SCI ENGINEERED MATERIALS, INC.
STATEMENTS OF OPERATIONS
THREE MONTHS AND TWELVE MONTHS ENDED DECEMBER 31, 2010 AND 2009
THREE MONTHS ENDED TWELVE MONTHS ENDED
DEC. 31, DEC. 31,
2010 2009 2010 2009
---------- ---------- ---------- ----------
PRODUCT REVENUE $1,489,927 $2,265,658 $8,038,774 $7,004,527
CONTRACT RESEARCH REVENUE 191,037 308,233 877,348 1,005,708
---------- ---------- ---------- ----------
1,680,964 2,573,891 8,916,122 8,010,235
---------- ---------- ---------- ----------
COST OF PRODUCT REVENUE 1,131,434 1,660,456 6,002,686 5,311,459
COST OF CONTRACT RESEARCH 135,341 272,365 639,452 828,897
---------- ---------- ---------- ----------
1,266,775 1,932,821 6,642,138 6,140,356
---------- ---------- ---------- ----------
GROSS PROFIT 414,189 641,070 2,273,984 1,869,879
GENERAL AND ADMINISTRATIVE
EXPENSE 266,590 261,104 1,128,644 1,237,672
RESEARCH AND DEVELOPMENT
EXPENSE 122,846 51,352 442,214 314,386
MARKETING AND SALES EXPENSE 127,234 155,302 623,231 647,859
---------- ---------- ---------- ----------
INCOME (LOSS) FROM
OPERATIONS (102,481) 173,312 79,895 (330,038)
---------- ---------- ---------- ----------
OTHER INCOME (EXPENSE)
Interest expense - net (18,009) (23,949) (80,370) (102,318)
Gain (loss) on disposal
of equipment - (45,646) 10,251 (45,646)
Financing expense - - - (76,387)
Miscellaneous, net (458) (458) (1,830) (1,830)
---------- ---------- ---------- ----------
(18,467) (70,053) (71,949) (226,181)
---------- ---------- ---------- ----------
INCOME (LOSS) BEFORE INCOME
TAXES (120,948) 103,259 7,946 (556,219)
INCOME TAX BENEFIT (68,197) (59,862) (9,133) (59,000)
---------- ---------- ---------- ----------
NET INCOME (LOSS) (52,751) 163,121 17,079 (497,219)
DIVIDENDS ON PREFERRED
STOCK (6,086) (6,108) (24,308) (24,430)
---------- ---------- ---------- ----------
INCOME (LOSS) APPLICABLE TO
COMMON SHARES $ (58,837) $ 157,013 $ (7,229) $ (521,649)
========== ========== ========== ==========
EARNINGS PER SHARE - BASIC
AND DILUTED
INCOME (LOSS) APPLICABLE TO
COMMON SHARES
PER COMMON SHARE
Basic $ (0.02) $ 0.04 $ 0.00 $ (0.15)
========== ========== ========== ==========
Diluted $ (0.02) $ 0.04 $ 0.00 $ (0.15)
========== ========== ========== ==========
WEIGHTED AVERAGE SHARES
OUTSTANDING
Basic 3,773,581 3,565,257 3,750,376 3,562,960
========== ========== ========== ==========
Diluted 3,773,581 3,744,528 3,750,376 3,562,960
========== ========== ========== ==========
SCI ENGINEERED MATERIALS, INC.
BALANCE SHEETS
ASSETS
December 31, December 31,
2010 2009
----------- -----------
(UNAUDITED)
CURRENT ASSETS
Cash $ 1,511,752 $ 1,107,216
Accounts receivable 682,017 570,112
Inventories 1,344,426 1,031,777
Deferred income taxes 156,000 156,000
Prepaid expenses 51,369 977,536
----------- -----------
Total current assets 3,745,564 3,842,641
----------- -----------
PROPERTY AND EQUIPMENT, AT COST 5,717,611 5,399,326
Less accumulated depreciation (3,250,237) (2,868,198)
----------- -----------
2,467,374 2,531,128
----------- -----------
OTHER ASSETS 78,897 63,267
----------- -----------
TOTAL ASSETS $ 6,291,835 $ 6,437,036
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
December 31, December 31,
2010 2009
----------- -----------
(UNAUDITED)
CURRENT LIABILITIES
Short term debt $ 464,072 $ 425,664
Accounts payable 573,741 263,468
Customer deposits 366,153 1,319,455
Accrued expenses 304,405 278,157
----------- -----------
Total current liabilities 1,708,371 2,286,744
Long term debt 758,685 1,055,969
----------- -----------
Total liabilities 2,467,056 3,342,713
COMMITMENTS AND CONTINGENCIES - -
TOTAL SHAREHOLDERS' EQUITY 3,824,779 3,094,323
----------- -----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 6,291,835 $ 6,437,036
=========== ===========
SCI ENGINEERED MATERIALS, INC.
STATEMENTS OF CASH FLOWS
TWELVE MONTHS ENDED DECEMBER 31, 2010 AND 2009
2010 2009
----------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss) $ 17,079 $ (497,219)
Adjustments to reconcile net income (loss) to
net cash from operating activities:
Depreciation and accretion 488,003 443,800
Amortization 3,088 3,088
Stock based compensation 203,403 381,030
Financing expense related to warrant
expiration date extension - 76,387
Gain on sale of equipment (10,251) 45,646
Deferred income taxes - (156,000)
Inventory reserve 403 554
Credit for doubtful accounts - (8,947)
Changes in operating assets and liabilities:
Accounts receivable (111,905) 15,991
Inventories (313,052) 232,102
Prepaid expenses 926,167 (934,973)
Other assets (18,718) (3,099)
Accounts payable 310,273 14,159
Accrued expenses and customer deposits (933,678) 649,246
----------- -----------
Net cash provided by (used in) operating
activities 560,812 261,765
----------- -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds on sale of equipment 10,500 -
Purchases of property and equipment (225,209) (168,132)
----------- -----------
Net cash used in investing activities (214,709) (168,132)
----------- -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from exercise of common stock options 19,175 21,206
Net proceeds from exercise of common stock
warrants 490,799 -
Payments related to Preferred Series B dividend - (24,430)
Principal payments on capital lease obligations
and note payable (451,541) (382,243)
----------- -----------
Net cash provided by (used in) financing
activities 58,433 (385,467)
----------- -----------
NET INCREASE (DECREASE) IN CASH 404,536 (291,834)
CASH - Beginning of period 1,107,216 1,399,050
----------- -----------
CASH - End of period $ 1,511,752 $ 1,107,216
=========== ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the periods for:
Interest, net $ 85,643 $ 108,712
Income taxes 2,400 2,450
SUPPLEMENTAL DISCLOSURES OF NONCASH FINANCING
ACTIVITIES
Property and equipment purchased by capital
lease 192,665 555,700
Increase in asset retirement obligation 6,624 6,624
Financing expense related to warrant extension - 76,387
Contact Information: For Additional Information Contact: Robert Lentz (614) 876-2000