FORM 10-QSB/A
Amendment No. 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2002
Commission File No. 000-23115
CTI INDUSTRIES CORPORATION
(Exact name of registrant as specified in its charter)
Illinois 36-2848943
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)
22160 North Pepper Road, Barrington, Illinois 60010
(Address of principal executive offices) (Zip Code)
(847) 382-1000
(Registrant's telephone number, including area code)
Registrant 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 and
has been subject to such filing requirements for the past 90 days.
APPLICABLE ONLY TO CORPORATE ISSUERS:
COMMON STOCK, no par value, 767,131 outstanding Shares and CLASS B COMMON
STOCK, no par value, 366,300 outstanding Shares, as of March 31, 2002.
THIS FORM 10-QSB/A IS BEING FILED FOR THE PURPOSE OF AMENDING AND
RESTATING PARTS OF FORM 10-QSB TO REFLECT THE RESTATEMENT OF OUR CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE PERIODS ENDED MARCH 31, 2001
AND 2002. THESE REVISIONS HAVE BEEN MADE REGARDING SUBORDINATED DEBT
ROLLFORWARDS, THE RECALCULATION OF EXPENSES ASSOCIATED WITH CERTAIN WARRANTS
ISSUED BY THE COMPANY AND THE RECOGNITION OF CERTAIN EXPENSES ASSOCIATED WITH
CERTAIN LITIGATION. ALL PORTIONS OF THE FORM 10-QSB THAT ARE EFFECTED BY THESE
REVISIONS HAVE BEEN ADJUSTED ACCORDINGLY. ALL INFORMATION IN THIS FORM 10-QSB/A
IS AS OF MARCH 31, 2002 AND DOES NOT REFLECT ANY SUBSEQUENT INFORMATION OR
EVENTS OTHER THAN THE RESTATEMENT.
Part I. FINANCIAL INFORMATION
Item 1. Financial Statements
THIS FORM 10-QSB/A IS BEING FILED FOR THE PURPOSE OF AMENDING AND
RESTATING PARTS OF FORM 10-QSB TO REFLECT THE RESTATEMENT OF OUR CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE PERIODS ENDED MARCH 31, 2001
AND 2002. THESE REVISIONS HAVE BEEN MADE REGARDING SUBORDINATED DEBT
ROLLFORWARDS, THE RECALCULATION OF EXPENSES ASSOCIATED WITH CERTAIN WARRANTS
ISSUED BY THE COMPANY AND THE RECOGNITION OF CERTAIN EXPENSES ASSOCIATED WITH
CERTAIN LITIGATION. ALL PORTIONS OF THE FORM 10-QSB THAT ARE EFFECTED BY THESE
REVISIONS HAVE BEEN ADJUSTED ACCORDINGLY. ALL INFORMATION IN THIS FORM 10-QSB/A
IS AS OF MARCH 31, 2002 AND DOES NOT REFLECT ANY SUBSEQUENT INFORMATION OR
EVENTS OTHER THAN THE RESTATEMENT.
The following consolidated financial statements of the Registrant are
attached to this Form 10-QSB:
1. Interim Balance Sheet as of March 31, 2002 and Balance Sheet as of
December 31, 2001.
2. Interim Statements of Operations for the three-month periods ending
March 31, 2002, and March 31, 2001.
3. Interim Statements of Cash Flows for the three-month periods ending
March 31, 2002 and March 31, 2001.
The Financial Statements reflect all adjustments, which are, in the
opinion of management, necessary to a fair statement of results for the periods
presented.
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operation
On August 19, 2002, we reported that we had discovered accounting
inaccuracies in certain prior period financial statements requiring restatement
of the financial statements for those periods. This statement involved
inaccuracies related to the recording of expenses associated with the issuance
of certain warrants by the Company and, also, related to the timing of the
recording of certain litigation settlement expense. We are restating our
statements of operations, cash flows, and stockholders' equity for the years
ended December 31, 2001 and 2000 and for the interim periods ended March 31,
June 30 and September 30 of 2001 and 2002, and the balance sheets as of December
31, 2001 and 2000.
