Delaware
|
26-2940963
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.) | |
10005 Muirlands Blvd. Suite G, Irvine, California
|
92618
|
|
(Address of Principal Executive Offices)
|
(Zip Code) |
PART I – FINANCIAL INFORMATION (UNAUDITED) | |||
ITEM 1. | |||
1 | |||
2 | |||
3 | |||
4 | |||
5 | |||
6 | |||
ITEM 2. | 13 | ||
ITEM 3. | 18 | ||
ITEM 4. | 18 | ||
PART II – OTHER INFORMATION | |||
ITEM 1. | 19 | ||
ITEM 2. | 19 | ||
ITEM 3. | 19 | ||
ITEM 4. | 19 | ||
ITEM 5 | 19 | ||
ITEM 6 | 19 | ||
20 |
ChromaDex Corporation and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (Unaudited)
|
||||||||
October 1, 2011 and January 1, 2011
|
||||||||
Assets
|
October 1,
2011
|
January 1,
2011
|
||||||
Current Assets
|
||||||||
Cash
|
$ | 2,069,308 | $ | 2,226,459 | ||||
Trade receivables, less allowance for doubtful accounts October 1, 2011 $14,000; January 1, 2011 $18,000
|
648,832 | 1,001,563 | ||||||
Inventories
|
2,500,798 | 1,423,035 | ||||||
Prepaid expenses and other assets
|
613,724 | 243,967 | ||||||
Total current assets
|
5,832,662 | 4,895,024 | ||||||
Leasehold Improvements and Equipment, net
|
1,182,453 | 1,303,108 | ||||||
Deposits and Other Noncurrent Assets
|
||||||||
Deposits
|
43,160 | 31,415 | ||||||
Intangible assets, net
|
248,012 | 277,855 | ||||||
Total deposits and other noncurrent assets
|
291,172 | 309,270 | ||||||
Total assets
|
$ | 7,306,287 | $ | 6,507,402 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$ | 1,306,547 | $ | 514,598 | ||||
Accrued expenses
|
712,473 | 371,020 | ||||||
Current maturities of capital lease obligations
|
70,876 | 78,577 | ||||||
Customer deposits and other
|
239,754 | 112,427 | ||||||
Deferred rent, current
|
59,933 | 62,664 | ||||||
Total current liabilities
|
2,389,583 | 1,139,286 | ||||||
Capital lease obligations, less current maturities
|
147,884 | 198,071 | ||||||
Deferred rent, less current
|
215,739 | 233,822 | ||||||
Stockholders' Equity
|
||||||||
Common stock, $.001 par value; authorized 150,000,000 shares; issued and outstanding October 1, 2011 72,939,996 shares; January 1, 2011 60,875,325 shares
|
72,940 | 60,875 | ||||||
Additional paid-in capital
|
20,043,209 | 15,034,550 | ||||||
Accumulated deficit
|
(15,563,068 | ) | (10,159,202 | ) | ||||
Total stockholders' equity
|
4,553,081 | 4,936,223 | ||||||
Total liabilities and stockholders' equity
|
$ | 7,306,287 | $ | 6,507,402 |
ChromaDex Corporation and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Operations (Unaudited)
|
||||||||
For the Three Month Periods Ended October 1, 2011 and October 2, 2010
|
||||||||
October 1,
2011
|
October 2,
2010
|
|||||||
Sales
|
$ | 1,827,568 | $ | 1,562,352 | ||||
Cost of sales
|
1,361,101 | 1,059,626 | ||||||
Gross profit
|
466,467 | 502,726 | ||||||
Operating expenses:
|
||||||||
Sales and marketing
|
650,516 | 235,582 | ||||||
General and administrative
|
2,213,636 | 1,140,815 | ||||||
Operating expenses
|
2,864,152 | 1,376,397 | ||||||
Operating loss
|
(2,397,685 | ) | (873,671 | ) | ||||
Nonoperating income (expenses):
|
||||||||
Interest income
|
295 | 578 | ||||||
Interest expense
|
(7,522 | ) | (10,130 | ) | ||||
Nonoperating expenses
|
(7,227 | ) | (9,552 | ) | ||||
Net loss
|
$ | (2,404,912 | ) | $ | (883,223 | ) | ||
Basic and Diluted loss per common share
|
$ | (0.03 | ) | $ | (0.01 | ) | ||
