Nevada
|
|
88-0425691
|
(State
or other jurisdiction of incorporation)
|
|
(IRS
Employer Identification
Number)
|
|
|
Page
|
Part
I. FINANCIAL INFORMATION:
|
||
|
Item
1. Financial Statements:
|
|
|
Consolidated
Balance Sheets as of September 30, 2006 (unaudited) and December
31,
2005.
|
F-2
|
|
|
|
|
Consolidated
Statements of Operations (unaudited) for the Three and Nine Months
ended
September 30, 2006 and 2005.
|
F-3
|
|
Consolidated
Statements of Cash Flows (unaudited) for the Nine Months ended
September
30, 2006 and 2005.
|
F-4
|
|
|
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
F-5
to F-16
|
|
|
|
|
Item
2. Management's Discussion and Analysis and Plan of
Operation
|
1
|
|
|
|
|
Item
3. Controls and Procedures
|
8
|
|
|
|
Part
II. OTHER INFORMATION:
|
||
|
|
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
8
|
|
Item
6. Exhibits
|
9
|
|
|
|
SIGNATURES
|
|
10
|
|
|
|
EXHIBITS
|
|
CHEMBIO
DIAGNOSTIC SYSTEMS, INC. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED
BALANCE SHEETS
|
|||||||
-
ASSETS -
|
|||||||
|
September
30, 2006
|
December
31, 2005
|
|||||
|
(Unaudited)
|
|
|||||
CURRENT
ASSETS:
|
|
|
|||||
Cash
|
$
|
3,474,030
|
$
|
232,148
|
|||
Accounts
receivable, net of allowance for doubtful accounts of $35,312 and
$20,488
for 2006 and 2005, respectively
|
870,435
|
1,255,073
|
|||||
Inventories
|
1,091,024
|
687,983
|
|||||
Prepaid
expenses and other current assets
|
177,451
|
292,989
|
|||||
TOTAL
CURRENT ASSETS
|
5,612,940
|
2,468,193
|
|||||
FIXED
ASSETS,
net of accumulated depreciation of $604,887 and $559,228 for 2006
and
2005, respectively
|
613,036
|
438,632
|
|||||
OTHER
ASSETS:
|
|||||||
Deposits
and other assets
|
361,125
|
109,581
|
|||||
|
$
|
6,587,101
|
$
|
3,016,406
|
|||
|
|||||||
-
LIABILITIES AND STOCKHOLDERS’ EQUITY
(DEFICIENCY)-
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
2,632,830
|
$
|
1,477,925
|
|||
Accrued
interest payable
|
120,000
|
120,000
|
|||||
Loan
payable
|
800,000
|
-
|
|||||
Current
portion of obligations under capital leases
|
41,293
|
38,368
|
|||||
Payable
to related party
|
182,181
|
182,181
|
|||||
TOTAL
CURRENT LIABILITIES
|
3,776,304
|
1,818,474
|
|||||
OTHER
LIABILITIES:
|
|||||||
Obligations
under capital leases - net of current portion
|
13,113
|
44,417
|
|||||
Liabilities
in respect to warrants
|
331,114
|
-
|
|||||
Derivative
liability
|
218,025
|
-
|
|||||
Accrued
interest, net of current portion
|
3,160
|
100,812
|
|||||
TOTAL
LIABILITIES
|
4,341,716
|
1,963,703
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
PREFERRED
STOCK - Series
C 7% Convertible - $.01 par value: 80 and none shares issued and
outstanding as of 2006 and 2005, respectively - net of derivative
liability of $218,025. Liquidation preference of
$4,000,000
|
3,143,415
|
-
|
|||||
STOCKHOLDERS’
EQUITY (DEFICIENCY)
|
|||||||
Preferred
Stock - 10,000,000 shares authorized:
|
|||||||
Series
A 8% Convertible - $.01 par value: 149.92119 and 158.68099 shares
issued
and outstanding as of 2006 and 2005, respectively. Liquidation
preference
of $4,644,882
|
2,591,591
|
2,628,879
|
|||||
Series
B 9% Convertible - $.01 par value: 113.93591 and 102.19760 shares
issued
and outstanding as of 2006 and 2005, respectively. Liquidation
preference
of $5,822,663
|
3,414,868
|
3,173,239
|
|||||
Common
stock - $.01 par value; 100,000,000 shares authorized 11,036,246
and
8,491,429 shares issued and outstanding as of 2006 and 2005,
respectively
|
110,363
|
84,914
|
|||||
Additional
paid-in capital
|
17,462,415
|
14,034,099
|
|||||
Accumulated
deficit
