Nevada
|
88-0168936
|
(State
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
Yes
|
x
|
No
|
o
|
|
Yes
|
o
|
No
|
x
|
|
·
|
RF9600
UHF and VHF wireless modems.
|
·
|
DAC9600'S
incorporating RF9600's with Digital, Analogue, and Relay I/O modules
|
·
|
NL6000
UHF and VHF wireless moderns
|
·
|
NL900
and NL2400 Spread Spectrum point to point wireless modems
|
·
|
Ornnex
Control Systems 900mhz Spread-Spectrum wireless modems and I/O modules
|
·
|
Teledesign
high-speed wireless modems in VHF, UHF and 900 MHz frequencies
|
· |
BlueWave,
Maxrad. and Antenex antennas
|
·
|
Custom
Design and Engineering services
|
·
|
reduced
control over delivery schedules and
quality;
|
·
|
risks
of inadequate manufacturing yields and excessive
costs;
|
·
|
the
potential lack of adequate capacity during periods of excess demand;
and
|
·
|
potential
increases in prices.
|
·
|
rapidly
changing technologies;
|
·
|
evolving
and competing industry standards;
|
·
|
short
product life cycles;
|
·
|
changing
customer needs;
|
·
|
emerging
competition;
|
·
|
frequent
new product introductions and enhancements;
and
|
·
|
rapid
product obsolescence.
|
·
|
success
in subcontracting the design and manufacture of existing and new
products
that implement new technologies;
|
·
|
product
quality;
|
·
|
reliability;
|
·
|
customer
support;
|
·
|
time-to-market;
|
·
|
price;
|
·
|
market
acceptance of competitors’ products; and
|
·
|
general
economic conditions.
|
·
|
longer
accounts receivable payment cycles;
|
·
|
difficulty
in enforcing agreements and in collecting accounts receivable;
|
·
|
tariffs
and other restrictions on foreign trade;
|
·
|
economic
and political instability; and
|
·
|
the
burdens of complying with a wide variety of foreign laws.
|
·
|
diversion
of management’s attention;
|
·
|
the
affect on the Company’s financial statements of the amortization of
acquired intangible assets;
|
·
|
the
cost associated with acquisitions and the integration of acquired
operations; and
|
·
|
assumption
of unknown liabilities, or other unanticipated events or
circumstances.
|
·
|
any
shortfall in revenues or net income from revenues or net income expected
by securities analysts
|
·
|
fluctuations
in the Company’s financial results or the results of other connector and
communications-related companies, including those of the Company’s direct
competitors
|
·
|
changes
in analysts’ estimates of the Company’s financial performance, the
financial performance of the Company’s competitors, or the financial
performance of connector and communications-related public companies
in
general
|
·
|
general
conditions in the connector and communications
industries
|
·
|
changes
in the Company’s revenue growth rates or the growth rates of the Company’s
competitors
|
·
|
sales
of large blocks of the Company’s common
stock
|
·
|
conditions
in the financial markets in general
|
(i)
|
The
cable assembly facilities of the Connector and Cable Division operates
in
a 3,180 square foot facility that is located adjacent to the Company’s
corporate headquarters. The lease for this space expires on May 31,
2010.
|
(ii)
|
The
Neulink Division operates from a separate building that is located
near
the Company’s corporate headquarters at 7606 Miramar Road, Building 7200.
RF Neulink’s building consists of approximately 2,500 square feet of
administrative and manufacturing space and houses the production
and sales
staff of the Neulink Division. The lease for this space expires on
May 31,
2010.
|
(iii)
|
The
Aviel Electronics Division currently leases approximately 3,000 square
feet of a facility located at 5530 S. Valley View Blvd., Suite 103,
Las
Vegas, Nevada. The lease for the Las Vegas offices currently is on
a month
to month basis pending finalizing a new
lease.
|
(iv)
|
The
Worswick Division currently leases an approximately 6,000 square
foot
facility located at 7352 Convoy Court, San Diego, California. The
current
lease expires January 31, 2006 and is being extended month to month
pending finalizing a new lease.
