: As Reported (000's) $11,475 $ 1,388 Pro Forma 16,298 19,783 Net Income(Loss): As Reported (000's) (1,316) (1,199) Pro Forma (1,309) (1,379) Basic and Diluted EPS:As Reported ( 0.09) ( 0.12) Pro Forma ( 0.09) ( 0.13) 12 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations The statements contained in "Management Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere throughout this Report on Form 10-QSB that are not historical facts are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements are subject to certain risks and uncertainties which could cause actual results to differ materially from those reflected in the forward-looking statements. These forward-looking statements reflect management's analysis, judgment, belief or expectation only as of the date hereof. We undertake no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof or to publicly release the results of any revisions to such forward-looking statements that may be made to reflect events or circumstances after the date hereof. In addition to the disclosure contained herein, readers should carefully review any disclosure of risks and uncertainties contained in other documents we file or have filed from time to time with the Securities and Exchange Commission pursuant to the Securities Exchange Act of 1934. We are a designer and supplier of data storage products and solutions. Our products include memory for computing systems and fibre channel connectivity and storage products used to build storage area networks (SANs). We design, manufacture, and market memory products that enhance the performance and reliability of computing systems and networking devices. A processor's memory is used to hold temporary instructions and data needed to execute tasks. This enables the computer's CPU to access instructions and data quickly. After upgrading a processor's memory, the computer will process data faster, because it will need to access its slower secondary storage (i.e., the disk drive) less frequently. We provide memory upgrade solutions for all the major servers, workstations, and personal computers manufactured by IBM, Sun, Hewlett-Packard, and Dell. Adding additional memory is both application transparent and the most cost-effective solution for eliminating many system performance bottlenecks. We develop and offer fibre channel host bus adapters and hubs, high availability software, fibre channel disk storage arrays and management software for the deployment of SAN solutions. SANs enhance and simplify the centralized management and sharing of data storage resources while providing improved availability, scalability, performance, and disaster recovery. SANs have been enabled by the emergence of fibre channel, a new generation of server to storage communications technology. By reselling fibre channel hardware and software products from leading manufacturers, together with our internally developed products, we are able to offer customers a complete interoperable SAN solution. 13 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Comparison of the quarter ended September 30, 2002 and the quarter ended September 30, 2001 Our revenues were $3,401,000 for the quarter ended September 30, 2002 and $504,000 for the quarter ended September 29, 2001. Revenues for the three months ended September 30, 2002 increased 574% compared to revenues for the same three months in the prior year due to the additional memory sales by our Super PC Memory, Inc. subsidiary which was acquired during the first quarter of 2002. Gross profit rate was 28% of sales for the three months ended September 30, 2002 and 55% for the three months ended September 29, 2001 due to the product mix as there are lower gross margins on our memory products than our fibre channel connectivity products. Operating expenses for the three months ended September 30, 2002 increased by 210% in comparison to operating expenses for the comparable three months of the prior year. Selling expenses for the three months ended September 30, 2002 increased by 798% compared to the amount of these expenses in the third quarter of fiscal 2001 due to the additional expenses of our subsidiary. Interest expense decreased by 46% for the three months ended September 30, 2002 compared to the three months ended September 29, 2001. This decrease in interest expense was primarily due to the conversion of notes payable into common and preferred stock in the first and second quarters of 2002. We borrowed $150,000 in February 2000 in exchange for, among other things, our issuance of a bridge financing note that accrued interest at the rate of 8% per annum until its maturity in the third quarter of 2000. Since its maturity, the note is accruing interest at the rate of 12% per annum. During 2002 and 2001, we borrowed $150,000 and $550,000, respectively, in exchange for, among other things, our issuance of 12% promissory notes. Our Super PC Memory subsidiary has a line of credit of $2,000,000 available from GE Capital Commercial Services, Inc., limited to 75% of the eligible receivables of Super PC Memory. At September 30, 2002 we had a balance of $816,639 under this line of credit. We also have a loan and security agreement with B.A. Associates, Inc. which is a corporation owned by Bruce D. Rozelle, a son-in- law of Joseph F. Kruy, our Chairman, President and Chief Executive Officer. The outstanding balance due to B.A. Associates, Inc. was $1,003,746 and $1,057,991 at September 30, 2002 and December 31, 2001, 14 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) respectively. These borrowings were necessary to finance the development of new products and for working capital purposes. Total comprehensive net loss for the third quarter of fiscal 2002 was $318,000, or $0.02 per share, as compared with $244,000, or $0.02 per share, for the third quarter of fiscal 2001. Inflation We did not experience any material adverse effects in the third quarter of 2001 or in the third quarter of 2002 due to general inflation. Liquidity and Capital Resources We have suffered substantial recurring losses from operations for the last seven consecutive years. Consequently, our ability to continue as a going concern, is dependent upon several factors including, but not limited to our ability to generate revenues and gross profit in significantly greater amounts than in the past four fiscal years, and our ability to raise additional capital. Our working capital deficit is a significant threat to our ability to continue as a going concern. Management continues to work to establish new strategic alliances that it believes will result in increases in revenues in the future through the sale of a greater volume of products. Management has also been active in trying to secure additional capital. We cannot give any assurances that the actions taken to date will increase revenues and gross profit or raise additional capital. 15 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Recent Developments During the first quarter of 2002, Cambex Corporation completed the acquisition of Super PC Memory, Inc., a memory supplier for desktop and laptop personal computers and workstations. Effective as of March 12, 2002, Super PC Memory, Inc. is a wholly-owned subsidiary of Cambex Corporation. The Stock Purchase and Sale Agreement was amended on July 29, 2002. As amended, the sellers, Son T. Pham, Simon Le and Richard G. Schaefer received 840,000 shares of Cambex Corporation common stock for 100% of the outstanding common stock of Super PC Memory, Inc.. Since Super PC presently has an 18 person sales force, which is many times larger than the size of the Cambex sales force, we believe that as a result of the acquisition Cambex sales will increase from present levels thereby reducing the current cash burn rate. However, there is no assurance that the expected burn rate reduction will occur in 2002. Therefore, we will continue our efforts to raise additional capital to finance operations. Requirements We need additional capital and additional financing may not be available. We believe that the combination of current existing cash, available borrowing capacity and our ability to obtain additional long-term indebtedness may not be adequate to finance our operations for our current activities and foreseeable future activities. Currently, our cash burn rate from operations is approximately $80,000 per month or $960,000 per year at the current sales levels. For each $100,000 reduction in sales, our cash burn rate would increase by approximately $28,000 per month. Conversely, for each $100,000 increase in sales, our cash burn rate would decrease by approximately $28,000 per month. These numbers may change based on product mix. The time period for which we believe our capital is sufficient and the burn rate are estimates. The actual time period and burn rate may differ materially as a result of a number of factors, risks and uncertainties that are described herein. We are actively pursuing raising additional capital and if we are unable to raise additional capital, we may not be able to meet our anticipated working capital requirements. We have a loan and security agreement with B.A. Associates, Inc. which is a corporation owned by Bruce D. Rozelle, a son-in-law of Joseph F. Kruy, our Chairman, President and Chief Executive Officer. The outstanding balance due to B.A. Associates, Inc. was $1,003,746 at September 30, 2002. We also have notes payable of $425,000 at September 30, 2002 include $275,000 of advances payable which are due on demand. The $275,000 of advances payable includes amounts of $175,000 from related parties. 