These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(
d
) OF THE
SECURITIES EXCHANGE ACT OF
1934
|
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(
d
) OF THE
SECURITIES EXCHANGE ACT OF
1934
|
|
Minnesota
(State
or other jurisdiction of incorporation or
organization)
|
41-1458152
(I.R.S.
Employer
Identification
No.)
|
|
350
Hills St., Suite 106, Richland, Washington
(Address
of principal executive offices)
|
99354
(Zip
Code)
|
|
Class
|
Outstanding as of February 8, 2011
|
|
|
Common
stock, $0.001 par value
|
25,816,476
|
|
PART
I
|
FINANCIAL
INFORMATION
|
|
|
Item
1
|
Consolidated
Unaudited Financial Statements
|
1
|
|
Consolidated
Balance Sheets (Unaudited)
|
1
|
|
|
Consolidated
Statements of Operations (Unaudited)
|
2
|
|
|
Consolidated
Statements of Cash Flows (Unaudited)
|
3
|
|
|
Notes
to Unaudited Consolidated Financial Statements
|
4
|
|
|
Item
2
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
10
|
|
Item
3
|
Quantitative
and Qualitative Disclosures About Market Risk
|
23
|
|
Item
4
|
Controls
and Procedures
|
23
|
|
PART
II
|
OTHER
INFORMATION
|
|
|
Item
1A
|
Risk
Factors
|
23
|
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
27
|
|
Item
6
|
Exhibits
|
30
|
|
Signatures
|
31
|
|
(Unaudited)
|
||||||||
|
December 31,
|
June 30,
|
|||||||
|
2010
|
2010
|
|||||||
|
ASSETS
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
and cash equivalents
|
$ | 2,770,366 | $ | 1,678,869 | ||||
|
Accounts
receivable, net of allowance for doubtful accounts
|
||||||||
|
of
$32,153 and $36,390, respectively
|
1,008,779 | 896,266 | ||||||
|
Inventory
|
775,167 | 681,677 | ||||||
|
Prepaid
expenses and other current assets
|
245,613 | 259,975 | ||||||
|
Total
current assets
|
4,799,925 | 3,516,787 | ||||||
|
Fixed
assets, net of accumulated depreciation and amortization
|
3,546,219 | 3,959,983 | ||||||
|
Deferred
financing costs, net of accumulated amortization
|
156,144 | 13,277 | ||||||
|
Restricted
cash
|
180,556 | 180,154 | ||||||
|
Other
assets, net of accumulated amortization
|
275,206 | 272,594 | ||||||
|
Total
assets
|
$ | 8,958,050 | $ | 7,942,795 | ||||
|
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current
liabilities:
|
||||||||
|
Accounts
payable and accrued liabilities
|
$ | 454,715 | $ | 404,401 | ||||
|
Accrued
protocol expense
|
69,528 | 242,029 | ||||||
|
Accrued
radioactive waste disposal
|
84,060 | 60,060 | ||||||
|
Accrued
payroll and related taxes
|
135,675 | 186,513 | ||||||
|
Acccued
vacation
|
71,172 | 68,525 | ||||||
|
Notes
payable, due within one year
|
52,985 | 49,445 | ||||||
|
Total
current liabilities
|
868,135 | 1,010,973 | ||||||
|
Notes
payable, due after one year
|
101,677 | 130,550 | ||||||
|
Warrant
liabilities
|
1,304,000 | - | ||||||
|
Asset
retirement obligation
|
633,149 | 605,391 | ||||||
|
Total
liabilities
|
2,906,961 | 1,746,914 | ||||||
|
Commitments
and contingencies (Note 6)
|
||||||||
|
Shareholders'
equity:
|
||||||||
|
Preferred
stock, $.001 par value; 6,000,000 shares authorized:
|
||||||||
|
Series
A: 1,000,000 shares allocated; no shares issued and
outstanding
|
- | - | ||||||
|
Series
B: 5,000,000 shares allocated; 59,065 shares issued and
outstanding
|
59 | 59 | ||||||
|
Common
stock, $.001 par value; 194,000,000 shares authorized;
|
||||||||
|
25,829,325
and 23,048,754 shares issued and outstanding
|
25,829 | 23,049 | ||||||
|
Treasury
stock, at cost, 13,200 shares
|
(8,390 | ) | (8,390 | ) | ||||
|
Additional
paid-in capital
|
49,037,162 | 48,084,783 | ||||||
|
Accumulated
deficit
|