|
(24,477,267
|
)
|
(18,868,428
|
)
|
|||
TOTAL
STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
(898,030
|
)
|
1,052,703
|
||||
|
$
|
6,587,101
|
$
|
3,016,406
|
CHEMBIO
DIAGNOSTICS, INC. AND SUBSIDIARIES
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||
(UNAUDITED)
|
||||||||||||||
Three
months ended
|
Nine
months ended
|
|||||||||||||
September
30, 2006
|
September
30, 2005
|
September
30, 2006
|
September
30, 2005
|
|||||||||||
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
sales
|
|
$
|
942,088
|
|
$
|
843,435
|
|
|
$
|
3,683,599
|
|
$
|
2,003,868
|
|
License
revenue
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
250,000
|
|
Research
grants and development income
|
|
|
76,102
|
|
|
101,277
|
|
|
|
209,494
|
|
|
328,419
|
|
TOTAL
REVENUES
|
|
|
1,018,190
|
|
|
944,712
|
|
|
|
3,893,093
|
|
|
2,582,287
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost
of sales
|
|
|
830,819
|
|
|
669,817
|
|
|
|
2,705,749
|
|
|
1,770,747
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GROSS
PROFIT
|
|
|
187,371
|
|
|
274,895
|
|
|
|
1,187,344
|
|
|
811,540
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
OVERHEAD
COSTS:
|
|
|
|
|
|
|
|
|
|
|
||||
Research
and development expenses
|
|
|
318,048
|
|
|
292,198
|
|
|
|
1,062,319
|
|
|
1,053,731
|
|
Selling,
general and administrative expenses
|
|
|
1,109,797
|
|
|
822,010
|
|
|
|
3,740,765
|
|
|
2,109,030
|
|
|
|
|
1,427,845
|
|
|
1,114,208
|
|
|
|
4,803,084
|
|
|
3,162,761
|
|
LOSS
FROM OPERATIONS
|
|
|
(1,240,474
|
)
|
|
(839,313
|
)
|
|
|
(3,615,740
|
)
|
|
(2,351,221
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||
OTHER
INCOME (EXPENSES):
|
|
|
|
|
|
|
|
|
|
|
||||
Other
income
|
25,000
|
-
|
25,000
|
-
|
||||||||||
Sale
of fixed asset
|
-
|
-
|
5,000
|
400
|
||||||||||
Interest
income
|
2,094
|
10,135
|
2,980
|
33,456
|
||||||||||
Interest
(expense)
|
|
|
(360,606
|
)
|
|
(2,804
|
)
|
|
|
(382,316
|
)
|
|
(11,269
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||
LOSS
BEFORE INCOME TAXES
|
|
|
(1,573,986
|
)
|
|
(831,982
|
)
|
|
|
(3,965,076
|
)
|
|
(2,328,634
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income
taxes
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
NET
LOSS
|
|
|
(1,573,986
|
)
|
|
(831,982
|
)
|
|
|
(3,965,076
|
)
|
|
(2,328,634
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dividends
payable in stock to preferred stockholders
|
|
|
220,909
|
|
|
206,256
|
|
|
|
641,769
|
|
|
600,495
|
|
Dividend
accreted to preferred stock for associated costs and a beneficial
conversion feature
|
|
|
538,560
|
|
|
-
|
|
|
|
1,001,994
|
|
|
2,698,701
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
NET
LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
|
$
|
(2,333,455
|
)
|
$
|
(1,038,238
|
)
|
|
$
|
(5,608,839
|
)
|
$
|
(5,627,830
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
and diluted loss per share
|
|
$
|
(0.21
|
)
|
$
|
(0.13
|
)
|
|
$
|
(0.56
|
)
|
$
|
(0.75
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted
number of shares outstanding, basic and
diluted
|
|
|
10,961,662
|
|
|
8,137,727
|
|
|
|
10,014,207
|
|
|
7,500,167
|
|
CHEMBIO
DIAGNOSTICS, INC. AND SUBSIDIARIES
|
|
||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
||||||
(UNAUDITED)
|
|
||||||
|
|
Nine
months ended
|
|
||||
|
|
September
30, 2006
|
|
September
30, 2005
|
|
||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||
Net
loss
|
|
$
|
(3,965,076
|
)
|
$
|
(2,328,634
|
)
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
||
Depreciation
and amortization
|