16 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Resources Our cash and marketable securities were $256,000 and $210,000 at September 30, 2002 and December 31, 2001, respectively. Working capital was a deficit of $5,815,000 and $8,576,000 at September 30, 2002 and at December 31, 2001, respectively. The decrease in working capital deficit was primarily due to the conversion of debt into common and preferred stock. During the quarter ended September 30, 2002, we did not expend any funds for capital equipment. During fiscal 2002, we expect to acquire less than $100,000 of capital equipment. Our Super PC Memory, Inc. subsidiary has a line of credit of $2,000,000 available from GE Capital Commercial Services, Inc., limited to 75% of the eligible receivables of Super PC Memory. At September 30, 2002 we had a balance of $816,639 under this line of credit. We also have a revolving credit facility with B.A. Associates, Inc. which is a corporation owned by Bruce D. Rozelle, a son-in-law of Joseph F. Kruy, our Chairman, President and Chief Executive Officer under which we may borrow up to $1,100,000. At September 30, 2002 we had a balance of $1,003,746 outstanding under this revolving credit facility. We need additional capital and additional financing may not be available. We believe that the combination of current existing cash, available borrowing capacity and our ability to obtain additional long-term indebtedness may not be adequate to finance our operations for our current activities and foreseeable future activities. We are actively pursuing raising additional capital and if we are unable to raise additional capital, we may not be able to meet our anticipated working capital requirements. We are attempting to raise additional capital to cover the burn rate not covered by incremental gross profit. This amount is dependent upon sales and gross profit. If sales and gross profit do not increase or capital cannot be raised to cover the current burn rate, we intend to reduce operating expenses as much as practicable to continue operations until balance is established. If we are not successful in raising additional capital or increasing our sales to adequate levels, we will not be able to continue our current operations and there is substantial doubt as to our ability to continue as a going concern. There can be no assurance that we will be successful in raising such additional capital at all or on terms commercially acceptable to us or our shareholders. 17 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 3. Controls and Procedures Our principal executive officer and principal financial officer, Joseph F. Kruy, has evaluated the effectiveness of our disclosure controls and procedures and concluded that there are no significant deficiencies in the design or operation of internal controls which could adversely affect our ability to record, process, summarize and report financial data and has determined that there are no material weaknesses in internal controls. There were no significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation. 18 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Part II.			OTHER INFORMATION Item 1. Legal Proceedings The Company is a party to litigation and claims arising in the normal course of its business. Barring unforeseen circumstances, management does not expect the results of these actions to have a material adverse effect on the Company's business or financial condition. Item 2. Change in Securities and Use of Proceeds None. Item 3. Defaults Upon Senior Securities None. Item 4. Submission of Matters to a Vote of Security Holders None. Item 5. Other Information None. Item 6.		Exhibits and Reports on Form 8-K 	(a)	Exhibits EXHIBIT INDEX The following exhibits are filed herewith or incorporated by reference herein. Exhibit 3.1	Restated Articles of Organization of Cambex Corporation (included as Exhibit 3.1 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 19 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 6. Exhibit Index (continued) 3.2	Restated By-laws of Cambex Corporation (included as Exhibit 3.2 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 4.1	Specimen Stock Certificate (included as Exhibit 4.1 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 4.2	Registration Rights Agreement among the Company and the Purchasers identified therein (the "Sovereign Purchasers") dated as of January 18, 2000 (included as Exhibit 4.1 to the Company's Amendment to Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 4.3	Registration Rights Agreement between the Company and Thumberland Limited dated as of July 14, 2000 (included as Exhibit 4.3 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 4.4	Amendment to Registration Rights Agreement between the Company and Thumberland Limited dated as of November 8, 2000 (included as Exhibit 4.4 to the Company's Quarterly Report on Form 10-QSB for the quarter ended March 31, 2001 and incorporated herein by reference). 