We have determined that in 2000 and 2001, the Company did not record the
proper amount of expense associated with the issuance of warrants by the Company
in connection with the issuance of certain subordinated debt and certain senior
debt by the Company. Based upon the fair value of the warrants at the time of
issuance, a debt discount was to be recorded in the amount of such warrant value
with respect to the subordinated and senior debt with which the warrants were
associated. This discount was to be amortized and expensed over the term of the
debt. The total amount of this debt discount related to the warrants was
$487,440 and was to be recorded over the period from November, 1999 through
September 30, 2002. During that time, the total amount actually recorded was
$14,273, which was recorded for the quarter ended December 31, 2001.
We have determined that the amount of such expense should have been
recorded in the following periods for the following amounts:
Two Months Ended December 31, 1999 $42,556
Quarter Ended March 31, 2000 $45,523
Quarter Ended June 30, 2000 $45,523
Quarter Ended September 30, 2000 $45,523
Quarter Ended December 31, 2000 $45,523
Quarter Ended March 31, 2001 $42,471
Quarter Ended June 30, 2001 $36,368
Quarter Ended September 30, 2001 $43,243
Quarter Ended December 31, 2001 $18,998
Quarter Ended March 31, 2002 $ 6,875
Quarter Ended June 30, 2002 $ 6,875
Quarter Ended September 30, 2002 $ 6,875
In April, 2002, the Company entered into an agreement with a former
shareholder under which the Company agreed to purchase 74,513 shares of the
Company's common stock from the shareholder and two of the shareholder's
children at the price of $3.31 per share and to settle certain pending
litigation among the shareholder and the Company without other payment or
consideration. Of the total purchase price for the shares, $75,000 was allocated
as expense related to this settlement, and the remaining $171,000 was recorded
as a retirement of shares, thereby increasing the amount reported as treasury
stock. This $75,000 expense was originally recorded for the period ended June
30, 2002. Management has determined that this expense should have been recorded
as an expense in the period ending December 31, 2001.
The restated financial statements in this Report incorporate the proper
entries for these expenses and all necessary adjustments have been made to the
statement of operations, cash flows, stockholders' equity and balance sheet in
the financial statements.
Results of Operations
Net Sales. For the three months ended March 31, 2002, net sales were
$9,738,000, as compared to sales of $6,081,000 for the three months ended March
31, 2001, and increase of 60.1%. The increase in sales is primarily due to an
increase in commercial film sales of approximately $3,000,000.
Cost of Sales. For the three months ended March 31, 2002, cost of sales
increased to 73.8% of net sales as compared to 73.3% of net sales for the same
period in 2001. The increase was primarily the result of lower than expected
margins in the production and sales of latex balloons.
Administrative. For the three months ended March 31, 2002, administrative
expenses were $1,002,000 or 10.3% of sales as compared to $747,000 or 12.3% of
sales for the same period in 2001. The majority of the increase in
administrative expense dollars came from the increase in salaries required to
hire more administrative staff and increases in legal and audit expense.
Litigation Settlements. In April, 2002, The Company entered into an
agreement with a former shareholder under which the Company agreed to purchase
74,513 shares of the Company's common stock from the shareholder and two of the
shareholder's children at the price of $3.31 per share and to settle certain
pending litigation among the shareholder and the Company without other payment
or consideration. Of the total purchase price for the shares, $75,000 has been
allocated as expense related to this settlement, and the remaining $171,000 has
been recorded as a retirement of shares, thereby increasing the amount reported
as treasury stock. These allocations have been deemed a subsequent event to year
end 2001 and have previously been reflected in the financial statements to the
Company's Report on Form 10-KSB for the period ending December 31, 2001, as
restated.
Selling. For the three months ended March 31, 2002, selling expenses were
$375,000 or 3.9% of sales as compared to $426,000 or 7.0% of sales for the same
period in 2001. The decline in selling expense is primarily related to a drop in
commissions and royalty expenses.
Advertising and Marketing. For the three months ended March 31, 2002
advertising and marketing expenses were $393,000 or 4% of net sales as compared
to $271,000 or 4.5% of net sales for the same period in 2001. The increase in
advertising and marketing expense dollars came from several items, principally
increased salary costs and increased costs of producing artwork and films for a
major new customer.
Other Income or Expense. Interest expense decreased to $180,000 for the
three months ended March 31, 2002, as compared to $342,000 for the three month
period ended March 31, 2001. The decrease in interest expense is due to the
Company's refinancing of its debt in the first quarter of 2001.
