NATURAL HEALTH TRENDS CORP.
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share Data)
December September
31, 2006 30, 2007
----------- -----------
(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents $ 11,936 $ 6,199
Restricted cash 455 395
Certificates of deposit 1,277 -
Accounts receivable 462 522
Inventories, net 5,857 5,048
Other current assets 2,639 1,606
----------- -----------
Total current assets 22,626 13,770
Property and equipment, net 2,944 1,973
Goodwill 14,145 14,145
Intangible assets, net 3,400 2,800
Restricted cash 4,142 4,911
Deferred tax assets 208 213
Other assets 1,120 952
----------- -----------
Total assets $ 48,585 $ 38,764
=========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 3,424 $ 3,389
Income taxes payable 281 458
Accrued distributor commissions 3,852 2,121
Other accrued expenses 5,255 4,806
Deferred revenue 5,641 4,272
Other current liabilities 3,135 3,115
----------- -----------
Total current liabilities 21,588 18,161
Commitments and contingencies
Minority interest 22 31
Stockholders' equity:
Preferred stock, $0.001 par value, 5,000,000
shares authorized; 1,761,900 shares
designated Series A convertible preferred
stock, 1,431,075 shares issued and
outstanding at September 30, 2007, aggregate
liquidation value of $2,503 at September 30,
2007 - 1,280
Common stock, $0.001 par value, 50,000,000
shares authorized, 8,199,933 and 8,802,674
shares issued and outstanding at December
31, 2006 and September 30, 2007 8 9
Additional paid-in capital 70,042 73,656
Accumulated deficit (44,128) (55,696)
Accumulated other comprehensive income:
Foreign currency translation adjustment 1,053 1,323
----------- -----------
Total stockholders' equity 26,975 20,572
----------- -----------
Total liabilities and stockholders' equity $ 48,585 $ 38,764
=========== ===========
NATURAL HEALTH TRENDS CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(In Thousands, Except Per Share Data)
Three Months Ended Nine Months Ended
September 30, September 30,
---------------------- ----------------------
2006 2007 2006 2007
---------- ---------- ---------- ----------
Net sales $ 29,945 $ 16,828 $ 105,740 $ 63,524
Cost of sales 6,646 4,892 23,419 16,559
---------- ---------- ---------- ----------
Gross profit 23,299 11,936 82,321 46,965
% of net sales 77.8% 70.9% 77.8% 73.9%
Operating expenses:
Distributor commissions 15,456 7,267 54,902 30,187
% of net sales 51.6% 43.2% 51.9% 47.5%
Selling, general and
administrative expenses 10,630 8,343 34,368 27,172
Recovery of KGC
receivable (338) (146) (652) (565)
---------- ---------- ---------- ----------
Total operating expenses 25,748 15,464 88,618 56,794
---------- ---------- ---------- ----------
Loss from operations (2,449) (3,528) (6,297) (9,829)
Other income, net 309 135 696 302
---------- ---------- ---------- ----------
Loss before income taxes
and minority interest (2,140) (3,393) (5,601) (9,527)
Income tax provision (344) (97) (788) (460)
Minority interest 9 (6) (35) (7)
---------- ---------- ---------- ----------
Net loss (2,475) (3,496) (6,424) (9,994)
Beneficial conversion
feature on preferred stock - - - (1,574)
Preferred stock dividends - (37) - (70)
---------- ---------- ---------- ----------
Net loss attributable to
common stockholders $ (2,475) $ (3,533) $ (6,424) $ (11,638)
========== ========== ========== ==========
Loss per share - basic and
diluted $ (0.30) $ (0.43) $ (0.80) $ (1.41)
========== ========== ========== ==========
Weighted-average number of
shares outstanding 8,200 8,278 8,039 8,254
========== ========== ========== ==========
Contact Information: Contact: Chris Sharng President Natural Health Trends Corp. (972) 241-4080