|
Quarter
|
High
|
Low
|
|||||
Fiscal
2005
|
|||||||
November
1, 2004 - January 31, 2005
|
$
|
13.02
|
$
|
6.30
|
|||
February
1, 2005 - April 30, 2005
|
9.09
|
5.25
|
|||||
May
1, 2005 - July 31, 2005
|
6.35
|
5.04
|
|||||
August
1, 2005 - October 31, 2005
|
6.15
|
4.70
|
|||||
Fiscal
2004
|
|||||||
November
1, 2003 - January 31, 2004
|
$
|
9.04
|
$
|
3.85
|
|||
February
1, 2004 - April 30, 2004
|
8.48
|
5.95
|
|||||
May
1, 2004 - July 31, 2004
|
10.39
|
7.35
|
|||||
August
1, 2004 - October 31, 2004
|
8.44
|
6.20
|
2005
|
2004
|
||||||||||||
Amount
|
%
Total Assets
|
Amount
|
%
Total Assets
|
||||||||||
Cash
and cash equivalents
|
$
|
4,507,219
|
37.5
|
%
|
$
|
4,497,332
|
40.6
|
%
|
|||||
Current
assets
|
11,120,406
|
92.5
|
%
|
10,259,453
|
92.7
|
%
|
|||||||
Current
liabilities
|
712,735
|
5.9
|
%
|
563,056
|
5.1
|
%
|
|||||||
Working
capital
|
10,407,671
|
86.6
|
%
|
9,696,397
|
87.6
|
%
|
|||||||
Property
and equipment - net
|
465,735
|
3.9
|
%
|
563,040
|
5.1
|
%
|
|||||||
Total
assets
|
12,025,139
|
100.0
|
%
|
11,070,722
|
100.0
|
%
|
|||||||
Stockholders’
equity
|
11,206,404
|
93.2
|
%
|
10,454,666
|
94.4
|
%
|
·
|
As
of October 31, 2005, the amount of cash and cash equivalents was
equal to
$4,507,000 in the aggregate. Accordingly, the Company believes that
it has
sufficient cash available to operate its current business and fund
its
currently anticipated capital expenditure for the upcoming year.
|
·
|
As
of October 31, 2005, the Company had approximately $11,120,000 in
current
assets, and only $713,000 of current
liabilities.
|
2005
|
2004
|
||||||||||||
Amount
|
%
of Net Sales
|
Amount
|
%
of Net Sales
|
||||||||||
Net
sales
|
$
|
13,151,576
|
100.0
|
%
|
$
|
11,227,242
|
100.0
|
%
|
|||||
Cost
of sales
|
6,966,101
|
53.0
|
%
|
5,539,945
|
49.3
|
%
|
|||||||
Gross
profit
|
6,185,475
|
47.0
|
%
|
5,687,297
|
50.7
|
%
|
|||||||
Engineering
expenses
|
553,542
|
4.2
|
%
|
486,202
|
4.3
|
%
|
|||||||
Selling
and general expenses
|
4,890,002
|
37.2
|
%
|
3,154,074
|
28.1
|
%
|
|||||||
Operating
income
|
741,931
|
5.6
|
%
|
2,047,021
|
18.2
|
%
|
|||||||
Other
income
|
96,729
|
.7
|
%
|
17,110
|
.2
|
%
|
|||||||
Income
before income taxes
|
838,660
|
6.4
|
%
|
2,064,131
|
18.4
|
%
|
|||||||
Income
taxes
|
394,000
|
3.0
|
%
|
840,000
|
7.5
|
%
|
|||||||
Net
income
|
444,660
|
3.4
|
%
|
1,224,131
|
10.9
|
%
|
·
|
Report
of J.H. Cohn LLP, Independent Registered Public Accounting
Firm
|
·
|
Balance
Sheets as of October 31, 2005 and
2004
|
·
|
Statements
of Income for the years ended October 31, 2005 and
2004
|
·
|
Statements
of Stockholders’ Equity for the years ended October 31, 2005 and
2004
|
·
|
Statements
of Cash Flows for the years ended October 31, 2005 and
2004
|
·
|
Notes
to Financial Statements
|
Name
|
Age
|
Director
Since
|
||
John
R. Ehret
|
68
|
1991
|
||
Marvin
H. Fink
|
69
|
2001
|
||
Howard
F. Hill
|
65
|
1979
|
||
William
Reynolds
|
70
|
2005
|
||
Robert
Jacobs
|
53
|
1997
|
||
Linde
Kester
|
60
|
2001
|
Annual
Compensation
|
Long-Term
Compensation Awards
|
|||||||||||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Securities
Underlying Options/SARs (#)
|
Any
Other
Compensation
|
|||||||||||
Howard
F. Hill,
|
2005
|
175,000
|
50,000
|
2,000
|
551,000*
|
|||||||||||
President
Chief
Executive Officer, Director
|
2004
|
165,000
|
50,000
|
6,000
|
||||||||||||
2003
|
140,000
|
25,000
|
6,000
|
|||||||||||||
* |
One-Time
Compensation of $551,000 for Company purchase and retirement of 100,000
options. As permitted by rules established by the SEC, no other annual
compensation is shown because perquisites and other non-cash benefits
provided by the Company do not exceed the lesser of 10% of bonus
plus
salary or $50,000 for the last three fiscal
years.