Net Income or Loss. For the three months ended March 31, 2002, the Company
had net income before taxes and minority interest of $641,000 as compared to a
net loss before taxes and minority interest of $190,000 for the same three-month
period in 2001. The provision for income taxes for the three-month period ended
March 31, 2002 was $247,000 resulting in net income of $370,000. The provision
for income taxes for the three-month period ended March 31, 2001 was $9,000,
resulting in a net loss of $176,000
Financial Condition
Liquidity and Capital Resources. Cash flow provided by operations during
the three months ended March 31, 2002 was $22,000, which was primarily caused by
an increase in accounts receivable and accounts payable, resulting from an
increased sales volume, and an increase in inventory. During the three month
period ended March 31, 2001, cash flow used in operations was $1,085,000, which
was primarily caused by an increase in accounts receivable.
Investment Activities. During the three months ended March 31, 2002, cash
flow used in investing activities for the purchase of machinery and equipment
was $319,000. In the three month period ended March 31, 2001, $82,000 was used
in investing activities, primarily for the purchase of machinery and equipment.
Financing Activities. For the three months ended March 31, 2002, cash flow
provided by financing activities was $273,000. The primary source of this cash
flow was the change in the balance of the Company's revolving line of credit.
Cash flow provided by financing activities for the three-month period ending
March 31, 2001 was $1,208,000. The two primary sources of this cash flow were
the refinancing of the Company's debt, which netted additional cash of
approximately $800,000, and cash flow provided by the Company's short-term
revolving line of credit.
At March 31, 2002, the Company had a cash balance of $85,000. The
Company's current cash management strategy includes maintaining minimal cash
balances and utilizing its revolving line of credit for liquidity. At December
31, 2001, the Company had cash and cash equivalents of $110,000. At March 31,
2002, the Company had working capital of $1,466,000, and at December 31, 2001,
working capital was $1,026,000.
3
The Company believes that existing capital resources and cash generated
from operations will be sufficient to meet the Company's requirements for at
least 12 months.
Seasonality. In the metalized balloon product line, sales have
historically been seasonal, with approximately 22% to 25% of annual sales of
metalized balloons being generated in December and January and 11% to 13% of
annual metalized sales being generated in June and July in recent years. The
sale of latex balloons and laminated film products have not historically been
seasonal. As sales of latex balloons and laminated film products have increased
in relation to sales of metalized balloons, the effect of this seasonality has
been reduced.
Safe Harbor Provision of the Private Securities Litigation Act of 1995 and
Forward Looking Statements. The Company operates in a dynamic and rapidly
changing environment that involves numerous risks and uncertainties. The market
for metallized and latex balloon products is generally characterized by intense
competition, frequent new product introductions and changes in customer tastes,
which can render existing products unmarketable. The statements contained in
Item 2 (Management's Discussion and Analysis of Financial Condition and Results
of Operation) that are not historical facts may be forward-looking statements
(as such term is defined in the rules promulgated pursuant to the Securities
Exchange Act of 1934) that are subject to a variety of risks and uncertainties
more fully described in the Company's filings with the Securities and Exchange
Commission including, without limitation, those described under "Risk Factors"
in the Company's Form SB-2 Registration Statement (File No. 333-31969) effective
November 5, 1997. The forward-looking statements are based on the beliefs of the
Company's management, as well as assumptions made by, and information currently
available to the Company's management. Accordingly, these statements are subject
to significant risks, uncertainties and contingencies which could cause the
Company's actual growth, results, performance and business prospects and
opportunities in 2002 and beyond to differ materially from those expressed in,
or implied by, any such forward-looking statements. Wherever possible, words
such as "anticipate," "plan," "expect," "believe," "estimate," and similar
expressions have been used to identify these forward-looking statements, but are
not the exclusive means of identifying such statements. These risks,
uncertainties and contingencies include, but are not limited to, the Company's
limited operating history on which expectations regarding its future performance
can be based, competition from, among others, national and regional balloon,
packaging and custom film product manufacturers and sellers that have greater
financial, technical and marketing resources and distribution capabilities than
the Company, the availability of sufficient capital, the maturation and success
of the Company's strategy to develop, market and sell its products, risks
inherent in conducting international business, risks associated with securing
licenses, changes in the Company's product mix and pricing, the effectiveness of
the Company's efforts to control operating expenses, general economic and
business conditions affecting the Company and its customers in the United States
and other countries in which the Company sells and anticipates selling its
products and services and the Company's ability to (i) adjust to changes in
technology, customer preferences, enhanced competition and new competitors; (ii)
protect its intellectual property rights from infringement or misappropriation;
(iii) maintain or enhance its relationships with other businesses and vendors;
and (iv) attract and retain key employees. There can be no assurance that the
Company will be able to identify, develop, market, sell or support new products
successfully, that any such new
4
products will gain market acceptance, or that the Company will be able to
respond effectively to changes in customer preferences. There can be no
assurance that the Company will not encounter technical or other difficulties
that could delay introduction of new or updated products in the future. If the
Company is unable to introduce new products and respond to industry changes or
customer preferences on a timely basis, its business could be materially
adversely affected. The Company is not obligate to update or revise these
forward-looking statements to reflect new events or circumstances.
