Delaware
|
06-1123096
|
(State
or other jurisdiction of
|
(I.R.S.
employer
|
incorporation
or organization)
|
identification
no.)
|
PART
1
|
Financial
Information
|
Page
No.
|
Item
1
|
Financial
Statements
|
|
Condensed
Consolidated Balance Sheets as of September 30, 2006
|
||
and
December 31, 2005
|
3
|
|
Condensed
Consolidated Statements of Income for the Three
|
||
and
Nine Months Ended September 30, 2006 and 2005
|
5
|
|
Condensed
Consolidated Statements of Cash Flow for the Nine
|
||
Months
Ended September 30, 2006 and 2005
|
6
|
|
Notes
to Condensed Consolidated Financial Statements
|
7
|
|
Item
2
|
Management’s
Discussion and Analysis of Financial Condition
|
|
and
Results of Operations
|
12
|
|
Item
3
|
Controls
and Procedures
|
15
|
PART
II
|
Other
Information
|
|
Item
6
|
Exhibits
|
16
|
Signatures
|
17
|
Assets
|
September
30, 2006 |
December
31, 2005 |
|||||
Current
Assets:
|
|||||||
Cash
and cash equivalents
|
$
|
695,543
|
$
|
1,892,584
|
|||
Accounts
receivable, less allowance of $85,000 in 2006
and
$75,000 in 2005
|
5,322,546
|
3,218,963
|
|||||
Inventories
|
6,420,386
|
5,592,807
|
|||||
Deferred
income taxes
|
254,562
|
318,262
|
|||||
Other
current assets
|
375,016
|
494,182
|
|||||
Total
current assets
|
13,068,053
|
11,516,798
|
|||||
Property
and Equipment:
|
|||||||
Land
and improvements
|
535,000
|
535,000
|
|||||
Buildings
and improvements
|
1,663,017
|
1,584,159
|
|||||
Machinery
and equipment
|
4,257,522
|
3,698,457
|
|||||
6,455,539
|
5,817,616
|
||||||
Accumulated
depreciation and amortization
|
(3,404,554
|
)
|
(
3,080,160
|
)
|
|||
Property
and equipment, net
|
3,050,985
|
2,737,456
|
|||||
Intangible
and other assets, net
|
459,695
|
360,186
|
|||||
Goodwill
|
3,379,021
|
3,079,021
|
|||||
Deferred
income taxes
|
254,520
|
224,620
|
|||||
Total
assets
|
$
|
20,212,274
|
$
|
17,918,081
|
|||
Liabilities and Stockholders’ Equity |
September
30, 2006 |
December
31, 2005 |
|||||
Current
Liabilities:
|
|||||||
Current
portion of long-term debt
|
$
|
600,561
|
$
|
574,115
|
|||
Notes
payable
|
50,671
|
206,359
|
|||||
Accounts
payable
|
2,724,426
|
2,167,396
|
|||||
Income
taxes payable
|
331,256
|
18,999
|
|||||
Accrued
expenses
|
1,410,553
|
1,068,035
|
|||||
Total
current liabilities
|
5,117,467
|
4,034,904
|
|||||
Long-term
debt, less current portion
|
3,962,555
|
4,416,202
|
|||||
Retirement
benefit obligation
|
87,391
|
349,567
|
|||||
Stockholders’
Equity:
|
|||||||
Series
A cumulative convertible preferred stock, $.001 par value per
|
|||||||
share,
1,000,000 shares authorized, no shares issued or
outstanding
|
|||||||
Common
stock, $.004 par value per share, 40,000,000 shares
|
|||||||
authorized,
10,562,357 and 10,113,860 shares issued as of
|
|||||||
September
30, 2006 and December 31, 2005, respectively, including
|
|||||||
shares
held in treasury
|
42,250
|
40,456
|
|||||
Common
stock held in treasury, at cost - 86,000 shares
|
(101,480
|
)
|
(101,480
|
)
|
|||
Additional
paid-in capital
|
3,891,568
|
3,176,911
|
|||||
Retained
earnings
|
7,212,523
|
6,001,521
|
|||||
Total
stockholders’ equity
|
11,044,861
|
9,117,408
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
20,212,274
|
$
|
17,918,081
|
Three
Months Ended September 30, |
Nine
Months Ended September 30, |
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
NET
SALES:
|
$
|
9,425,508
|
$
|
7,476,075
|
$
|
25,011,449
|
$
|
18,307,341
|
|||||
OPERATING
EXPENSES:
|
|||||||||||||