|
Option
Grants in Last Fiscal Year
|
|||||||||||||
Name |
Securities
Underlying Options Granted (#)
|
%
of Total Options Granted to Employees in Fiscal Year
|
Base
Price
($/Share)
|
Expiration
Date
|
|||||||||
Howard F. Hill, President | |||||||||||||
Incentive
Stock Option
|
2,000
|
3.2
|
%
|
$
|
4.94
|
October
2015
|
|||||||
Aggregated
Options/SAR Exercises in Last Fiscal Yearand
Fiscal Year-End Option/SAR Values
|
||||||||||||||||
Shares
Acquired
|
Value
Realized
Market
Price at
Exercise
Less
|
Number
of Unexercised
Options/SARs
at Fiscal
Year-End
(#)
|
Value
of Unexercised In-the-Money Options/SARs at Fiscal
Year-End
($)
|
|||||||||||||
Name
|
Exercise
#
|
Exercise
Price ($)
|
Exercisable
|
Unexercisable
|
Exercisable/
Unexercisable (1)
|
|||||||||||
Howard
F. Hill, President
|
14,000
|
$
|
98,620
|
346,000
|
2,000
|
|
$1,709,240/$9,880
|
|||||||||
(1) |
Represents
the closing price per share of the underlying shares on the last
day of
the fiscal year less the option exercise price multiplied by the
number of
shares. The closing value per share was $4.94 on the last trading
day of
the fiscal year as reported on the Nasdaq Small Cap Market.
|
Name
and Address of
Beneficial
Owner
|
Number
of Shares (1)
Beneficially
Owned
|
Percentage
Beneficially
Owned
|
|||||
Howard
H. Hill
7610
Miramar Road, Ste. 6000
San
Diego, CA 92126-4202
|
346,000(2
|
)
|
10.1
|
%
|
|||
John
R. Ehret
7610
Miramar Road, Ste. 6000
San
Diego, CA 92126-4202
|
24,000(3
|
)
|
0.8
|
%
|
|||
Robert
Jacobs
7610
Miramar Road, Ste. 6000
San
Diego, CA 92126-4202
|
4,000(4
|
)
|
*
|
||||
Marvin
H. Fink
7610
Miramar Road, Ste. 6000
San
Diego, CA 92126-4202
|
29,165(5
|
)
|
0.9
|
%
|
|||
Linde
Kester
7610
Miramar Rd., Ste. 6000
San
Diego, CA 92126-4202
|
73,367(6
|
)
|
2.3
|
%
|
|||
William
Reynolds
7610
Miramar Rd., Ste. 6000
San
Diego, CA 92126-4202
|
0(7
|
)
|
|||||
Walrus
Partners, LLC
8014
Olson Memorial, #232
Golden Valley, MN 55427 |
294,416(9
|
)
|
9.6
|
%
|
|||
All
Directors and Officers as a Group (7 Persons)
|
476,532(8
|
)
|
13.4
|
%
|
|||
(1) |
Shares
of Common Stock, which were not outstanding but which could be acquired
upon exercise of an option within 60 days from the date of this filing,
are considered outstanding for the purpose of computing the percentage
of
outstanding shares beneficially owned. However, such shares are not
considered to be outstanding for any other
purpose.