4.5	Registration Rights Agreement among the Company and the Purchasers identified therein (SovCap Equity Partners, Ltd.) dated as of June 28, 2002. 10.1	Employment Agreement between Joseph F. Kruy and the Company, dated as of November 18, 1994 (included as Exhibit 10.1 to the Company's Amendment to Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.2	Incentive Bonus Plan (included as Exhibit 10.2 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 10.3	1987 Combination Stock Option Plan (included as Exhibit 10.8 to the Company's Annual Report on Form 10-K for the fiscal year ended August 31, 1987, and incorporated herein by reference). 20 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 6. Exhibit Index (continued) 10.4	2000 Equity Incentive Plan (included as Exhibit 10.12 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1999, and incorporated herein by reference). 10.5	Series 1 Bridge Note Purchase Agreement among the Company and the Sovereign Purchasers dated as of January 18, 2000 (included as Exhibit 10.7 to the Company's Amendment to Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.6	Escrow Agreement among the Company, the Sovereign Purchasers and Suntrust Bank, Atlanta dated as of January 6, 2000 (included as Exhibit 10.8 to the Company's Amendment to Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.7	Placement Agent Agreement between the Company and Sovereign Capital Advisors, LLC ("Sovereign Advisors") dated as of January 18, 2000 (included as Exhibit 10.9 to the Company's Amendment to Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.8	Guaranty Agreement among Joseph F. Kruy, the Company and the Sovereign Purchasers dated as of January 18, 2000. (included as Exhibit 10.10 to the Company's Amendment to Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.9	Guaranty Agreement among CyberFin Corporation, the Company and the Sovereign Purchasers dated as of January 18, 2000 (included as Exhibit 10.11 to the Company's Amendment to Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.10	Stock Pledge Agreement by Joseph F. Kruy in favor of the Sovereign Purchasers dated as of January 18, 2000 (included as Exhibit 10.12 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.11	Stock Pledge Agreement by CyberFin Corporation in favor of the Sovereign Purchasers dated as of January 18, 2000 (included as Exhibit 10.13 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 21 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 6. Exhibit Index (continued) 10.12	Series 1 Bridge Financing Note in favor of SovCap Equity Partners, Ltd. dated as of January 18, 2000 (included as Exhibit 10.14 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.13	Series 1 Bridge Financing Note in favor of Correllus International, Ltd. dated as of January 18, 2000 (included as Exhibit 10.16 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.14	Common Stock Purchase Warrant in favor of SovCap Equity Partners, Ltd. dated as of January 18, 2000 (included as Exhibit 10.18 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.15	Common Stock Purchase Warrant in favor of Correllus International, Ltd. dated as of January 18, 2000 (included as Exhibit 10.19 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.16	Sovereign Warrant Agreement between the Company and Sovereign Advisors dated as of January 18, 2000 (included as Exhibit 10.20 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.17	Warrant Certificate registered in the name of Sovereign Advisors dated January 18, 2000 (included as Exhibit 10.21 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.18	Series 1 Bridge Financing Note in favor of Arab Commerce Bank Ltd. dated as of February 9, 2000 (included as Exhibit 10.22 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.19	Common Stock Purchase Warrant in favor of Arab Commerce Bank Ltd. dated as of February 9, 2000 (included as Exhibit 10.24 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 22 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 6. Exhibit Index (continued) 10.20	Series 1 Bridge Financing Note in favor of SovCap Equity Partners, Ltd. dated as of February 9, 2000 (included as Exhibit 10.25 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.21	Common Stock Purchase Warrant in favor of SovCap Equity Partners, Ltd. dated as of February 9, 2000 (included as Exhibit 10.27 to the Company's Amendment to the Quarterly Report on Form 10-Q/A for the quarter ended April 1, 2000, and incorporated herein by reference). 