(43,003,571 | ) | (41,903,620 | ) | ||||
|
Total
shareholders' equity
|
6,051,089 | 6,195,881 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 8,958,050 | $ | 7,942,795 | ||||
|
Three months ended December 31,
|
Six months ended December 31,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Product
sales
|
$ | 1,244,922 | $ | 1,368,347 | $ | 2,572,049 | $ | 2,747,434 | ||||||||
|
Cost
of product sales
|
1,117,005 | 1,100,193 | 2,228,532 | 2,260,282 | ||||||||||||
|
Gross
income
|
127,917 | 268,154 | 343,517 | 487,152 | ||||||||||||
|
Operating
expenses:
|
||||||||||||||||
|
Research
and development expenses
|
15,612 | 59,078 | 130,133 | 127,960 | ||||||||||||
|
Sales
and marketing expenses
|
335,612 | 603,980 | 709,038 | 1,046,879 | ||||||||||||
|
General
and administrative expenses
|
561,208 | 550,009 | 1,157,341 | 1,152,440 | ||||||||||||
|
Total
operating expenses
|
912,432 | 1,213,067 | 1,996,512 | 2,327,279 | ||||||||||||
|
Operating
loss
|
(784,515 | ) | (944,913 | ) | (1,652,995 | ) | (1,840,127 | ) | ||||||||
|
Non-operating
income (expense):
|
||||||||||||||||
|
Interest
income
|
979 | 2,944 | 2,040 | 8,811 | ||||||||||||
|
Gain
on fair value of warrant liability
|
420,000 | - | 420,000 | - | ||||||||||||
|
Other
income
|
149,879 | 149,879 | ||||||||||||||
|
Financing
and interest expense
|
(14,412 | ) | (7,898 | ) | (18,875 | ) | (25,259 | ) | ||||||||
|
Non-operating
income (expense), net
|
556,446 | (4,954 | ) | 553,044 | (16,448 | ) | ||||||||||
|
Net
loss
|
(228,069 | ) | (949,867 | ) | (1,099,951 | ) | (1,856,575 | ) | ||||||||
|
Preferred
stock dividends
|
(2,658 | ) | (36,679 | ) | (5,316 | ) | (36,679 | ) | ||||||||
|
Net
loss applicable to common shareholders
|
$ | (230,727 | ) | $ | (986,546 | ) | $ | (1,105,267 | ) | $ | (1,893,254 | ) | ||||
|
Basic
and diluted loss per share
|
$ | (0.01 | ) | $ | (0.04 | ) | $ | (0.05 | ) | $ | (0.08 | ) | ||||
|
Weighted
average shares used in computing net loss per share:
|
||||||||||||||||
|
Basic
and diluted
|
25,070,992 | 22,942,088 | 24,059,873 | 22,942,088 | ||||||||||||
|
Six months ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net
loss
|
$ | (1,099,951 | ) | $ | (1,856,575 | ) | ||
|
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
||||||||
|
Depreciation
and amortization of fixed assets
|
446,740 | 484,572 | ||||||
|
Amortization
of deferred financing costs and other assets
|
26,702 | 29,100 | ||||||
|
Gain
on fair value of warrant liabilities
|
(420,000 | ) | - | |||||
|
Accretion
of asset retirement obligation
|
27,758 | 25,378 | ||||||
|
Share-based
compensation
|
48,250 | 80,477 | ||||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable, net
|
(112,513 | ) | (174,867 | ) | ||||
|
Inventory
|
(93,490 | ) | 35,361 | |||||
|
Prepaid
expenses and other current assets
|
35,232 | (3,972 | ) | |||||
|
Accounts
payable and accrued expenses
|
50,314 | 18,817 | ||||||
|
Accrued
protocol expense
|
(172,501 | ) | 11,878 | |||||
|
Accrued
radioactive waste disposal
|
24,000 | (23,940 | ) | |||||
|
Accrued
payroll and related taxes
|
(50,838 | ) | 16,552 | |||||
|
Accrued
vacation
|
2,647 | (17,702 | ) | |||||
|
Net
cash used by operating activities
|
(1,287,650 | ) | (1,374,921 | ) | ||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchases
of fixed assets
|
(32,976 | ) | (18,000 | ) | ||||
|
Change
in restricted cash
|
(402 | ) | (1,049 | ) | ||||
|
Proceeds
from the sale or maturity of short-term investments
|
- | 1,679,820 | ||||||
|
Net
cash provided (used) by investing activities
|
