Maryland |
73-0629975 | |
(State or
other jurisdiction of |
(I.R.S.
Employer I.D. No.) | |
incorporation
or organization) |
Title of
class of |
Number of
shares outstanding | |
common
stock |
as of the
date of this report | |
Common
stock, par value |
17,345,419 | |
$.10
per share |
INDEX |
||
PART
I FINANCIAL INFORMATION |
||
Item
1. Unaudited Financial Statements |
| |
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
9 | ||
13 | ||
13 | ||
Item
1. Legal Proceedings |
14 | |
14 | ||
16 | ||
16 | ||
17 |
ITEM
1. UNAUDITED FINANCIAL STATEMENTS |
|||||||
PART
I - FINANCIAL INFORMATION |
|||||||
Assets |
|||||||
March
31, |
December
31, |
||||||
2005
(Unaudited) |
2004
|
||||||
Current
Assets |
|||||||
Cash |
$ |
236,154 |
$ |
686,642 |
|||
Accounts
receivable |
1,357,615
|
1,379,006
|
|||||
Inventories
|
347,543
|
314,947
|
|||||
Refundable
income taxes |
700,769
|
620,769
|
|||||
Prepaid
expenses |
174,033
|
164,305
|
|||||
Deferred tax
asset |
185,600
|
116,000
|
|||||
Total
Current Assets |
3,001,714
|
3,281,669
|
|||||
Property
and Equipment, Net |
395,751
|
432,500
|
|||||
Goodwill,
Net |
1,045,015
|
1,045,015
|
|||||
Other
Assets |
1,774,292
|
1,627,648
|
|||||
Total
Assets |
$ |
6,216,772 |
$ |
6,386,832 |
|||
Liabilities
And Stockholders’
Equity | |||||||
Current
Liabilities |
|||||||
Notes
payable |
$ |
450,000 |
$ |
6,771 |
|||
Current
portion of capitalized lease obligation |
25,917
|
25,686
|
|||||
Accounts
payable |
199,003
|
173,660
|
|||||
Accrued
bonuses |
52,566
|
88,677
|
|||||
Accrued
commissions |
68,483
|
36,817
|
|||||
Accrued
vacation |
87,223
|
87,223
|
|||||
Accrued
royalties |
102,150
|
311,886
|
|||||
Accrued
severance |
273,885
|
―
|
|||||
Other accrued
expenses |
95,808
|
48,093
|
|||||
Accrued
litigation liability |
100,000
|
100,000
|
|||||
Total
Current Liabilities |
1,455,035
|
878,813
|
|||||
Long-Term
Liabilities |
|||||||
Long-term
litigation liability |
100,000
|
100,000
|
|||||
Capitalized
lease obligation |
4,593
|
11,116
|
|||||
Deferred tax
liability |
7,600
|
360,000
|
|||||
Total
Long-Term Liabilities |
112,193
|
471,116
|
|||||
Commitments
and Contingencies (Note 5) |
|||||||
Stockholders’ Equity |
|||||||
Common
stock: |
|||||||
Authorized
100,000,000 shares at $0.10 par value; issued and |
|||||||
outstanding
17,345,419 at March 31, 2005 and 17,407,919 at |
|||||||
December 31,
2004 |
1,734,542
|
1,740,792
|
|||||
Retained
earnings |
2,915,002
|
3,296,111
|
|||||
Total
Stockholders’
Equity |
4,649,544
|
5,036,903
|
|||||
Total
Liabilities and Stockholders’
Equity |
$ |
6,216,772 |
$ |
6,386,832 |
|||
Note: The
balance sheet at December 31, 2004 has been derived from the audited
financial statements at that date. | |||||||
See
accompanying notes to unaudited consolidated financial
statements. |
SIBONEY
CORPORATION AND SUBSIDIARIES |
|||||||
For
The Three Months Ended March 31, |
|||||||
2005
|
2004
|
||||||
Revenues |
$ |
1,773,875 |
$ |
2,656,853 |
|||
Cost
of Product Sales |
443,153
|
536,239
|
|||||
Selling,
General and Administrative Expenses |