Basic and Diluted weighted average common shares outstanding
|
70,625,913 | 60,118,183 |
Condensed Consolidated Statements of Operations (Unaudited)
|
||||||||
For the Nine Month Periods Ended October 1, 2011 and October 2, 2010
|
||||||||
October 1,
2011
|
October 2,
2010
|
|||||||
Sales
|
$ | 6,304,789 | $ | 5,533,805 | ||||
Cost of sales
|
4,237,008 | 3,437,417 | ||||||
Gross profit
|
2,067,781 | 2,096,388 | ||||||
Operating expenses:
|
||||||||
Sales and marketing
|
1,661,998 | 688,552 | ||||||
General and administrative
|
5,786,204 | 2,535,386 | ||||||
Operating expenses
|
7,448,202 | 3,223,938 | ||||||
Operating loss
|
(5,380,421 | ) | (1,127,550 | ) | ||||
Nonoperating income (expenses):
|
||||||||
Interest income
|
1,159 | 1,095 | ||||||
Interest expense
|
(24,604 | ) | (26,555 | ) | ||||
Nonoperating expenses
|
(23,445 | ) | (25,460 | ) | ||||
Net loss
|
$ | (5,403,866 | ) | $ | (1,153,010 | ) | ||
Basic and Diluted loss per common share
|
$ | (0.08 | ) | $ | (0.03 | ) | ||
Basic and Diluted weighted average common shares outstanding
|
66,190,731 | 44,193,266 |
ChromaDex Corporation and Subsidiaries
|
||||||||||||||||||||
Condensed Consolidated Statement of Stockholders' Equity (Unaudited)
|
||||||||||||||||||||
Nine Months Ended October 1, 2011
|
||||||||||||||||||||
Additional
|
Total
|
|||||||||||||||||||
Common Stock
|
Paid-in
|
Accumulated
|
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
||||||||||||||||
Balance, January 1, 2011
|
60,875,325 | $ | 60,875 | $ | 15,034,550 | $ | (10,159,202 | ) | $ | 4,936,223 | ||||||||||
Share-based compensation
|
- | - | 737,019 | - | 737,019 | |||||||||||||||
Exercise of stock options
|
29,149 | 29 | 19,319 | - | 19,348 | |||||||||||||||
Exercise of warrants
|
2,285,709 | 2,286 | 477,713 | - | 479,999 | |||||||||||||||
Net loss
|
- | - | - | (1,156,385 | ) | (1,156,385 | ) | |||||||||||||
Balance, April 2, 2011
|
63,190,183 | 63,190 | 16,268,601 | (11,315,587 | ) | 5,016,204 | ||||||||||||||
Share-based compensation
|
- | - | 768,704 | - | 768,704 | |||||||||||||||
Exercise of stock options
|
14,099 | 14 | 7,036 | - | 7,050 | |||||||||||||||
Exercise of warrants
|
2,514,284 | 2,514 | 525,485 | - | 527,999 | |||||||||||||||
Net loss
|
- | - | - | (1,842,569 | ) | (1,842,569 | ) | |||||||||||||
Balance, July 2, 2011
|
65,718,566 | 65,718 | 17,569,826 | (13,158,156 | ) | 4,477,388 | ||||||||||||||
Share-based compensation
|
- | - | 964,104 | - | 964,104 | |||||||||||||||
Exercise of warrants
|
7,221,430 | 7,222 | 1,509,279 | - | 1,516,501 | |||||||||||||||
Net loss
|
- | - | - | (2,404,912 | ) | (2,404,912 | ) | |||||||||||||
Balance, October 1, 2011
|
72,939,996 | $ | 72,940 | $ | 20,043,209 | $ | (15,563,068 | ) | $ | 4,553,081 |
ChromaDex Corporation and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
||||||||
For the Nine Month Periods Ended October 1, 2011 and October 2, 2010
|
||||||||
October 1,
2011
|
October 2,
2010
|
|||||||
Cash Flows From Operating Activities
|
||||||||
Net loss
|
$ | (5,403,866 | ) | $ | (1,153,010 | ) | ||
Adjustments to reconcile net loss to net cash (used in) operating activities:
|
||||||||
Depreciation
|
247,024 | 232,786 | ||||||
Amortization of intangibles
|
55,843 | 55,053 | ||||||
Share-based compensation expense
|
2,469,827 | 706,221 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Trade receivables