(33,378 | ) | 1,660,771 | |||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Principal
payments on notes payable
|
(25,333 | ) | (134,331 | ) | ||||
|
Preferred
dividends paid
|
(10,632 | ) | (36,679 | ) | ||||
|
Proceeds
from sales of common stock and warrants, net of offering
costs
|
||||||||
|
pursuant
to registered public offering
|
1,998,040 | - | ||||||
|
Proceeds
from sales of common stock, net of offering costs
|
||||||||
|
pursuant
to at the market offering
|
250,632 | - | ||||||
|
Proceeds
from sales of common stock, pursuant to exercise of
warrants
|
199,818 | - | ||||||
|
Net
cash used by financing activities
|
2,412,525 | (171,010 | ) | |||||
|
Net
increase (decrease) in cash and cash equivalents
|
1,091,497 | 114,840 | ||||||
|
Cash
and cash equivalents, beginning of period
|
1,678,869 | 2,990,744 | ||||||
|
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$ | 2,770,366 | $ | 3,105,584 | ||||
|
Supplemental
disclosures of cash flow information:
|
||||||||
|
Non-cash
investing and financing activities:
|
||||||||
|
Initial
measurement of warrant liabilities
|
$ | 1,724,000 | $ | - | ||||
|
1.
|
Basis
of Presentation
|
|
December
31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Preferred
stock
|
59,065 | 59,065 | ||||||
|
Common
stock warrants
|
5,173,945 | 3,216,644 | ||||||
|
Common
stock options
|
2,146,372 | 2,412,236 | ||||||
|
Total
potential dilutive securities
|
7,379,382 | 5,687,945 | ||||||
|
December 31,
|
June 30,
|
|||||||
|
2010
|
2010
|
|||||||
|
Raw
materials
|
$ | 654,580 | $ | 546,080 | ||||
|
Work
in process
|
103,323 | 130,840 | ||||||
|
Finished
goods
|
17,264 | 4,757 | ||||||
| $ | 775,167 | $ | 681,677 | |||||
|
Three months
|
Six months
|
|||||||||||||||
|
ended December 31,
|
ended December 31,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Cost
of product sales
|
$ | 8,470 | $ | 5,375 | $ | 16,940 | $ | 11,272 | ||||||||
|
Research
and development expenses
|
5,410 | 174 | 10,820 | 336 | ||||||||||||
|
Sales
and marketing expenses
|
3,847 | 27,460 | 7,694 | 51,085 | ||||||||||||
|
General
and administrative expenses
|
5,930 | (10,459 | ) | 12,795 | 17,784 | |||||||||||
|
Total
share-based compensation
|
$ | 23,657 | $ | 22,550 | $ | 48,249 | $ | 80,477 | ||||||||
|
Weighted
|
||||||||||||||||
|
Weighted
|
Average
|
|||||||||||||||
|
Average
|
Remaining
|
Aggregate
|
||||||||||||||
|
Number
of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
|
Options
|
Price
|
Term
|
Value
|
|||||||||||||
|
Outstanding
at December 31, 2010
|
2,146,372 | $ | 1.87 | 6.8 | $ | 645,522 | ||||||||||
|
Vested
and expected to vest at December 31, 2010
|
2,059,546 | $ | 1.93 | 6.7 | $ | 587,179 | ||||||||||
|
Vested
and exercisable at December 31, 2010
|
1,614,293 | $ | 2.27 | 6.3 | $ | 355,198 | ||||||||||
|
Three months
|
Six months
|
|||||||||||||||
|
ended December 31,
|
ended December 31,
|
|||||||||||||||
|
2010(a)
|
2009(b)
|
2010(c)
|
2009(d)
|
|||||||||||||
|
Weighted
average fair value of options granted
|
$ | - | $ | - | $ | - | $ | 0.51 | ||||||||
|
Key
assumptions used in determining fair value:
|
||||||||||||||||
|
Weighted
average risk-free interest rate
|
- | % | - | % | - | % | 2.50 | % | ||||||||
|
Weighted
average life of the option (in years)
|
- | - | - | 4.00 | ||||||||||||
|
Weighted
average historical stock price volatility
|
- | % | - | % | - | % | 132.21 | % | ||||||||
|
Expected
dividend yield
|
- | % | - | % | - | % | 0.00 | % | ||||||||
|
(a)
|
During
the three months ended December 31, 2010, the Company did not grant any
stock options.