2,192,322
|
1,754,306
|
|||||
Income
(Loss) From Operations |
(861,600 |
) |
366,308
|
||||
Other
Income (Expense) |
|||||||
Interest
expense, net |
(2,691 |
) |
(497 |
) | |||
Miscellaneous |
988
|
679
|
|||||
Total
Other Income (Expense) |
(1,703 |
) |
182
|
||||
Income
(Loss) Before Income Taxes |
(863,303 |
) |
366,490
|
||||
Income
Tax Benefit (Expense) |
502,000
|
(144,290 |
) | ||||
Net
Income (Loss) |
$ |
(361,303 |
) |
$ |
222,200 |
||
Earnings
(Loss) Per Common Share - Basic |
$ |
(0.02 |
) |
$ |
0.01 |
||
Earnings
(Loss) Per Common Share - Diluted |
$ |
(0.02 |
) |
$ |
0.01 |
||
Weighted
Average Number of Common |
|||||||
Shares
Outstanding - Basic |
17,357,266 |
17,591,461 |
|||||
Weighted
Average Number of Common |
|||||||
Shares
Outstanding - Diluted |
17,820,076 |
17,706,704 |
|||||
See
accompanying notes to unaudited consolidated financial
statements. |
Total
|
|||||||||||||
Common
Stock |
Retained
|
Stockholders’ |
|||||||||||
Shares
|
Amount
|
Earnings
|
Equity
|
||||||||||
Balance
- December 31, 2004 |
17,407,919
|
$ |
1,740,792 |
$ |
3,296,111 |
$ |
5,036,903 |
||||||
Stock
Repurchase |
(62,500 |
) |
(6,250 |
) |
(19,806 |
) |
(26,056 |
) | |||||
Net
Income (Loss) |
—
|
—
|
(361,303 |
) |
(361,303 |
) | |||||||
Balance
- March 31, 2005 |
17,345,419
|
$ |
1,734,542 |
$ |
2,915,002 |
$ |
4,649,544 |
||||||
See
accompanying notes to unaudited consolidated financial
statements. |
SIBONEY
CORPORATION AND SUBSIDIARIES |
|||||||
|
For The Three Months Ended March 31, | ||||||
2005
|
2004
|
||||||
Cash
Flows From Operating Activities |
|||||||
Net income
(loss) |
$ |
(361,303 |
) |
$ |
222,200 |
||
Adjustments
to reconcile net income (loss) to net |
|||||||
cash provided
by (used in) operating activities: |
|||||||
Depreciation |
57,451
|
53,066
|
|||||
Amortization |
135,002
|
155,930
|
|||||
Deferred
income taxes |
(422,000 |
) |
87,200
|
||||
Change in
assets and liabilities: |
|||||||
(Increase)
decrease in accounts receivable |
21,392
|
(289,489 |
) | ||||
(Increase)
decrease in inventories |
(32,596 |
) |
26,448
|
||||
Increase in
refundable income taxes |
(80,000 |
) |
―
|
||||
Increase in
prepaid expenses |
(9,728 |
) |
(22,652 |
) | |||
Increase in
income tax payable |
―
|
32,800
|
|||||
Increase
(decrease) in accounts payable and |
|||||||
accrued
expenses |
132,762
|
(56,970 |
) | ||||
Net
Cash Provided By (Used In) Operating Activities |
(559,020 |
) |
208,533
|
||||
Cash
Flows From Investing Activities |
|||||||
Payments for
equipment |
(20,703 |
) |
(68,520 |
) | |||
Payments for
software development costs |
(281,645 |
) |
(108,312 |
) | |||
Net
Cash Used In Investing Activities |
(302,348 |
) |
(176,832 |
) | |||
Cash
Flows From Financing Activities |
|||||||
Proceeds from
issuance of common stock |
—
|
868
|
|||||
Payments
under stock buy back program |
(26,056 |
) |
—
|
||||
Borrowings on
line-of-credit |
450,000
|
—
|
|||||
Principal
payments on capital lease obligation |
(6,293 |
) |
(6,257 |
) | |||
Principal
payments on long-term debt |
(6,771 |
) |
(89,015 |