Part II. OTHER INFORMATION
Item 1. Legal Proceedings
On March 12, 2001, the Company was joined as a third party defendant in a
pending action filed by Real Fresh, Inc., a California Corporation, against
Packaging Systems, LLC, ("PSI") an Illinois limited liability company. The
action was filed in the United States District Court for the Eastern District of
California. In the action, Real Fresh seeks damages from PSI for losses it
claims it incurred by reason of PSI supplying defective packaging materials. The
Company was a supplier to PSI of certain laminated films utilized by PSI in
these packaging materials. PSI initiated a third-party claim against the Company
for indemnity, contribution and breach of contract. The Company has filed an
answer to the third-party complaint denying the claim and asserting a number of
defenses. In addition, on July 27, 2001, the Company cross-claimed against the
supplier of the base film, Honeywell International, Inc. for indemnity,
contribution and breach of contract. On August 20, 2001, Honeywell
International, Inc., filed a counterclaim against the Company seeking to recover
for film claimed to be sold to the Company and the Company has filed an answer
and affirmative defenses denying such counterclaim. The Company has notified its
insurance carrier of the claims. Final outcome of these matters is uncertain and
a range of loss (beyond any claims that may be covered by insurance) cannot be
estimated at this time.
Item 2. Changes in Securities
Not applicable.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Submission of Matters to a Vote of Security Holders
Not applicable.
Item 5. Other Information
Not applicable.
5
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits*
No.
--
Statement re: Computation of Per Share Earnings (contained
in the Notes to Financial Statements) 11
(b) The Company has not filed a Current Report on Form 8-K during the
quarter covered by this report.
* Also incorporated by reference the Exhibits filed as part of the
SB-2 Registration Statement of the Registrant, effective November 5,
1997, and subsequent periodic filings.
6
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.
Dated: April 30, 2003 CTI INDUSTRIES CORPORATION
By: /s/ Stephen M. Merrick
---------------------------------
Stephen M. Merrick
Chief Financial Officer
7
CERTIFICATIONS
I, Howard W. Schwan, Chief Executive Officer of CTI Industries
Corporation, certify that:
1. I have reviewed this quarterly report on Form 10-QSB/A of CTI
Industries 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 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 or not 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: April 30, 2003
/s/ Howard W. Schwan
-----------------------
Howard W. Schwan
Chief Executive Officer
CERTIFICATIONS
I, Stephen M. Merrick, Executive Vice President and Chief Financial
Officer of CTI Industries Corporation, certify that:
1. I have reviewed this quarterly report on Form 10-QSB/A of CTI
Industries 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 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 or not 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: April 30, 2003
/s/ Stephen M. Merrick
----------------------
Stephen M. Merrick
Executive Vice President and
Chief Financial Officer
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of CTI Industries Corporation (the
"Company") on Form 10-QSB/A for the period ending March 31, 2002 as filed with
the Securities and Exchange Commission on the date hereof (the "Report"), I,
John H. Schwan, Chief Executive Officer of the Company, certify, pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or
15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all
material respects, the financial condition and result of operations
of the Company.