|
|
(b)
|
During
the three months ended December 31, 2009, the Company did not grant any
stock options.
|
|
(c)
|
During
the six months ended December 31, 2010, the Company did not grant any
stock options.
|
|
(d)
|
During
the six months ended December 31, 2009, the Company granted 10,000 stock
options.
|
|
Weighted average
|
||||||||
|
Warrants
|
exercise price
|
|||||||
|
Outstanding
as of June 30, 2010
|
3,165,768 | $ | 5.550 | |||||
|
Series
A warrants
|
508,130 | $ | 0.984 | |||||
|
Series
B warrants
|
562,500 | $ | 0.984 | |||||
|
Series
C warrants
|
1,096,391 | $ | 0.984 | |||||
|
Warrants
exercised
|
(226,344 | ) | $ | 0.950 | ||||
|
Outstanding
as of December 31, 2010
|
5,173,945 | $ | 3.610 | |||||
|
Series
A deferred costs
|
$ | 21,391 |
4
months
|
$ | 5,348 per month | ||||
|
Series
B deferred costs
|
$ | 26,431 |
6
months
|
$ | 4,405 per month | ||||
|
Series
C deferred costs
|
$ | 145,230 |
60
months
|
$ | 2,420 per month |
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Product
Sales (Prostate)
|
$ | 1,139,530 | $ | 1,323,047 | $ | (183,517 | ) | (14 | )% | |||||||
|
Product
Sales (Other)
|
$ | 105,392 | $ | 45,300 | $ | 60,092 | 133 | % | ||||||||
|
Total
product sales
|
$ | 1,244,922 | $ | 1,368,347 | $ | (123,425 | ) | (9 | )% | |||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Material
|
$ | 430,777 | $ | 394,537 | $ | 36,240 | 9 | % | ||||||||
|
Pre-loading
|
$ | 97,153 | $ | 85,967 | $ | 11,186 | 13 | % | ||||||||
|
Payroll
and benefits
|
$ | 204,629 | $ | 235,533 | $ | (30,904 | ) | (13 | )% | |||||||
|
Cost of product sales
(Other)
|
$ | 384,447 | $ | 384,156 | $ | 290 | 0 | % | ||||||||
|
Total
cost of product sales
|
$ | 1,117,005 | $ | 1,100,193 | $ | 16,812 | 2 | % | ||||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Gross
margin
|
$ | 127,917 | $ | 268,154 | $ | (140,237 | ) | (52 | )% | |||||||
|
Gross margin percentage
|
10 | % | 20 | % | ||||||||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Other
organ research
|
$ | 23,525 | $ | 20 | $ | 23,505 | 117,525 | % | ||||||||
|
Payroll
and benefits
|
$ | 78,471 | $ | 3,316 | $ | 75,155 | 2,266 | % | ||||||||
|
Protocol
expense
|
$ | (134,031 | ) | $ | 22,500 | $ | (156,531 | ) | (696 | )% | ||||||
|
Travel
expense
|
$ | 12,260 | $ | - | $ | 12,260 | 100 | % | ||||||||
|
Research
and development (Other)
|
$ | 35,387 | $ | 33,242 | $ | 2,145 | 6 | % | ||||||||
|
Total
research and development
|
$ | 15,612 | $ | 59,078 | $ | (43,466 | ) | (74 | )% | |||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Consulting
|
$ | 220 | $ | 23,749 | $ | (23,529 | ) | (99 | )% | |||||||
|
Conventions
and tradeshows
|
$ | 12,381 | $ | 78,131 | $ | (65,750 | ) | (84 | )% | |||||||
|
Marketing
and advertising
|
$ | 22,432 | $ | 62,676 | $ | (40,244 | ) | (64 | )% | |||||||
|
Payroll,
benefits & share comp
|
$ | 231,623 | $ | 322,452 | $ | (90,829 | ) | (28 | )% | |||||||