) | |||
Net
Cash Provided By (Used In) Financing Activities |
410,880
|
(94,404 |
) | ||||
Net
Decrease In Cash |
(450,488 |
) |
(62,703 |
) | |||
Cash
- Beginning of Period |
686,642
|
1,102,608
|
|||||
Cash
- End of Period |
$ |
236,154 |
$ |
1,039,905 |
|||
Supplemental
Disclosure of Cash Flow Information |
|||||||
Interest
paid |
$ |
5,853 |
$ |
2,419 |
|||
Income taxes
paid |
$ |
— |
$ |
24,692 |
|||
See
accompanying notes to unaudited consolidated financial
statements. |
March
31, 2005 |
December
31, 2004 |
||||||
Raw
materials |
$ |
264,072 |
$ |
259,998 |
|||
Finished
goods |
130,570 |
|
94,549 |
| |||
Reserve for
obsolescence |
(47,100 |
) | (39,600 | ) | |||
$ |
347,543 |
$ |
314,947 |
March
31, 2005 |
December
31, 2004 |
||||||
Software
development costs, net of accumulated amortization of $1,960,667 in 2005
and $1,825,665 in 2004 |
$ |
1,763,099 |
$ |
1
,616,455 |
|||
Deposits |
11,193 |
11,193 |
|||||
$ |
1,774,292 |
$ |
1,627,648 |
Three
Months Ended March 31, |
|||||||
2005 |
2004 |
||||||
Reported net
income (loss) |
$ |
(361,303 |
) |
$ |
222,200 |
||
Stock-based
employee compensation expense determined under the fair value based
method, net of related tax
effects |
(23,163 |
) |
(20,159 |
) | |||
Pro forma net
income (loss) |
$ |
(384,466 |
) |
$ |
202,041 |
||
Earnings
(loss) per share (basic and diluted):
As
reported
Pro
forma |
$
$ |
(0.02
(0.02 |
)
) |
$
$ |
0.01
0.01 |
Period |
(a)
Total
Number
of
Shares
Purchased |
(b)
Average
Price
Paid
per
Share |
(c)
Total Number
of
Shares
Purchased
as
Part
of Publicly
Announced
Plans
or
Programs(1) |
(d)
Maximum Number
of
Shares that May Yet
Be
Purchased Under
the
Plans or Programs | |
Month #1
(January
1,
2005
-
January
31,
2005) |
40,000 |
$0.42 |
40,000 |
750,000 | |
Month
#2
(February
1,
2005 -
February
28,
2004) |
22,500 |
$0.41 |
22,500 |
727,500 | |
Month
#3
(March 1,
2005
- March
31,
2005) |
― |
― |
― |
― | |
Total |
62,500 |
$0.415 |
62,500 |
727,500(2) | |
(1) |
On March 8,
2004, the Board of Directors authorized a stock repurchase program under
which the Company may purchase up to 1,000,000 shares of the Company’s
common stock from time to time in the open market or in privately
negotiated transactions. |
(2) |
On May 11,
2005, the Board of Directors authorized the purchase of up to an
additional 1,000,000 shares of the Company’s common stock from time to
time in the open market or in privately negotiated
transactions. |
SIBONEY
CORPORATION | ||
By: |
/s/
William D. Edwards, Jr. | |
|
William D.
Edwards, Jr. | |
|
Executive
Vice President and Chief Financial Officer | |
(Authorized officer and principal financial officer) |
31.1 |
Certification
by Chief Executive Officer pursuant to Rule 13a - 14(a) or Rule 15d -
14(a) of the Securities Exchange Act of
1934 |
31.2 |
Certification
by Chief Financial Officer pursuant to Rule 13a - 14(a) or Rule 15d -
14(a) of the Securities Exchange Act of
1934 |
32.1 |
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 |
32.2 |
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 |