|
(2) |
Represents
the 346,000 shares that Mr. Hill has the right to acquire upon exercise
of
options exercisable within 60 days.
|
(3) |
Consists
of 14,000 shares, which Mr. Ehret has the right to acquire upon exercise
of options exercisable within 60 days plus 10,000 purchased on the
open
market.
|
(4) |
Consists
of 4,000 shares, which Mr. Jacobs has the right to acquire upon exercise
of options exercisable within 60
days.
|
(5) |
Consists
of 21,165 shares, which Mr. Fink has the right to acquire upon exercise
of
options exercisable within 60 days plus 8,000 purchased on the open
market.
|
(6) |
Consists
of 19,165 shares, which Mr. Kester has the right to acquire upon
exercise
of options exercisable within 60 days plus 54,202 shares purchased
on the
open market.
|
(7) |
Mr.
Reynolds options vest on October 31, 2006, thus are not exercisable
within
60 days.
|
(8) |
Includes
404,330 shares, which the directors and officers have the right
to acquire
upon exercise of options exercisable within 60
days.
|
(9) |
Represents
shares owned by clients of Walrus Partners, LLC, an investment
adviser.
Walrus Partners, LLC is deemed to possess sole voting and dispositive
power over securities held by its clients. Walrus Partners, LLC
disclaims
beneficial ownership of these securities held by these
clients.
|
* |
Represents
less than 1% of the outstanding
shares.
|
|
A
|
B
|
C
|
|||||||
Plan
Category
|
Number of Securities
to be Issued Upon Exercise of Outstanding Options
|
Weighted Average
Exercise
Price of Outstanding Options ($)
|
Number of Securities
Remaining Available for Future Issuance Under
Equity Compensation Plans (Excluding Securities Reflected in
Column A)
|
|||||||
Equity
Compensation Plans Approved by Stockholders (1)
|
213,134
|
$
|
4.41
|
3,867
|
||||||
Equity
Compensation Plans Not Approved by Stockholders (2)
|
692,963
|
$
|
1.23
|
-0-
|
||||||
Total
|
906,097
|
$
|
1.99
|
3,867
|
||||||
(1) |
Consists
of options granted under the R.F. Industries, Ltd. (i) 2000 Stock
Option
Plan, (ii) the 1990 Incentive Stock Option Plan, and (iii) the 1990
Non-qualified Stock Option Plan. The 1990 Incentive Stock Option
Plan and
Non-qualified Stock Option Plan have expired, and no additional options
can be granted under these plans. Accordingly, the 3,867 shares remaining
available for issuance represent shares under the 2000 Stock Option
Plan.
|
(2) |
Consists
of options granted to six executive officers and/or key employees
of the
Company under employment agreements entered into by the Company with
each
of these officers and employees.
|
3.1 |
Articles
of Incorporation, as amended (1)
|
3.2.1 |
Company
Bylaws as Amended through August, 1985
(2)
|
3.2.2 |
Amendment
to Bylaws dated January 24, 1986(2)
|
3.2.3 |
Amendment
to Bylaws dated February 1, 1989(3)
|
10.1 |
Form
of 2000 Stock Option Plan(4)
|
10.2 |
Directors’
Nonqualified Stock Option Agreements
(2)
|
10.3 |
Lease
Agreement - San Diego, CA Facility
(3)
|
10.4 |
Employment
Contract - Howard Hill (4)
|
14.1 |
Code
of Ethics(5)
|
(1) |
Previously
filed as an exhibit to the Company’s Form 10-KSB for the year ended
October 31, 2000, which exhibit is hereby incorporated herein by
reference.
|
(2) |
Previously
filed as an exhibit to the Company’s Form 10-KSB for the year ended
October 31, 1987, which exhibit is hereby incorporated herein by
reference.
|
(3) |
Previously
filed as an exhibit to the Company’s Form 10-KSB for the year ended
October 31, 1992, which exhibit is hereby incorporated herein by
reference.
|
(4) |
Previously
filed as an exhibit to the Company’s Form 10-QSB for the quarter ended
January 31, 2001, which exhibit is hereby incorporated herein by
reference.