Cost
of product sales
|
5,340,278
|
4,382,906
|
14,508,725
|
10,349,014
|
|||||||||
Research
and development
|
653,221
|
364,939
|
1,886,352
|
900,243
|
|||||||||
Selling,
general and administrative
|
2,262,016
|
2,017,819
|
6,457,098
|
5,216,812
|
|||||||||
8,255,515
|
6,765,664
|
22,852,175
|
16,466,069
|
||||||||||
Operating
income
|
1,169,993
|
710,411
|
2,159,274
|
1,841,272
|
|||||||||
Interest
expense
|
59,562
|
63,517
|
187,272
|
100,258
|
|||||||||
Income
before income taxes
|
1,110,431
|
646,894
|
1,972,002
|
1,741,014
|
|||||||||
Income
taxes
|
390,525
|
214,309
|
761,000
|
574,989
|
|||||||||
NET
INCOME
|
$
|
719,906
|
$
|
432,585
|
$
|
1,211,002
|
$
|
1,166,025
|
|||||
Earnings
per common share:
|
|||||||||||||
Basic
|
$
|
0.07
|
$
|
0.04
|
$
|
0.12
|
$
|
0.12
|
|||||
Diluted
|
$
|
0.06
|
$
|
0.04
|
$
|
0.10
|
$
|
0.10
|
|||||
Weighted
average number of common
shares
outstanding:
|
|||||||||||||
Basic
|
10,461,615
|
9,952,587
|
10,354,621
|
9,916,779
|
|||||||||
Diluted
|
12,094,349
|
11,831,984
|
12,166,806
|
11,648,523
|
Nine
Months Ended
September
30,
|
|||||||
OPERATING
ACTIVITIES:
|
2006
|
2005
|
|||||
Net
income
|
$
|
1,211,002
|
$
|
1,166,025
|
|||
Adjustments
to reconcile net income
|
|||||||
to
net cash provided by operating activities:
|
|||||||
Depreciation
and amortization
|
366,942
|
393,242
|
|||||
Provision
for doubtful accounts
|
10,436
|
—
|
|||||
Deferred
income taxes
|
33,800
|
(32,213
|
)
|
||||
Stock
compensation
|
298,854
|
—
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(2,114,019
|
)
|
(1,271,822
|
)
|
|||
Inventories
|
(827,579
|
)
|
(1,785,650
|
)
|
|||
Other
current assets
|
119,166
|
103,836
|
|||||
Retirement
benefit obligation
|
(262,176
|
)
|
42,841
|
||||
Accounts
payable, accrued expenses, and income taxes payable
|
1,211,805
|
1,698,668
|
|||||
Net
cash provided by operating activities
|
48,231
|
314,927
|
|||||
INVESTING
ACTIVITIES:
|
|||||||
Purchases
of property and equipment
|
(637,923
|
)
|
(570,561
|
)
|
|||
Business
acquisition, net of cash acquired of $250,060
|
(300,000
|
)
|
(4,538,814
|
)
|
|||
Purchases
of intangible assets
|
(142,057
|
)
|
(213,305
|
)
|
|||
Net
cash used by investing activities
|
(1,079,980
|
)
|
(5,322,680
|
)
|
|||
FINANCING
ACTIVITIES:
|
|||||||
Repayments
of notes payable
|
(401,155
|
)
|
—
|
||||
Proceeds
from notes payable
|
245,467
|
—
|
|||||
Repayments
of long-term debt
|
(427,201
|
)
|
(171,517
|
)
|
|||
Proceeds
from long-term debt agreement
|
—
|
4,200,000
|
|||||
Proceeds
from issuance of common stock
|
417,597
|
95,491
|
|||||
Net
cash (used) provided by financing activities
|
(165,292
|
)
|
4,123,974
|
||||
Change
in cash and cash equivalents
|
(1,197,041
|
)
|
(883,779
|
)
|
|||
Cash
and cash equivalents, beginning of period
|
1,892,584
|
1,973,452
|
Cash
and cash equivalents, end of period
|
$
|
695,543
|
$
|
1,089,673
|
|||
Supplemental
Disclosures of Cash Flow Information:
|
|||||||
Cash
paid for interest
|
$
|
186,530
|
$
|
118,876
|
|||
Cash
paid for income taxes, net of refunds
|
$
|
414,943
|
$
|
833,858
|
(1) |
The
Company
|
(2) |
Basis
of Presentation
|
(3) |
Acquisition
|
Nine
Months Ended
|
||||
September
30, 2005
|
||||
Net
sales
|
$
|
21,099,900
|
||
Net
income
|
$
|
1,411,600
|
||
Net
income per
|
||||
common
share:
|
||||
Basic
|
$
|
0.14
|
||
Diluted
|
$
|
0.12
|
(4) |
Inventories
|
September
30,
2006
|
December
31,
2005
|
||||||
|
|||||||
Raw
materials
|