|
|
146,346
|
|
|
79,429
|
|
Provision
for doubtful accounts
|
|
|
7,945
|
|
(4,278
|
)
|
|
Non-cash
interest expense
|
331,114
|
-
|
|||||
Common
stock, options and warrants issued as compensation
|
|
|
458,412
|
|
|
26,240
|
|
Changes
in:
|
|
|
|
|
|
||
Accounts
receivable
|
|
|
376,693
|
|
(559,878
|
)
|
|
Restricted
cash
|
-
|
250,000
|
|||||
Inventories
|
|
|
(403,041
|
)
|
|
(32,215
|
)
|
Prepaid
expenses and other current assets
|
|
|
115,538
|
|
|
90,189
|
|
Other
assets and deposits
|
|
|
(251,544
|
)
|
|
(100,212
|
)
|
Payment
of accrued interest
|
(97,652
|
)
|
(89,790
|
)
|
|||
Accounts
payable and accrued expenses
|
|
|
1,178,931
|
|
(365,326
|
)
|
|
Net
cash used in operating activities
|
|
|
(2,102,334
|
)
|
|
(3,034,475
|
)
|
|
|
|
|
|
|
||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
Acquisition
of fixed assets
|
(320,750
|
)
|
(324,642
|
)
|
|||
Net
cash used in investing activities
|
|
|
(320,750
|
)
|
|
(324,642
|
)
|
|
|
|
|
|
|
||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
Sale
of Series C Preferred Stock and associated warrants, net of cash
cost of
financing of $50,000
|
3,950,000
|
-
|
|||||
Sale
of Series B Preferred Stock and associated warrants, net of cash
cost of
financing for the periods ended in 2006 and 2005 of $2,750 and
$321,639,
respectively
|
|
|
997,250
|
|
|
4,725,861
|
|
Proceeds
from bridge loan
|
1,300,000
|
-
|
|||||
Payment
on bridge loan
|
(500,000
|
)
|
|||||
Proceeds
from exercise of warrants
|
86,321
|
25,196
|
|||||
Payment
of capital lease obligation
|
|
|
(28,379
|
)
|
|
(28,402
|
)
|
Proceeds
from working capital loan
|
-
|
161,917
|
|||||
Payment
of working capital loan
|
-
|
(206,917
|
)
|
||||
Payment
of dividends
|
(140,226
|
)
|
-
|
||||
Net
cash provided by financing activities
|
|
|
5,664,966
|
|
|
4,677,655
|
|
|
|
|
|
|
|
||
NET
INCREASE IN CASH
|
|
|
3,241,882
|
|
|
1,318,538
|
|
Cash
- beginning of the period
|
|
|
232,148
|
|
|
34,837
|
|
|
|
|
|
|
|
||
CASH
- end of the period
|
|
$
|
3,474,030
|
|
$
|
1,353,375
|
|
|
|
|
|
|
|
||
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
||
Cash
paid during the period for interest
|
|
$
|
112,302
|
|
$
|
118,531
|
|
Supplemental
disclosures for non-cash investing and financing
activities:
|
|
|
|
|
|
||
Warrants
issued as payment for fees
|
|
$
|
-
|
|
$
|
366,559
|
|
Preferred
B issued as payment for financing fees
|
|
|
100,000
|
|
|
249,000
|
|
Preferred
A and associated warrants exchanged for Preferred B and associated
warrants
|
|
|
-
|
|
|
20,000
|
|
Value
of warrants issued allocated to additional paid in capital
|
1,120,030
|
2,349,893
|
|||||
Accreted
beneficial conversion to preferred stock
|
1,001,994
|
2,698,701
|
|||||
Accreted
dividend to preferred stock
|
|
|
641,769
|
|
|
600,495
|
|
Common
stock issued as payment of dividend
|
522,794
|
187,679
|
|||||
Preferred
B issued as payment of dividend
|
|
|
89,899
|
|
|
203,493
|
|
Preferred
A converted to common stock
|
122,006
|
52,631
|
|||||
Preferred
B converted to common stock
|
360,651
|
228,877
|
NOTE
|
1
|
—
|
Description
of Business:
|
NOTE
|
2
|
—
|
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES:
|
(a) |
Basis
of Presentation:
|
(b) |
Inventories:
|
|
|
September
30, 2006
|
|
December
31, 2005
|
|
||
Raw
Materials
|
|
$
|
475,077
|
|
$
|
425,758
|
|
Work
in Process
|
|
|
93,422
|
|
|
86,001
|
|
Finished
Goods
|
|
|
522,525
|
|
|
176,224
|
|
|
|
$
|
1,091,024
|
|
$
|
687,983
|
|
(c) |
Fixed
Assets
|
(d) |
Earnings
Per Share
|
For
the three months ended
|
For
the nine months ended