|
(5) |
Previously
filed as an exhibit to the Company’s Form 10-KSB for the year ended
October 31, 2003, which exhibit is hereby incorporated herein by
reference.
|
Fee
Category
|
2005
|
2004
|
|||||
Audit
Fees
|
$
|
127,041
|
$
|
120,849
|
|||
Audit-Related
Fees
|
22,304
|
22,677
|
|||||
Tax
Fees
|
7,420
|
14,815
|
|||||
Total
Fees
|
$
|
156,765
|
$
|
158,341
|
RF INDUSTRIES, LTD. | ||
|
|
|
Date: February 13, 2006 | By: | /s/ HOWARD F. HILL |
|
||
Name:
Howard
F. Hill
Title:
President
|
Dated:
February 13 , 2006
|
By:
|
/s/
Victor H. Powers
|
Victor H. Powers, Chief Financial Officer | ||
(Principal Accounting Officer) | ||
Dated:
February 13 , 2006
|
By:
|
/s/
Howard F. Hill
|
Howard F. Hill, Chief Executive Officer | ||
Dated:
February 13 , 2006
|
By:
|
/s/
John Ehret
|
John Ehret, Director | ||
Dated:
February 13 , 2006
|
By:
|
/s/
Marvin Fink
|
Marvin Fink, Director | ||
Dated:
February 13 , 2006
|
By:
|
/s/
William Reynolds
|
William Reynolds, Director | ||
Dated:
February 13 , 2006
|
By:
|
/s/
Robert Jacobs
|
Robert Jacobs, Director | ||
Dated:
February 13 , 2006
|
By:
|
/s/
Linde Kester
|
Linde Kester, Director |
Page
|
|
F-2
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6
|
|
F-7/19
|
ASSETS
|
|||||||
2005
|
2004
|
||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
4,507,219
|
$
|
4,497,322
|
|||
Trade
accounts receivable, net of allowance for doubtful accounts of
$14,898 and
$38,513
|
1,890,700
|
1,516,035
|
|||||
Notes
receivable
|
2,500
|
12,000
|
|||||
Inventories
|
4,180,500
|
3,789,958
|
|||||
Income
tax refund receivable
|
306,131
|
200,131
|
|||||
Other
current assets
|
97,356
|
103,007
|
|||||
Deferred
tax assets
|
136,000
|
141,000
|
|||||
Total
current assets
|
11,120,406
|
10,259,453
|
|||||
Equipment
and furnishings:
|
|||||||
Equipment
and tooling
|
1,543,120
|
1,489,297
|
|||||
Furniture
and office equipment
|
364,063
|
299,423
|
|||||
1,907,183
|
1,788,720
|
||||||
Less
accumulated depreciation
|
1,441,448
|
1,225,680
|
|||||
Total
|
465,735
|
563,040
|
|||||
Goodwill
|
200,848
|
137,328
|
|||||
Amortizable
intangible asset
|
113,333
|
||||||
Notes
receivable from related parties
|
29,750
|
29,750
|
|||||
Note
receivable from stockholder
|
66,980
|
66,980
|
|||||
Other
assets
|
28,087
|
14,171
|
|||||
Totals
|
$
|
12,025,139
|
$
|
11,070,722
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
334,749
|
$
|
209,956
|
|||
Accrued
expenses
|
377,986
|
353,100
|
|||||
Total
current liabilities
|
712,735
|
563,056
|
|||||
Deferred
tax liabilities
|
106,000
|
53,000
|
|||||
Total
liabilities
|
818,735
|
616,056
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
equity:
|
|||||||
Common
stock - authorized 10,000,000 shares at $.01 par value; 3,082,521
and
2,996,937 shares issued and outstanding
|
30,825
|
29,970
|
|||||
Additional
paid-in capital
|
3,872,983
|
3,566,760
|
|||||
Retained
earnings
|