/s/ Howard W. Schwan
-----------------------
Howard W. Schwan
Chief Executive Officer
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of CTI Industries Corporation (the
"Company") on Form 10-QSB/A for the period ending March 31, 2002 as filed with
the Securities and Exchange Commission on the date hereof (the "Report"), I,
Stephen M. Merrick, Chief Financial Officer of the Company, certify, pursuant to
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that:
(3) The Report fully complies with the requirements of section 13(a) or
15(d) of the Securities Exchange Act of 1934; and
(4) The information contained in the Report fairly presents, in all
material respects, the financial condition and result of operations
of the Company.
/s/ Stephen M. Merrick
-----------------------
Stephen M. Merrick
Chief Financial Officer
CTI Industries Corporation and Subsidiaries
Consolidated Balance Sheets
March 31, 2002 December 31, 2001
(Unaudited) (Audited)
As Restated
-------------- -----------------
ASSETS
Current assets:
Cash $ 85,298 $ 110,488
Accounts receivable (less allowance for doubtful accounts of $249,600 and
$375,755 at March 31, 2002 and December 31, 2001, respectively) 6,069,072 4,385,050
Inventories 9,129,061 8,458,421
Deferred tax assets 290,816 290,816
Other 885,853 898,130
------------ ------------
Total current assets 16,460,101 14,142,905
Property and equipment:
Machinery and equipment 14,814,041 14,635,962
Building 2,517,839 2,398,039
Office furniture and equipment 1,740,244 1,731,848
Land 250,000 250,000
Leasehold improvements 161,885 161,885
Fixtures and equipment at customer locations 2,232,285 2,206,096
Projects under construction 377,972 316,230
------------ ------------
22,094,266 21,700,060
Less: accumulated depreciation (13,317,120) (13,000,561)
------------ ------------
Total property and equipment, net 8,777,146 8,699,499
Other assets:
Deferred financing costs, net 100,206 82,653
Goodwill associated with acquisition of CTI Mexico, net 1,113,108 1,113,108
Deferred tax assets 118,250 361,567
Other assets 258,928 264,493
------------ ------------
Total other assets 1,590,492 1,821,821
------------ ------------
TOTAL ASSETS 26,827,739 24,664,225
============ ============
See accompanying notes
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable 7,164,975 5,492,488
Line of credit 6,090,817 5,697,717
Notes payable - current portion 318,443 318,443
Accrued liabilities 1,666,544 1,854,710
------------ ------------
Total current liabilities 15,240,779 13,363,358
Long-term liabilities:
Other liabilities 2,422,844 2,535,826
Notes payable 3,476,828 3,544,002
Subordinated debt 715,000 715,000
------------ ------------
Total long-term liabilities 6,614,672 6,794,828
Minority interest 204,538 180,830
Stockholders' equity:
Common stock - no par value with a stated par value of $.195,
5,000,000 shares authorized, 966,327 shares issued, 767,131 shares 188,434 188,434
outstanding
Class B Common stock - no par value with a stated par value of $2.73,
500,000 shares authorized, 366,300 shares issued and outstanding 1,000,000 1,000,000
Paid-in-capital 5,554,332 5,554,332
Warrants issued in connection with subordinated debt and bank debt 487,440 487,440
Accumulated deficit (1,613,339) (1,983,770)
Accumulated other comprehensive earnings (45,897) (118,007)
Less:
Treasury stock - 199,196 shares (746,764) (746,764)
Notes receivable from stockholders (56,456) (56,456)
------------ ------------
Total stockholders' equity 4,767,750 4,325,209
------------ ------------
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY $ 26,827,739 $ 24,664,225
============ ============
See accompanying notes
CTI Industries Corporation and Subsidiaries
Consolidated Statements of Operations
Qtr Ended Qtr Ended
03/31/02 03/31/01
(Unaudited) (Unaudited)
----------- -----------
Net Sales $ 9,738,097 $ 6,080,573
Cost of Sales 7,183,845 4,457,778
----------- -----------
Gross profit on sales 2,554,252 1,622,795
Operating expenses:
Administrative 1,001,900 746,925
Selling 375,277 425,581
Advertising and marketing 393,222 271,199
----------- -----------
Total operating expenses 1,770,399 1,443,705
----------- -----------
Income from operations 783,853 179,090
Other income (expense):
Interest expense (179,990) (342,375)
Interest income 227 741
(Loss) gain on sale of assets (10,694) 7,512
Other 48,035 (35,072)
----------- -----------
Total other income (expense) (142,422) (369,194)
----------- -----------
Income (loss) before income taxes and minority interest 641,431 (190,104)
Income tax expense (benefit) 247,293 9,123
----------- -----------
Income (loss) before minority interest 394,138 (199,227)
Minority interest in income (loss) of subsidiary (23,707) (23,487)
----------- -----------
Net Profit (Loss) $ 370,431 $ (175,740)
=========== ===========
Income (loss) applicable to common shares $ 370,431 $ (175,740)
=========== ===========
Basic income (loss) per common and common equivalent shares $ 0.33 $ (0.15)
=========== ===========
Diluted income (loss) per common and common equivalent shares $ 0.30 $ (0.15)
=========== ===========
Weighted average number of shares and equivalent shares
of common stock outstanding:
Basic 1,133,431 1,207,944
=========== ===========
Diluted 1,221,351 1,207,944
=========== ===========
The accompanying notes are an integral part of these financial statements.