|
||||
|
September
30, 2006
|
September
30, 2005
|
September
30, 2006
|
September
30, 2005
|
|
Basic
|
10,961,662
|
8,137,727
|
10,014,207
|
7,500,167
|
|
|
|||||
Diluted
|
10,961,662
|
8,137,727
|
10,014,207
|
7,500,167
|
|
September
30, 2006
|
September
30, 2005
|
1999
Plan Stock Options
|
1,629,750
|
1,256,500
|
Other
Stock Options
|
144,625
|
144,625
|
Warrants
|
24,713,994
|
21,263,966
|
Convertible
Preferred Stock
|
16,835,036
|
16,311,602
|
(e) |
Employee
Stock Option Plan:
|
|
Three
Months Ended
|
Nine
Months Ended
|
||
|
September
30, 2006
|
September
30, 2005
|
September
30, 2006
|
September
30, 2005
|
Expected
term (in years)
|
n/a
|
5
|
4
to 5
|
5
|
Expected
volatility
|
n/a
|
89.82%
|
116.20%
to 118.03%
|
95.56%
to 114.94%
|
Expected
dividend yield
|
n/a
|
0%
|
0%
|
0%
|
Risk-free
interest rate
|
n/a
|
4.08%
|
4.66%
to 4.92%
|
3.72%
to 4.18%
|
|
For
the three months ended
|
For
the nine months ended
|
|||||
|
|
|
September
30, 2005
|
|
|
September
30, 2005
|
|
Net
loss attributable to common stockholders, as reported
|
|
$
|
(1,038,238
|
)
|
$
|
(5,627,830
|
)
|
Add:
Stock-based compensation included in reported net loss
|
|
|
-
|
|
|
-
|
|
Deduct:
Total stock based compensation expense determined under the fair
value
based method for all awards (no tax effect)
|
|
|
(59,435
|
)
|
|
(130,906
|
)
|
Pro
forma net loss attributable to common stockholders
|
|
$
|
(1,097,673
|
)
|
$
|
(5,758,736
|
)
|
Net
loss per share:
|
|
|
|
|
|
||
Basic
and diluted loss per share - as reported
|
|
$
|
(0.13
|
)
|
$
|
(0.75
|
)
|
Basic
and diluted loss per share - pro forma
|
|
$
|
(0.13
|
)
|
$
|
(0.77
|
)
|
Weighted
|
Weighted
|
|||||||
Average
|
Average
|
|||||||
Exercise
|
Remaining
|
Aggregate
|
||||||
Number
|
Price
|
Contractual
|
Intrinsic
|
|||||
Stock
Options
|
of
Shares
|
per
Share
|
Term
|
Value
|
||||
Outstanding
at January 1, 2006
|
1,285,750
|
$1.20
|
||||||
Granted
|
1,147,250
|
$0.71
|
||||||
Cancelled
|
(
795,250)
|
$1.56
|
||||||
Exercised
|
-
|
-
|
||||||
Forfeited/expired
|
(
8,000)
|
$0.75
|
||||||
Outstanding
at September 30, 2006
|
1,629,750
|
$0.69
|
3.90
years
|
$148,179
|
||||
|
|
|||||||
Exercisable
at September 30, 2006
|
1,164,250
|
$0.68
|
3.75
years
|
$
114,219
|
(f) |
Geographic
Information:
|
|
For
the three months ended
|
|
For
the nine months ended
|
|
||||||||
|
September
30, 2006
|
September
30, 2005
|
September
30, 2006
|
September
30, 2005
|
||||||||
Africa
|
$
|
493,922
|
|
$
|
95,550
|
|
$
|
1,229,083
|
|
$
|
313,261
|
|
Asia
|
|
53,945
|
|
|
37,640
|
|
|
205,234
|
|
|
113,729
|
|
Australia
|
|
1,180
|
|
|
520
|
|
|
1,180
|
|
|
13,598
|
|
Europe
|
|
16,313
|
|
|
20,460
|
|
|
62,642
|
|
|
75,303
|
|
Middle
East
|
|
5,505
|
|
|
8,720
|
|
|
13,245
|
|
|
106,036
|
|
North
America
|
|
130,349
|
|
|
138,452
|
|
|
279,620
|
|
|
374,132
|
|
South
America
|
|
240,874
|
|
|
542,093
|
|
|
1,892,595
|
|
|
1,007,809
|
|
|
$
|
942,088
|
|
$
|
843,435
|
|
$
|
3,683,599
|
|
$
|
2,003,868
|
|
(g) |
Accounts
payable and accrued liabilities
|
September
30, 2006
|
December
31, 2005
|
||||||
Accounts
payable - suppliers
|
$
|
1,220,443
|
$
|
550,247
|
|||
Accrued
commissions
|
160,734
|
171,587
|
|||||
Accrued
royalties / licenses
|
509,261
|
381,510
|
|||||
Accrued
payroll and other taxes
|
135,392
|
63,146
|
|||||
Accrued
vacation
|
185,355
|
145,566
|
|||||
Accrued
legal and accounting
|
59,595
|
50,024
|
|||||
Accrued
expenses - other
|
362,050
|
115,845
|
|||||
TOTAL
|
$
|
2,632,830
|
$
|
1,477,925
|
(h) |
Recent
Accounting Pronouncements
|
NOTE
|
3
|
—