7,302,596
|
6,857,936
|
|||||
Total
stockholders' equity
|
11,206,404
|
10,454,666
|
|||||
Totals
|
$
|
12,025,139
|
$
|
11,070,722
|
|||
2005
|
2004
|
||||||
Net
sales
|
$
|
13,151,576
|
$
|
11,227,242
|
|||
Cost
of sales
|
6,966,101
|
5,539,945
|
|||||
Gross
profit
|
6,185,475
|
5,687,297
|
|||||
Operating
expenses:
|
|||||||
Engineering
|
553,542
|
486,202
|
|||||
Selling
and general
|
4,890,002
|
3,154,074
|
|||||
Totals
|
5,443,544
|
3,640,276
|
|||||
Operating
income
|
741,931
|
2,047,021
|
|||||
Other
income - interest
|
96,729
|
17,110
|
|||||
Income
before income taxes
|
838,660
|
2,064,131
|
|||||
Provision
for income taxes
|
394,000
|
840,000
|
|||||
Net
income
|
$
|
444,660
|
$
|
1,224,131
|
|||
Earnings
per share:
|
|||||||
Basic
|
$
|
.15
|
$
|
.42
|
|||
Diluted
|
$
|
.12
|
$
|
.33
|
|||
Additional
|
Total
|
||||||||||||||||||
Common
Stock
|
Paid-In
|
Retained
|
Treasury
|
Stockholders'
|
|||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Stock
|
Equity
|
||||||||||||||
Balance,
November 1, 2003
|
2,692,683
|
$
|
26,927
|
$
|
2,418,033
|
$
|
5,633,805
|
$
|
(20,667
|
)
|
$
|
8,058,098
|
|||||||
Net
income
|
1,224,131
|
1,224,131
|
|||||||||||||||||
Tax
benefit on non-qualified stock options
|
173,000
|
173,000
|
|||||||||||||||||
Exercise
of stock options
|
311,554
|
3,116
|
996,321
|
999,437
|
|||||||||||||||
Retirement
of common stock
|
(7,300
|
)
|
(73
|
)
|
(20,594
|
)
|
|
|
20,667
|
|
|||||||||
Balance,
October 31, 2004
|
2,996,937
|
29,970
|
3,566,760
|
6,857,936
|
—
|
10,454,666
|
|||||||||||||
Net
income
|
444,660
|
444,660
|
|||||||||||||||||
Tax
benefit on non-qualified stock options
|
122,000
|
122,000
|
|||||||||||||||||
Exercise
of stock options
|
83,372
|
833
|
171,745
|
172,578
|
|||||||||||||||
Stock
issued for acquisition
|
2,212
|
22
|
12,478
|
12,500
|
|||||||||||||||
Balance,
October 31, 2005
|
3,082,521
|
$
|
30,825
|
$
|
3,872,983
|
$
|
7,302,596
|
$
|
—
|
$
|
11,206,404
|
||||||||
2005
|
2004
|
||||||
Operating
activities:
|
|||||||
Net
income
|
$
|
444,660
|
$
|
1,224,131
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
222,435
|
168,136
|
|||||
Deferred
income taxes
|
58,000
|
7,600
|
|||||
Income
tax benefit on non-qualified stock options
|
122,000
|
173,000
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Trade
accounts receivable
|
(374,665
|
)
|
185,583
|
||||
Inventories
|
(336,562
|
)
|
(202,928
|
)
|
|||
Income
tax refund receivable
|
(106,000
|
)
|
(240,600
|
)
|
|||
Other
current assets
|
5,651
|
55,072
|
|||||
Other
assets
|
(13,916
|
)
|
|||||
Accounts
payable
|
124,793
|
28,319
|
|||||
Accrued
expenses
|
24,886
|
65,214
|
|||||
Net
cash provided by operating activities
|
171,282
|
1,463,527
|
|||||
Investing
activities:
|
|||||||
Payment
for acquisition
|
(225,000
|
)
|
(510,000
|
)
|
|||
Capital
expenditures
|
(118,463
|
)
|
(162,392
|
)
|
|||
Payment
of note receivable
