SCI ENGINEERED MATERIALS, INC.
CONDENSED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED JUNE 30, 2010 AND 2009
AND SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(UNAUDITED)
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
2010 2009 2010 2009
---------- ---------- ---------- ----------
PRODUCT REVENUE $2,354,405 $1,055,404 $4,357,005 $2,710,514
CONTRACT RESEARCH REVENUE 206,259 254,649 444,772 501,074
---------- ---------- ---------- ----------
2,560,664 1,310,053 4,801,777 3,211,588
---------- ---------- ---------- ----------
COST OF PRODUCT REVENUE 1,735,227 881,904 3,124,408 2,169,047
COST OF CONTRACT RESEARCH 159,289 179,159 333,519 366,031
---------- ---------- ---------- ----------
1,894,516 1,061,063 3,457,927 2,535,078
---------- ---------- ---------- ----------
GROSS PROFIT 666,148 248,990 1,343,850 676,510
OPERATING EXPENSES 618,394 513,952 1,107,202 1,222,410
---------- ---------- ---------- ----------
INCOME (LOSS) FROM
OPERATIONS 47,754 (264,962) 236,648 (545,900)
INTEREST AND OTHER INCOME
(EXPENSE) (11,251) (102,670) (32,017) (128,764)
---------- ---------- ---------- ----------
INCOME (LOSS) BEFORE
PROVISION FOR INCOME TAX 36,503 (367,632) 204,631 (674,664)
INCOME TAX EXPENSE (21,670) (287) (83,367) (575)
---------- ---------- ---------- ----------
INCOME (LOSS) 14,833 (367,919) 121,264 (675,239)
DIVIDENDS ON PREFERRED
STOCK (6,074) (6,108) (12,149) (12,215)
---------- ---------- ---------- ----------
INCOME (LOSS) APPLICABLE TO
COMMON SHARES $ 8,759 $ (374,027) $ 109,115 $ (687,454)
========== ========== ========== ==========
INCOME (LOSS) APPLICABLE TO
COMMON SHARES
PER COMMON SHARE
Basic $ 0.00 $ (0.10) $ 0.03 $ (0.19)
========== ========== ========== ==========
Diluted $ 0.00 $ (0.10) $ 0.03 $ (0.19)
========== ========== ========== ==========
WEIGHTED AVERAGE SHARES
OUTSTANDING
Basic 3,742,039 3,562,259 3,727,074 3,562,149
========== ========== ========== ==========
Diluted 3,882,826 3,562,259 3,873,231 3,562,149
========== ========== ========== ==========
SCI ENGINEERED MATERIALS, INC.
CONDENSED BALANCE SHEETS
(UNAUDITED)
ASSETS
June 30, December 31,
2010 2009
------------ ------------
(UNAUDITED)
CURRENT ASSETS
Cash $ 1,594,168 $ 1,107,216
Accounts receivable 754,474 570,112
Inventories 1,410,619 1,031,777
Deferred taxes 84,000 156,000
Prepaid expenses 322,460 977,536
------------ ------------
Total current assets 4,165,721 3,842,641
------------ ------------
PROPERTY AND EQUIPMENT, AT COST 5,704,666 5,399,326
Less accumulated depreciation (3,064,061) (2,868,198)
------------ ------------
2,640,605 2,531,128
------------ ------------
TOTAL OTHER ASSETS 55,468 63,267
------------ ------------
TOTAL ASSETS $ 6,861,794 $ 6,437,036
============ ============
LIABILITIES AND SHAREHOLDERS' EQUITY
June 30, December 31,
2010 2009
------------ ------------
(UNAUDITED)
Short-term debt $ 454,161 $ 425,664
Accounts payable 386,297 263,468
Customer deposits 830,083 1,319,455
Accrued expenses 371,269 278,157
------------ ------------
Total current liabilities 2,042,170 2,286,744
Long-term debt 994,516 1,055,969
------------ ------------
Total liabilities 3,036,686 3,342,713
COMMITMENTS AND CONTINGENCIES - -
------------ ------------
TOTAL SHAREHOLDERS' EQUITY 3,825,108 3,094,323
------------ ------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 6,861,794 $ 6,437,036
============ ============
SCI ENGINEERED MATERIALS, INC.
CONDENSED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(UNAUDITED)
2010 2009
----------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES
Net cash provided by (used in) operating
activities $ 349,871 $ (57,933)
CASH FLOWS FROM INVESTING ACTIVITIES
Net cash used in investing activities (143,242) (106,250)
CASH FLOWS FROM FINANCING ACTIVITIES
Net cash provided by (used in) financing
activities 280,323 (194,372)
----------- -----------
NET INCREASE (DECREASE) IN CASH 486,952 (358,555)
CASH - Beginning of period 1,107,216 1,399,050
----------- -----------
CASH - End of period $ 1,594,168 $ 1,040,495
=========== ===========
SUPPLEMENTAL DISCLOSURES OF CASH
FLOW INFORMATION
Cash paid during the years for:
Interest, net $ 44,931 $ 57,223
Income taxes 1,650 2,450
SUPPLEMENTAL DISCLOSURES OF NONCASH
FINANCING ACTIVITIES
Property and equipment purchased by capital lease 192,665 555,700
Machinery & equipment accrued asset retirement
obligation increase 3,312 3,312
Financing expense related to warrant expiration
date extension - 76,387
Contact Information: For Additional Information Contact: Robert Lentz (614) 876-2000