|
LONG-TERM
DEBT:
|
(a) |
Common
Stock
|
(b) |
Warrants
|
(c) |
Series
A 8% Convertible Preferred Stock:
|
(d) |
Series
B 9% Convertible Preferred Stock:
|
(e) |
Series
C 7% Convertible Preferred Stock:
|
NOTE
|
5
|
—
|
COMMITMENTS
AND CONTINGENCIES:
|
(f) |
Economic
Dependency:
|
(g) |
Governmental
Regulation:
|
(h) |
Litigation:
|
NOTE
|
6
|
—
|
Subsequent
events:
|
Series
C Financing:
|
NOTE
|
7
|
—
|
comparative
information:
|
OBLIGATIONS
|
|
Total
|
|
Less
than
1
Year
|
|
1-3
Years
|
|
4-5
Years
|
|
Greater
than
5
Years
|
||||||
Long
Term Debt(1)
|
$
|
923,160
|
$
|
920,000
|
$
|
3,160
|
$
|
-
|
$
|
-
|
||||||
Capital
Leases (2)
|
$
|
54,407
|
$
|
41,293
|
$
|
13,113
|
$
|
-
|
$
|
-
|
||||||
Operating
Leases
|
$
|
50,225
|
$
|
50,225
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Other
Long Term Obligations(3)
|
$
|
1,085,000
|
$
|
820,000
|
$
|
177,500
|
$
|
25,000
|
$
|
62,500
|
||||||
Total
Obligations
|
$
|
2,112,792
|
$
|
1,831,518
|
$
|
193,773
|
$
|
25,000
|
$
|
62,500
|
(1)
|
This
includes the balance of $800,000 still due from the funds borrowed
on June
29, 2006 (see Note 1) and accrued interest (see Note
3).
|
(2)
|
This
represents capital leases used to purchase capital
equipment.
|
(3)
|
This
represents contractual obligations for fixed cost licenses and
employment
contracts.
|
· |
Inverness
will market the SURE CHECK product under Inverness brands globally
[subject only to certain existing international agreements that the
Company and StatSure may keep in place for up to one
year];
|
· |
Inverness
will exclusively market SURE CHECK under the agreement as well as
any new
HIV products in the “barrel field” that are developed, and may not compete
with any products in this field worldwide as
defined;
|
· |
The
Company and StatSure have each granted Inverness exclusive rights
to their
intellectual property in the HIV barrel field;
and
|
· |
Inverness
has a first right to negotiate any agreements to market and
distribute any of the Company’s new HIV antibody detection tests,
including products that may incorporate the Company’s patent-pending Dual
Path Platform (DPP(TM))
|
· |
Inverness
will market this product in the U.S. market only, and the Company
has a
non-exclusive license under the Inverness lateral flow patents to
continue
to market the product under the Company’s brand in the rest of the world;
and
|
· |
Inverness
may bring a competitive HIV cassette product to the U.S. market,
but in
that event the Company may expand its lateral flow license for this
product to the U.S. and have other options under the
agreement.
|
· |
The
Company received a non-exclusive license under the Inverness lateral
flow
patents for its HIV 1/2 Dipstick for marketing outside the U.S.;
|
· |
The
Company received a worldwide non-exclusive license to manufacture
and
market a number of other Company-branded products, including all
the
Company’s rapid tests for human and veterinary and tuberculosis, Chagas
disease, and tests for other defined emerging and neglected diseases;
and
|
· |
Inverness
has the right to market each of these products (except the HIV 1/2
STAT
PAK Dipstick) under an Inverness brand pursuant to an agreed-upon
pricing
and margin sharing formula similar to the other
agreements.
|
Date:
|
November
13, 2006
|
By:
/s/ Lawrence A. Siebert
|
|
|
Lawrence
A. Siebert
|
|
|
Chief
Executive Officer
(Principal
Executive Officer)
|
|
|
|
Date:
|
November
13, 2006
|
By:
/s / Richard J. Larkin
|
|
|
Richard
J. Larkin
|
|
|
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
|