|
Travel
|
$ | 52,526 | $ | 74,833 | $ | (22,307 | ) | (30 | )% | |||||||
|
Sales and marketing (Other)
|
$ | 16,430 | $ | 42,139 | $ | (25,709 | ) | (61 | )% | |||||||
|
Total
sales and marketing
|
$ | 335,612 | $ | 603,980 | $ | (268,368 | ) | (44 | )% | |||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Audit,
SOX and tax
|
$ | 5,710 | $ | 23,456 | $ | (17,746 | ) | (76 | )% | |||||||
|
Consulting
|
$ | 85,954 | $ | 72,031 | $ | 13,923 | 19 | % | ||||||||
|
Legal
|
$ | 43,387 | $ | 69,902 | $ | (26,515 | ) | (38 | )% | |||||||
|
Payroll,
benefits & share comp
|
$ | 242,866 | $ | 204,123 | $ | 38,743 | 19 | % | ||||||||
|
Public
company
|
$ | 82,785 | $ | 69,282 | $ | 13,503 | 19 | % | ||||||||
|
General and administrative
(Other)
|
$ | 100,506 | $ | 111,215 | $ | (10,709 | ) | (10 | )% | |||||||
|
Total
general and administrative
|
$ | 561,208 | $ | 550,009 | $ | 11,199 | 2 | % | ||||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Operating
loss
|
$ | (784,515 | ) | $ | (944,913 | ) | $ | 160,398 | 17 | % | ||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Interest
income
|
$ | 979 | $ | 2,944 | $ | (1,965 | ) | (67 | )% | |||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Gain
on fair value of warrant liability
|
$ | 420,000 | $ | - | $ | 420,000 | 100 | % | ||||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Other
grant income (FY 2010)
|
$ | 109,316 | $ | - | $ | 109,316 | 100 | % | ||||||||
|
Other
grant income (FY2011)
|
$ | 40,513 | $ | - | $ | 40,513 | 100 | % | ||||||||
|
Other income
|
$ | 50 | $ | - | $ | 50 | 100 | % | ||||||||
|
Total
other income
|
$ | 149,879 | $ | - | $ | 149,879 | 100 | % | ||||||||
|
Three months
|
Three months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Interest
expense
|
$ | 1,685 | $ | 4,171 | $ | (2,486 | ) | (60 | )% | |||||||
|
Deferred financing expense
|
$ | 12,727 | $ | 3,727 | $ | 9,000 | 241 | % | ||||||||
|
Total
financing and interest expense
|
$ | 14,412 | $ | 7,898 | $ | 6,514 | 82 | % | ||||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Product
Sales (Prostate)
|
$ | 2,372,657 | $ | 2,670,134 | $ | (297,477 | ) | (11 | )% | |||||||
|
Product Sales (Other)
|
$ | 199,392 | $ | 77,300 | $ | 122,092 | 158 | % | ||||||||
|
Total
product sales
|
$ | 2,572,049 | $ | 2,747,434 | $ | (175,385 | ) | (6 | )% | |||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Depreciation
and amortization
|
$ | 444,075 | $ | 467,081 | $ | (23,006 | ) | (5 | )% | |||||||
|
Material
|
$ | 859,353 | $ | 816,510 | $ | 42,843 | 5 | % | ||||||||
|
Occupancy
|
$ | 148,006 | $ | 129,567 | $ | 18,439 | 14 | % | ||||||||
|
Payroll
and benefits
|
$ | 411,662 | $ | 483,185 | $ | (71,523 | ) | (15 | )% | |||||||
|
Cost of product sales
(Other)
|
$ | 365,436 | $ | 363,939 | $ | 1,497 | 0 | % | ||||||||
|
Total
cost of product sales
|