|
9,500
|
||||||
Payments
of note receivable from related party
|
22,854
|
||||||
Net
cash used in investing activities
|
(333,963
|
)
|
(649,538
|
)
|
|||
Financing
activities - exercise of stock options
|
172,578
|
999,437
|
|||||
Net
increase in cash and cash equivalents
|
9,897
|
1,813,426
|
|||||
Cash
and cash equivalents at beginning of year
|
4,497,322
|
2,683,896
|
|||||
Cash
and cash equivalents at end of year
|
$
|
4,507,219
|
$
|
4,497,322
|
|||
Supplemental
cash flow information - income taxes paid
|
$
|
320,000
|
$
|
900,000
|
|||
Noncash
investing and financing activities:
|
|||||||
Stock
issued for acquisition
|
$
|
12,500
|
|||||
Retirement
of common stock
|
$
|
20,667
|
|||||
2005
|
2004
|
||||||
Net
income:
|
|||||||
As
reported
|
$
|
444,660
|
$
|
1,224,131
|
|||
Deduct
total stock-based employee compensation expense determined under
the fair
value based method for all awards - net of income tax
effects
|
(208,000
|
)
|
(209,000
|
)
|
|||
Pro
forma
|
$
|
236,660
|
$
|
1,015,131
|
|||
Basic
earnings per share:
|
|||||||
As
reported
|
$
|
.15
|
$
|
.42
|
|||
Pro
forma
|
$
|
.08
|
$
|
.35
|
|||
Diluted
earnings per share:
|
|||||||
As
reported
|
$
|
.12
|
$
|
.33
|
|||
Pro
forma
|
$
|
.06
|
$
|
.27
|
2005
|
2004
|
||||||
Dividend
yield
|
0
|
%
|
0
|
%
|
|||
Expected
volatility
|
56
|
%
|
58
|
%
|
|||
Risk-free
interest rate
|
4.34
|
%
|
4.03
|
%
|
|||
Expected
lives
|
4
years
|
4
years
|
2005
|
2004
|
||||||
Numerators:
|
|||||||
Net
income (A)
|
$
|
444,660
|
$
|
1,224,131
|
|||
Denominators:
|
|||||||
Weighted
average shares outstanding for basic earnings per share
(B)
|
3,049,215
|
2,906,806
|
|||||
Add
effects of potentially dilutive securities - assumed exercise of
stock
options
|
744,273
|
844,475
|
|||||
Weighted
average shares for diluted earnings per share (C)
|
3,793,488
|
3,751,281
|
|||||
Basic
net earnings per share (A)÷(B)
|
$
|
.15
|
$
|
.42
|
|||
Diluted
net earnings per share (A)÷(C)
|
$
|
.12
|
$
|
.33
|
2005
|
2004
|
||||||
Raw
materials and supplies
|
$
|
845,313
|
$
|
777,765
|
|||
Work
in process
|
63,242
|
||||||
Finished
goods
|
3,318,293
|
3,120,909
|
|||||
Less
inventory reserve
|
(46,348
|
)
|
(108,716
|
)
|
|||
Totals
|
$
|
4,180,500
|
$
|
3,789,958
|
Year
Ending
|
||||
October
31,
|
Amount
|
|||
2006
|
$
|
248,000
|
||
2007
|
249,000
|
|||
2008
|
239,000
|
|||
2009
|
226,000
|
|||
2010
|
139,000
|
|||
Total
|
$
|
1,101,000
|
2005
|
2004
|
||||||
United
States
|
$
|
11,818,019
|
$
|
10,226,766
|
|||
Foreign
countries
|
1,333,557
|
1,000,476
|
|||||
Totals
|
$
|
13,151,576
|
$
|
11,227,242
|
2005
|
2004
|
||||||
Current:
|
|||||||
Federal
|
$
|
256,000
|
$
|
651,400
|
|||
State
|
80,000
|
181,000
|
|||||
336,000
|
832,400
|
||||||
Deferred:
|
|||||||
Federal
|
56,000
|
2,600
|
|||||
State
|
2,000
|
5,000
|
|||||
58,000
|
7,600
|
||||||
Totals
|
$
|
394,000
|
$
|
840,000
|
2005
|
2004
|