CTI Industries Corporation and Subsidiaries
Consolidated Statements of Cash Flows
Quarter Ended
March 31, 2002 March 31, 2001
-------------- --------------
Cash flows from operating activities:
Net income (loss) $ 370,431 $ (175,740)
Adjustment to reconcile net income (loss) to cash
provided by (used in) operating activities:
Depreciation and amortization 345,484 390,936
Amortization of Debt Discount 6,875 42,471
Minority interest in gain (loss) of subsidiary 23,707 (23,487)
Gain (loss) on sale of fixed assets 0 (7,512)
Provision for losses on accounts receivable & inventory 75,000 50,000
Deferred income taxes 154,153
Change in assets and liabilities:
Accounts receivable (1,497,995) (1,338,556)
Inventory (684,652) (215,727)
Other assets (137,437) 204,184
Accounts payable and accrued expenses 1,365,995 (11,642)
----------- -----------
Net cash provided by (used in) operating activities 21,561 (1,085,073)
Cash flows from investing activities:
Purchases of property and equipment (319,296) (81,938)
----------- -----------
Net cash (used in) investing activities (319,296) (81,938)
Cash flows from financing activities:
Net change in revolving line of credit 393,100 910,770
Proceeds from issuance of long-term debt 0 4,655,035
Proceeds from issuance of short-term debt 0 1,131,819
Repayment of long-term debt (59,415) (4,464,216)
Repayment of short-term debt (61,122) (1,014,920)
Repayment of subordinated debt 0 (10,000)
----------- -----------
Net cash provided by financing activities 272,563 1,208,488
Effect of exchange rate changes on cash (18) 792
----------- -----------
Net (decrease) increase in cash (25,190) 42,269
Cash and Equivalents at Beginning of Period 110,488 392,534
----------- -----------
Cash and Equivalents at End of Period $ 85,298 $ 434,803
=========== ===========
March 31, 2002
Note 1 - Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-QSB and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the three month period ended March 31, 2002
are not necessarily indicative of the results that may be expected for the year
ended December 31, 2002. For further information, refer to the consolidated
financial statements and footnotes thereto included in the Registrant Company
and Subsidiaries' annual report on Form 10-KSB for the year ended December 31,
2001.
In the opinion of management, all adjustments, consisting only of normal
recurring adjustments considered necessary for a fair presentation, have been
included. The results of operations for the three months ended March 31, 2002
are not necessarily indicative of the results to be expected for the full year
or for any future periods. The accompanying unaudited, condensed consolidated
financial statements should be read in conjunction with the audited consolidated
financial statements contained in the Company's Annual Report on Form 10-KSB/A
filed with the Securities and Exchange Commission on December 31, 2001. The
balance sheet at March 31, 2002 has been derived from the audited financial
statement as of and for the year ended December 31, 2001 but does not include
all the information and footnotes required by generally accepted accounting
principles for complete financial statements.
Note 2 - Restatement
The Company restated its balance sheet as of December 31, 2001. The restatement
is further discussed in Note 3 of the Notes to the Consolidated Financial
Statements on Form 10-KSB/A for the year ended December 31, 2001.