$ | 2,228,532 | $ | 2,260,282 | $ | (31,750 | ) | (1 | )% | |||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Gross
margin
|
$ | 343,517 | $ | 487,152 | $ | (143,635 | ) | (29 | )% | |||||||
|
Gross margin percentage
|
13 | % | 18 | % | ||||||||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Other
organ research
|
$ | 25,850 | $ | 3,171 | $ | 22,679 | 715 | % | ||||||||
|
Payroll
and benefits
|
$ | 138,414 | $ | 5,134 | $ | 133,280 | 2,596 | % | ||||||||
|
Protocol
expense
|
$ | (123,063 | ) | $ | 46,700 | $ | (24,762 | ) | (364 | )% | ||||||
|
Travel
expense
|
$ | 24,637 | $ | 13 | $ | 24,624 | 189,415 | % | ||||||||
|
Research and
development (Other)
|
$ | 64,295 | $ | 72,942 | $ | (8,647 | ) | (12 | )% | |||||||
|
Total
research and development
|
$ | 130,133 | $ | 127,960 | $ | 2,173 | 2 | % | ||||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Consulting
|
$ | 16,720 | $ | 39,649 | $ | (22,929 | ) | (58 | )% | |||||||
|
Conventions
and tradeshow
|
$ | 18,714 | $ | 103,002 | $ | (84,288 | ) | (82 | )% | |||||||
|
Marketing
and advertising
|
$ | 36,749 | $ | 107,734 | $ | (70,985 | ) | (66 | )% | |||||||
|
Payroll,
benefits & share comp
|
$ | 492,288 | $ | 582,682 | $ | (90,394 | ) | (16 | )% | |||||||
|
Travel
|
$ | 114,955 | $ | 132,783 | $ | (17,828 | ) | (13 | )% | |||||||
|
Sales
and marketing (Other)
|
$ | 29,612 | $ | 81,029 | $ | (51,417 | ) | (63 | )% | |||||||
|
Total
sales and marketing
|
$ | 709,038 | $ | 1,046,879 | $ | (337,841 | ) | (32 | )% | |||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Audit,
SOX and tax
|
$ | 58,582 | $ | 63,463 | $ | (4,881 | ) | (8 | )% | |||||||
|
Consulting
|
$ | 159,183 | $ | 147,529 | $ | 11,654 | 8 | % | ||||||||
|
Legal
|
$ | 78,316 | $ | 123,298 | $ | (44,982 | ) | (36 | )% | |||||||
|
Payroll,
benefits & share comp
|
$ | 487,526 | $ | 461,897 | $ | 25,629 | 6 | % | ||||||||
|
Public
company
|
$ | 134,128 | $ | 117,779 | $ | 16,349 | 14 | % | ||||||||
|
General and
administrative (Other)
|
$ | 239,606 | $ | 238,474 | $ | 6,120 | 0 | % | ||||||||
|
Total
general and administrative
|
$ | 1,157,341 | $ | 1,152,440 | $ | 4,901 | 0 | % | ||||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Operating
loss
|
$ | (1,652,995 | ) | $ | (1,840,127 | ) | $ | 187,132 | (10 | )% | ||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Interest
income
|
$ | 2,040 | $ | 8,811 | $ | (6,771 | ) | (77 | )% | |||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Gain
on fair value of warrant liability
|
$ | 420,000 | $ | - | $ | 420,000 | 100 | % | ||||||||
|
Six
months
|
Six
months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Other
grant income (FY 2010)
|
$ | 109,316 | $ | - | $ | 109,316 | 100 | % | ||||||||
|
Other
grant income (FY2011)
|
$ | 40,513 | $ | - | $ | 40,513 | 100 | % | ||||||||
|
Other income
|
$ | 50 | $ | - | $ | 50 | 100 | % | ||||||||
|
Total
other income
|