$
|
4,724,331
|
$
|
4,452,407
|
|||
Work-in-process
|
84,671
|
—
|
|||||
Finished
goods
|
1,611,384
|
1,140,400
|
|||||
$
|
6,420,386
|
$
|
5,592,807
|
(5) |
Warranty
Costs
|
(6) |
Post-Retirement
Health Benefit Plan
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
September
30,
|
September
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Service
cost
|
$
|
0
|
$
|
9,980
|
$
|
0
|
$
|
36,596
|
|||||
Interest
cost
|
54
|
7,444
|
162
|
27,150
|
|||||||||
Prior
service cost recognition
|
(48,980
|
)
|
(8,258
|
)
|
(146,940
|
)
|
(426
|
)
|
|||||
Gain
recognition
|
(36,428
|
)
|
(314
|
)
|
(109,284
|
)
|
(734
|
)
|
|||||
Net
periodic benefit (income) cost
|
$
|
(85,354
|
)
|
$
|
8,852
|
$
|
(256,062
|
)
|
$
|
62,586
|
(7) |
Earnings
per Common Share
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
September
30,
|
September
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Weighted
average shares outstanding used to compute basic earnings per
share
|
10,461,615
|
9,952,587
|
10,354,621
|
9,916,779
|
|||||||||
Dilutive
effect of warrants and options
|
1,632,734
|
1,879,397
|
1,812,185
|
1,731,744
|
|||||||||
Total
weighted average shares of dilutive securities outstanding, used
to
calculate
diluted
earnings per share
|
12,094,349
|
11,831,984
|
12,166,806
|
11,648,523
|
|||||||||
|
(8) |
Stock-Based
Compensation
|
|
|||||||||||||
|
|
||||||||||||
Option
Shares
|
Weighted-Average
Exercise
Price
|
Aggregate
Intrinsic
Value
|
Weighted-Average
Contractual
Life
Remaining
in Years
|
||||||||||
Outstanding
at December 31, 2005
|
803,575
|
|
$
1.73
|
||||||||||
Granted
at fair value
|
10,000
|
9.49
|
|||||||||||
Exercised
|
(160,975)
|
|
1.05
|
||||||||||
Cancelled
|
(40,000)
|
|
4.26
|
||||||||||
Outstanding
at September 30, 2006
|
612,600
|
1.84
|
|
$ 5.73
|
7.37
|
||||||||
Exercisable
at September 30, 2006
|
471,350
|
|
$
1.44
|
|
$
6.13
|
6.90
|
Nine
Months Ended
|
|||
September
30, 2006
|
September
30, 2005
|
||
Weighted-average
expected stock-price volatility
|
32.0%
|
33.0%
|
|
Weighted-average
expected option life
|
7.0
years
|
7.0
years
|
|
Average
risk-free interest rate
|
4.325%
|
4.066%
|
|
Average
dividend yield
|
0.0%
|
0.0%
|
Three
Months Ended
|
Nine
Months Ended
|
|||
September
30, 2005
|
September
30, 2005
|
|||
Net
income, as reported
|
$
432,585
|
$
1,166,025
|
||
Stock
based compensation expense
|
||||
based
upon fair value methods
|
137,823
|
353,165
|
||
Pro
forma net income
|
$
294,762
|
$
812,860
|
||
Earnings
per share
|
||||
As
reported - Basic
|
$
0.04
|
$
0.12
|
||
Pro
forma - Basic
|
$
0.03
|
$
0.08
|
||
As
reported - Diluted
|
$
0.04
|
$
0.10
|
||
Pro
forma - Diluted
|
$
0.02
|
$
0.07
|
(9) |
New
Accounting Pronouncements
|
(10) |
Income
taxes
|
(11) |
Subsequent
Event
|
31.1 |
Certification
pursuant to Rule 13a-14(a) of Louis P. Scheps, President and Chief
Executive Officer
|
31.2 |
Certification
pursuant to Rule 13a-14(a) of Jeffery A. Baird, Chief Financial
Officer
|
32.1 |
Certification
pursuant to 18 U.S.C. 1350 of Periodic Financial Report of Louis
P.
Scheps, President and Chief Executive Officer and Jeffery A.
Baird, Chief
Financial Officer
|
CAS
MEDICAL SYSTEMS, INC.
(Registrant)
|
||
|
|
|
Date: November 7, 2006 | By: | /s/ Louis P. Scheps |
Louis P. Scheps |
||
Chairman
of the Board, President and
Chief
Executive Officer
|
|
||
|
|
|
Date: November 7, 2006 | By: | /s/ Jeffery A. Baird |
Jeffery A. Baird |
||
Chief
Financial Officer
|