|
352,731 | (86,376 | ) | |||||
Inventories
|
(1,077,763 | ) | (545,563 | ) | ||||
Prepaid expenses and other assets
|
(381,502 | ) | (171,821 | ) | ||||
Accounts payable
|
791,949 | 267,294 | ||||||
Accrued expenses
|
341,453 | 113,244 | ||||||
Customer deposits and other
|
127,327 | (37,866 | ) | |||||
Deferred rent
|
(20,814 | ) | (16,497 | ) | ||||
Due to officers
|
- | (1,178,206 | ) | |||||
Net cash (used in) operating activities
|
(2,497,791 | ) | (1,814,741 | ) | ||||
Cash Flows From Investing Activities
|
||||||||
Purchases of leasehold improvements and equipment
|
(126,369 | ) | (124,759 | ) | ||||
Purchase of intangible assets
|
(26,000 | ) | (30,000 | ) | ||||
Net cash (used in) investing activities
|
(152,369 | ) | (154,759 | ) | ||||
Cash Flows From Financing Activities
|
||||||||
Proceeds from issuance of common stock
|
- | 3,486,626 | ||||||
Proceeds from exercise of stock options
|
26,398 | - | ||||||
Proceeds from exercise of warrants
|
2,524,499 | 1,041,749 | ||||||
Principal payments on capital leases
|
(57,888 | ) | (44,621 | ) | ||||
Net cash provided by financing activities
|
2,493,009 | 4,483,754 | ||||||
Net increase (decrease) in cash
|
(157,151 | ) | 2,514,254 | |||||
Cash Beginning of Period
|
2,226,459 | 471,378 | ||||||
Cash Ending of Period
|
$ | 2,069,308 | $ | 2,985,632 | ||||
Supplemental Disclosures of Cash Flow Information
|
||||||||
Cash payments for interest
|
$ | 24,604 | $ | 26,555 | ||||
Supplemental Schedule of Noncash Investing Activity
|
||||||||
Capital lease obligation incurred for the purchase of equipment
|
$ | - | $ | 264,958 |
Note 2: Earnings Per Share
|
||||||||||||||||
Three Months Ending
|
Nine Months Ending
|
|||||||||||||||
October 1, 2011
|
October 2, 2010
|
October 1, 2011
|
October 2, 2010
|
|||||||||||||
Basic average common shares outstanding
|
70,625,913 | 60,118,183 | 66,190,731 | 44,193,266 | ||||||||||||
Warrants and options in the money, net
|
7,673,885 | 18,713,678 | 7,891,916 | 17,825,933 | ||||||||||||
Weighted average common shares outstanding assuming dilution
|
78,299,798 | 78,831,861 | 74,082,647 | 62,019,199 |
October 1,
2011
|
January 1,
2011
|
|||||||
Laboratory equipment
|
$ | 2,359,169 | $ | 2,336,954 | ||||
Leasehold improvements
|
403,971 | 372,943 | ||||||
Computer equipment
|
301,980 | 248,374 | ||||||
Furniture and fixtures
|
18,313 | 18,313 | ||||||
Office equipment
|
7,877 | 3,445 | ||||||
Construction in progress
|
100,057 | 86,294 | ||||||
3,191,367 | 3,066,323 | |||||||
Less accumulated depreciation
|
2,008,914 | 1,763,215 | ||||||
$ | 1,182,453 | $ | 1,303,108 |
Nine Months Ended October 1, 2011
|
2011
|
|||
Volatility
|
31.55 | % | ||
Expected dividends
|
0.00 | % | ||
Expected term
|
5.8 years
|
|||
Risk-free rate
|
2.21 | % |
Weighted Average
|
||||||||||||||||
Number of
|
Remaining
|
Aggregate
|
||||||||||||||
Exercise
|
Contractual
|
Intrinsic
|
||||||||||||||
Shares
|
Price
|
Term
|
Value
|
|||||||||||||
Outstanding at January 1, 2011
|
12,926,131 | $ | 1.52 | |||||||||||||
Options Granted
|
1,387,177 | 1.57 | ||||||||||||||
Options Classification from Employee to Non-Employee
|
(67,500 | ) | 1.55 | |||||||||||||
Options Exercised
|
(43,248 | ) | 0.61 | |||||||||||||
Options Forfeited
|
(352,803 | ) | 1.48 | |||||||||||||
Outstanding at October 1, 2011
|