$ | 149,879 | $ | - | $ | 149,879 | 100 | % | ||||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Interest
expense
|
$ | 5,596 | $ | 11,457 | $ | (5,861 | ) | (51 | )% | |||||||
|
Deferred financing expense
|
$ | 13,279 | $ | 13,802 | $ | (523 | ) | (4 | )% | |||||||
|
Total
financing and interest expense
|
$ | 18,875 | $ | 25,259 | $ | (6,384 | ) | (25 | )% | |||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Net
loss
|
$ | (1,099,951 | ) | $ | (1,856,575 | ) | $ | 756,624 | (41 | )% | ||||||
|
Non-cash
items
|
$ | 129,450 | $ | 619,527 | $ | (490,077 | ) | (79 | )% | |||||||
|
Non-cash changes in operating assets and
liabilities
|
$ | (317,149 | ) | $ | (137,873 | ) | $ | (179,276 | ) | 130 | % | |||||
|
Net
cash used by operating activities
|
$ | (1,287,650 | ) | $ | (1,374,921 | ) | $ | 87,271 | (6 | )% | ||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Purchases
of fixed assets
|
$ | (32,976 | ) | $ | (18,000 | ) | $ | (14,976 | ) | 83 | % | |||||
|
Change
in restricted cash
|
$ | (402 | ) | $ | (1,049 | ) | $ | 647 | (62 | )% | ||||||
|
Proceeds
from the sale or maturity of short-term investments
|
$ | - | $ | 1,679,820 | $ | 1,678,820 | 100 | % | ||||||||
|
Net
cash provided (used) by investing activities
|
$ | (33,378 | ) | $ | 1,660,771 | $ | (1,694,149 | ) | (102 | )% | ||||||
|
Six months
|
Six months
|
|||||||||||||||
|
Description
|
ended 12-31-10
|
ended 12-31-09
|
Variance ($)
|
Variance (%)
|
||||||||||||
|
Principal
payments on notes payable
|
||||||||||||||||
|
HAEIFC
|
$ | (25,333 | ) | $ | (18,433 | ) | $ | 6,900 | 37 | % | ||||||
|
BFEDD
|
$ | - | $ | (115,898 | ) | $ | (115,898 | ) | (100 | )% | ||||||
|
Preferred
dividend payments
|
$ | (10,632 | ) | $ | (36,679 | ) | $ | 26,047 | (71 | )% | ||||||
|
Proceeds
from sale of common stock
|
$ | 2,448,490 | $ | - | $ | 2,448,490 | 100 | % | ||||||||
|
Net
cash provided (used) by
|
||||||||||||||||
|
financing
activities
|
$ | 2,412,525 | $ | (171,010 | ) | $ | 2,583,535 | (1,511 | )% | |||||||
|
|
·
|
The
Company continues to assess opportunities to further segregate duties
within a limited staff.
|
|
|
·
|
The
staff is utilizing continuing professional education opportunities to
enhance their knowledge.
|
|
|
·
|
Management
is conducting ongoing reviews of all significant and non-routine
transactions.
|
|
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification of Principal Executive
Officer
|
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification of Principal Financial
Officer
|
|
|
32
|
Section
1350 Certifications
|
|
Dated:
February 14, 2011
|
||
|
ISORAY,
INC., a Minnesota corporation
|
||
|
By
|
/s/ Dwight
Babcock
|
|
|
Dwight
Babcock, Chief Executive Officer
(Principal
Executive Officer)
|
||
|
By
|
/s/ Brien
Ragle
|
|
|
Brien
Ragle, Controller
(Principal
Financial and Accounting
Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|