10.22	Common Stock Purchase Agreement between the Company and Thumberland Limited dated as of July 14, 2000 (included as Exhibit 10.22 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 10.23	Amendment to Common Stock Purchase Agreement between the Company and Thumberland Limited, dated as of November 8, 2000 (included as Exhibit 10.23 to the Company's Quarterly Report on 10QSB for the quarter ended March 31, 2001, and incorporated herein by reference). 10.24	Escrow Agreement among the Company, Thumberland Limited and Epstein, Becker & Green, P.C., dated as of July 14, 2000 (included as Exhibit 10.23 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 10.25	Stock Purchase Warrant in favor of Thumberland Limited dated as of July 14, 2000 (included as Exhibit 10.24 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 10.26	Stock Purchase Warrant in favor of Ladenburg Thalmann & Co. Inc. dated as of July 14, 2000 (included as Exhibit 10.25 to the Company's Registration Statement on Form SB-2, declared effective with the Commission on November 7, 2000, Reg. No. 333-43294, and incorporated herein by reference). 10.27	Loan and Security Agreement, as amended, by and between the Company and BA Associates, Inc. (included as Exhibit 10.27 to the Company's Registration Statement on Form SB-2 filed with the Commission on November 29, 2000, Reg. No. 333-50936, and incorporated herein by reference.) 23 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 6. Exhibit Index (continued) 10.28 Fifth Amendment to Loan and Security Agreement, as amended, by and between the Company and B.A. Associates, Inc., dated as of December 27, 2000 (included as Exhibit 10.28 to the Company's Annual Report on Form 10-KSB for the fiscal year ended December 31, 2000 and incorporated herein by reference). 10.29 Form of Warrant Certificate between the Company and B.A. Associates, Inc. (included as Exhibit 10.28 to the Company's Annual Report on Form 10-KSB for the fiscal year ended December 31, 2000 and incorporated herein by reference). 10.30 Sixth Amendment to Loan and Security Agreement, as amended, by and between the Company and B.A. Associates, Inc., dated as of December 27, 2001(included as Exhibit 10.30 to the Company's Annual Report on Form 10-KSB for the fiscal year ended December 31, 2001 and incorporated herein by reference). 10.31 Stock Purchase and Sale Agreement dated as of January 31, 2002 by and among Cambex Corporation, Super PC Memory, Inc., Son T. Pham, Simon Le and Richard G. Schaefer (included as Exhibit 2.1 to the Company's Current Report on Form 8-K dated March 27, 2002, and incorporated herein by reference). 10.32 Amendment to the Stock Purchase and Sale Agreement dated as of July 29, 2002 by and among Cambex Corporation, Super PC Memory, Inc., Son T. Pham, Simon Le and Richard G. Schaefer (included as Exhibit 10.32 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). 10.33 Securities Exchange Agreement dated as of June 28, 2002 by and among the Company and Richard Calvert(included as Exhibit 10.33 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). 10.34 Securities Exchange Agreement dated as of June 28, 2002 by and among the Company and H. Terry Snowday(included as Exhibit 10.34 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). 10.35 Securities Exchange Agreement dated as of June 28, 2002 by and among the Company and The Hankins Family Trust(included as Exhibit 10.35 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). 24 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 Item 6. Exhibit Index (continued) 10.36 Securities Exchange Agreement dated as of June 28, 2002 by and among the Company and Joseph Kruy(included as Exhibit 10.36 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). 10.37 Series A Preferred Stock Certificate of Designations(included as Exhibit 10.37 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). 10.38 Securities Exchange Agreement dated as of June 28, 2002 by and among the Company and SovCap Equity Partners, Ltd. (included as Exhibit 10.38 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). 10.39 Series B Preferred Stock Certificate of Designations(included as Exhibit 10.39 to the Company's Quarterly Report on 10QSB for the quarter ended June 30, 2002, and incorporated herein by reference). (b) Reports on Form 8-K None. 25 FORM 10-QSB CAMBEX CORPORATION AND SUBSIDIARIES For The Quarter Ended: September 30, 2002 Commission File: 0-6933 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. CAMBEX CORPORATION By: /s/ Joseph F. Kruy Joseph F. Kruy President and Treasurer Dated: November 14, 2002 Certifications: I, Joseph F. Kruy, certify that: 1. I have reviewed this quarterly report on Form 10QSB of Cambex Corporation; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: November 14, 2002 /s/ Joseph F. Kruy Joseph F. Kruy President and Treasurer (principal executive officer and principal financial officer)