Note 3 - Company Debt Restructure
In January 2001, the Company entered into a Loan and Security Agreement with a
new lender under which the lender has provided the Company with a credit
facility in the amount of $9,500,000, secured by equipment, inventory,
receivables, and other assets of the Company. The credit facility includes a
term loan of $1,426,000, at an interest rate of prime plus 0.75%, and a
revolving line of credit at an interest rate of prime plus 0.50%, the amount of
which is based on advances of up to 85% of eligible receivables and 50% of the
value of the Company's inventory. The credit facility is secured by
substantially all assets of the Company. The term of this credit facility is for
a period of three years, which may be extended by either party for an additional
year.
Also in January 2001, another lender loaned to the Company the sum of $2,873,000
in a refinance of the Company's principal office building and property situated
in Barrington, Illinois. The loan is secured by the aforementioned building and
property, and has been made in the form of two notes. The first note is in the
principal amount of $2,700,000, bears interest at the rate of 9.75%, and has a
term of five years with an amortization period of 25 years. The second note is
in the principal amount of $173,000 with an interest rate of 10%, and has a term
of three years.
Note 4 - Recent Accounting Pronouncements
SFAS NO. 141 "BUSINESS COMBINATIONS", AND SFAS 142, "GOODWILL AND INTANGIBLE
ASSETS"
On July 20, 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) 141, Business Combinations,
and SFAS 142, Goodwill and Intangible Assets. SFAS 141 is effective for all
business combinations completed after June 30, 2001. SFAS 142 is effective for
fiscal years beginning after December 15, 2001; however, certain provisions of
this Statement apply to goodwill and other intangible assets acquired between
July 1, 2001 and the effective date of SFAS 142.
Although it is still reviewing the provisions of these Statements, management's
preliminary assessment is that these Statements will not have a material impact
on the Company's financial position or results of operations.
Note 5 - Litigation
Litigation Settlements. In April, 2002, The Company entered into an agreement
with a former shareholder under which the Company agreed to purchase 74,513
shares of the Company's common stock from the shareholder and two of the
shareholder's children at the price of $3.31 per share and to settle certain
pending litigation among the shareholder and the Company without other payment
or consideration. Of the total purchase price for the shares, $75,000 has been
allocated as expense related to this settlement, and the remaining $171,000 has
been recorded as a retirement of shares, thereby increasing the amount reported
as treasury stock. These allocations have been deemed a subsequent event to year
end 2001 and have previously been reflected in the financial statements to the
Company's Report on Form 10-KSB for the period ending December 31, 2001, as
restated.
Note 6 - Earnings Per Share
The Company adopted SFAS No. 128, "Earnings per Share," for the year ended
October 31, 1998. Adoption of this pronouncement did not have a material impact
on the Company's financial statements.
Basic earnings per share is computed by dividing the income available to common
shareholders by the weighted average number of shares of common stock
outstanding during each period.
Diluted earnings per share is computed by dividing net income by the weighted
average number of shares of common stock and common stock equivalents (stock
options and warrants), unless anti-dilutive, during each period.
Earnings per share for the periods ended March 31, 2002 and 2001 was computed as
follows:
CTI Industries Corporation and Subsidiaries
Consolidated Earnings per Share
Quarter Ended March 31
2002 2001
------------------------
Basic
Average shares outstanding:
Weighted average number of shares of
common stock outstanding during the
period 1,133,431 1,207,944
========== ===========
Net income:
Net income (loss) $ 370,431 $ (175,740)
Amount for per share computation $ 370,431 $ (175,740)
========== ===========
Per share amount $ 0.33 $ (0.15)
========== ===========
Diluted
Average shares outstanding:
Weighted average number of shares of
common stock outstanding during the
period 1,133,431 1,207,944
Net additional shares assuming stock
options and warrants exercised and
proceeds used to purchase treasury
stock 87,920 --
---------- -----------
Weighted average number of shares and
equivalent shares of common stock
outstanding during the period 1,221,351 1,207,944
========== ===========
Net income:
Net income (loss) $ 370,431 $ (175,740)
Amount for per share computation $ 370,431 $ (175,740)
========== ===========
Per share amount $ 0.30 $ (0.15)
========== ===========