13,849,757 | $ | 1.53 | 7.02 | $ | 165,463 | ||||||||||
Exercisable at October 1, 2011
|
6,044,998 | $ | 1.47 | 6.58 | $ | 107,381 |
Weighted Average
|
||||||||||||||||
Number of
|
Remaining
|
Aggregate
|
||||||||||||||
Exercise
|
Contractual
|
Intrinsic
|
||||||||||||||
Shares
|
Price
|
Term
|
Value
|
|||||||||||||
Outstanding at January 1, 2011
|
1,000,000 | $ | 1.65 | |||||||||||||
Options Granted
|
200,000 | 1.59 | ||||||||||||||
Options Exercised
|
- | - | ||||||||||||||
Options Forfeited
|
- | - | ||||||||||||||
Outstanding at October 1, 2011
|
1,200,000 | $ | 1.64 | 9.18 | $ | - | ||||||||||
Exercisable at October 1, 2011
|
- | $ | - | - | $ | - |
Weighted Average
|
||||||||
Award-Date
|
||||||||
Shares
|
Fair Value
|
|||||||
Unvested shares at January 1, 2011
|
1,000,000 | $ | 1.27 | |||||
Granted
|
- | - | ||||||
Vested
|
- | - | ||||||
Forfeited
|
- | - | ||||||
Unvested shares at October 1, 2011
|
1,000,000 | $ | 1.27 | |||||
Expected to Vest as of October 1, 2011
|
1,000,000 | $ | 1.27 |
Weighted Average
|
||||||||||||||||
Remaining
|
Aggregate
|
|||||||||||||||
Number of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
Shares
|
Price
|
Term
|
Value
|
|||||||||||||
Outstanding at January 1, 2011
|
1,097,300 | $ | 1.23 | |||||||||||||
Options Granted
|
- | - | ||||||||||||||
Options Classification from Employee to Non-Employee
|
67,500 | 1.55 | ||||||||||||||
Options Exercised
|
- | - | ||||||||||||||
Options Forfeited
|
- | - | ||||||||||||||
Outstanding at October 1, 2011
|
1,164,800 | $ | 1.25 | 6.63 | $ | 94,400 | ||||||||||
Exercisable at October 1, 2011
|
839,879 | $ | 1.16 | 5.97 | $ | 90,600 |
Weighted Average
|
||||||||
Award-Date
|
||||||||
Shares
|
Fair Value
|
|||||||
Unvested shares at January 1, 2011
|
- | $ | - | |||||
Granted
|
670,000 | 1.47 | ||||||
Vested
|
- | - | ||||||
Forfeited
|
- | - | ||||||
Unvested shares at October 1, 2011
|
670,000 | $ | 1.47 | |||||
Expected to Vest as of October 1, 2011
|
670,000 | $ | 1.47 |
Warrants granted
in connection with :
|
Weighted Average
Exercise Prices
|
Number Outstanding
And Exercisable
At October 1, 2011
|
Weighted Average
Remaining Contractual Life
|
|||||||||
2008 Private Placement Equity Offering
|
$ | 3.00 | 1,718,350 | 1.55 | ||||||||
2010 Private Placement Equity Offering
|
$ | 0.21 | 8,553,564 | 1.64 | ||||||||
$ | 0.68 | 10,271,914 | 1.62 |
ITEM 2.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Exhibit No. | Description of Exhibits | |
10.1
|
||
10.2
|
||
31.1
|
||
31.2
|
||
32.1
|
||
101
|
The following financial information from the Company’s Quarterly Report on Form 10-Q for the quarter ended October 1, 2011, filed with the Securities and Exchange Commission on November 10, 2011, formatted in Extensible Business Reporting Language (XBRL): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Cash Flows, (iv) the Condensed Consolidated Statements of Stockholders’ Equity, (v) the Notes to Condensed Consolidated Financial Statements.
|
*
|
This Exhibit has been separately filed with the Commission pursuant to an application for confidential treatment. The confidential portions of this Exhibit have been omitted and are marked by an asterisk.
|
ChromaDex Corporation
(Registrant)
|
|||
Date: November 10, 2011
|
By:
|
/s/ THOMAS C. VARVARO | |
Thomas C. Varvaro | |||
Duly Authorized Officer and Chief Financial Officer | |||