||||||||||||
%
of Pretax
|
%
of Pretax
|
||||||||||||
Amount
|
Income
|
Amount
|
Income
|
||||||||||
Income
tax at Federal statutory rate
|
$
|
285,000
|
34.0
|
%
|
$
|
702,000
|
34.0
|
%
|
|||||
State
tax provision, net of Federal tax benefit
|
52,000
|
6.2
|
123,000
|
6.0
|
|||||||||
Nondeductible
differences
|
8,000
|
0.9
|
7,000
|
0.3
|
|||||||||
Change
in valuation allowance
|
3,000
|
0.4
|
—
|
0.0
|
|||||||||
Other
|
46,000
|
5.5
|
8,000
|
0.4
|
|||||||||
Provision
for income taxes
|
$
|
394,000
|
47.0
|
%
|
$
|
840,000
|
40.7
|
%
|
2005
|
2004
|
||||||
Assets:
|
|||||||
Allowance
for doubtful accounts
|
$
|
6,000
|
$
|
16,000
|
|||
Inventory
obsolescence
|
18,000
|
47,000
|
|||||
Accrued
vacation
|
59,000
|
48,000
|
|||||
State
income taxes
|
30,000
|
62,000
|
|||||
Capital
loss carryforwards
|
37,000
|
34,000
|
|||||
Other
|
23,000
|
5,000
|
|||||
Totals
|
173,000
|
212,000
|
|||||
Liabilities:
|
|||||||
Depreciation
|
(106,000
|
)
|
(90,000
|
)
|
|||
Less
valuation allowance
|
(37,000
|
)
|
(34,000
|
)
|
|||
Net
deferred tax assets
|
$
|
30,000
|
$
|
88,000
|
2005
|
2004
|
||||||||||||
Weighted
|
Weighted
|
||||||||||||
Shares
|
Average
|
Shares
|
Average
|
||||||||||
or
Price
|
Exercise
|
or
Price
|
Exercise
|
||||||||||
Per
Share
|
Price
|
Per
Share
|
Price
|
||||||||||
Options
outstanding at beginning of year
|
1,035,714
|
$
|
1.63
|
1,287,867
|
$
|
1.67
|
|||||||
Options
granted
|
60,705
|
5.34
|
67,651
|
5.75
|
|||||||||
Options
exercised
|
(83,372
|
)
|
2.07
|
(311,554
|
)
|
3.21
|
|||||||
*Options
purchased for cash
|
(100,000
|
)
|
.10
|
—
|
|||||||||
Options
forfeited
|
(6,950
|
)
|
4.65
|
(8,250
|
)
|
2.30
|
|||||||
Options
outstanding at end of year
|
906,097
|
1.99
|
1,035,714
|
1.63
|
|||||||||
Option
price range at end of year
|
|
$.10
-$ 6.38
|
|
$.10-$6.38
|
|||||||||
Weighted
average fair value of options granted during the year
|
$
|
2.34
|
$
|
3.19
|
|||||||||
* |
This
transaction consisted of the Company repurchase of 100,000
options from
the Company’s Chief Executive Officer for
$551,000.
|
Weighted
Average
|
Weighted
|
|||||||||||||||
Weighted
|
Remaining
|
Average
|
||||||||||||||
Range
of
|
Average
|
Contractual
Life
|
Number
|
Exercise
Price
|
||||||||||||
Exercise
|
Number
|
Exercise
|
of
Options
|
of
Options
|
of
Options
|
|||||||||||
Price
|
Outstanding
|
Price
|
Outstanding
*
|
Exercisable
|
Exercisable
|
|||||||||||
$.10
|
344,950
|
$
|
.10
|
1yr.
after termination
|
344,950
|
$
|
.10
|
|||||||||
$1.33
- $ 2.50
|
234,206
|
1.90
|
6yrs.
|
154,206
|
1.79
|
|||||||||||
$2.66
- $3.95
|
205,535
|
3.05
|
8yrs.
|
105,535
|
3.19
|
|||||||||||
$4.94
- $6.38
|
121,406
|
5.72
|
9yrs.
|
77,366
|
6.16
|
|||||||||||
906,097
|
1.99
|
8yrs.
|
682,057
|
1.65
|
Inventory
|
$
|
55,000
|
||
Non-compete
agreement
|
120,000
|
|||
Goodwill
|
62,500
|
|||
Total
assets acquired
|
$
|
237,500
|
||
Purchase
price
|
$
|
237,500
|