Filed by Bowne Pure Compliance
FORM 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 28, 2008
Commission
File Number: 000-53290
CHROMADEX CORPORATION
|
|
|
Delaware
(State or other jurisdiction of incorporation
or organization)
|
|
26-2940963
(I.R.S. Employer Identification No.) |
10005 Muirlands Blvd Suite G, Irvine, California, 92618
(Address of Principal Executive Offices)
Registrants telephone number, including area code: (949)-429-0288
Indicate by check mark whether the registrant (1) has filed all reports required to be filed
by section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes o No þ
Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer,
non-accelerated filer or smaller reporting company. See definition of large accelerated filer,
accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer o
|
|
Non-accelerated filer o
|
|
Smaller reporting company þ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act).
Yes o No þ
Number of shares of common stock of the registrant: 28,022,134 outstanding as of June 28, 2008.
CHROMADEX CORPORATION
2008 QUARTERLY REPORT ON FORM 10-Q
TABLE OF CONTENTS
2
PART I FINANCIAL INFORMATION (UNAUDITED)
ITEM 1. FINANCIAL STATEMENTS
ChromaDex Corporation and Subsidaries
Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 28, 2008 |
|
|
December 29, 2007 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
Cash |
|
$ |
2,415,620 |
|
|
$ |
303,785 |
|
Trade receivables, net |
|
|
504,351 |
|
|
|
375,233 |
|
Inventories |
|
|
578,505 |
|
|
|
497,635 |
|
Prepaid expenses and other |
|
|
113,083 |
|
|
|
60,264 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
3,611,559 |
|
|
|
1,236,917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and Equipment, net |
|
|
1,310,091 |
|
|
|
1,132,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits and Other Noncurrent Assets |
|
|
|
|
|
|
|
|
Deposits |
|
|
49,821 |
|
|
|
63,976 |
|
Intangible assets, Net |
|
|
430,124 |
|
|
|
487,030 |
|
|
|
|
|
|
|
|
|
|
|
479,945 |
|
|
|
551,006 |
|
|
|
|
|
|
|
|
|
|
|
$ |
5,401,595 |
|
|
$ |
2,920,746 |
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
547,455 |
|
|
$ |
500,538 |
|
Accrued expenses |
|
|
316,152 |
|
|
|
351,926 |
|
Notes payable |
|
|
959,617 |
|
|
|
|
|
Current maturities of capital lease obligations |
|
|
79,378 |
|
|
|
74,571 |
|
Due to officers |
|
|
1,178,206 |
|
|
|
1,167,822 |
|
Customer deposits and other |
|
|
46,418 |
|
|
|
117,969 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
3,127,226 |
|
|
|
2,212,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Lease Obligations, less current maturities |
|
|
111,835 |
|
|
|
152,766 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Rent |
|
|
147,888 |
|
|
|
158,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders Equity |
|
|
|
|
|
|
|
|
Common stock, $.001 par value; authorized 50,000,000
shares; issued and
outstanding 2008 28,022,134 shares; 2007 22,040,797 shares |
|
|
28,022 |
|
|
|
220,408 |
|
Additional paid-in capital |
|
|
7,826,686 |
|
|
|
5,271,389 |
|
Accumulated deficit |
|
|
(5,840,062 |
) |
|
|
(5,095,482 |
) |
|
|
|
|
|
|
|
|
|
|
2,014,646 |
|
|
|
396,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,401,595 |
|
|
$ |
2,920,746 |
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Statements.
3
ChromaDex Corporation and Subsidaries
Condensed Consolidated Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months ending |
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
1,198,885 |
|
|
$ |
997,087 |
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
832,905 |
|
|
|
741,227 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
365,980 |
|
|
|
255,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Selling |
|
|
159,558 |
|
|
|
74,015 |
|
General and administrative |
|
|
832,374 |
|
|
|
304,897 |
|
|
|
|
|
|
|
|
|
|
|
991,932 |
|
|
|
378,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(625,952 |
) |
|
|
(123,052 |
) |
|
|
|
|
|
|
|
Nonoperating (income) expenses: |
|
|
|
|
|
|
|
|
Interest expense |
|
|
7,052 |
|
|
|
7,156 |
|
Interest income |
|
|
(11,550 |
) |
|
|
(16,253 |
) |
Other |
|
|
222 |
|
|
|
(830 |
) |
|
|
|
|
|
|
|
|
|
|
(4,276 |
) |
|
|
(9,926 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
|
|
|
|
800 |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(621,676 |
) |
|
$ |
(113,926 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted loss per common share |
|
$ |
(0.03 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted average common shares outstanding |
|
|
24,755,583 |
|
|
|
22,011,549 |
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Statements.
4
ChromaDex Corporation and Subsidaries
Condensed Consolidated Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months ending |
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
2,258,601 |
|
|
$ |
2,203,980 |
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
1,493,177 |
|
|
|
1,405,513 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
765,424 |
|
|
|
798,467 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Selling |
|
|
331,542 |
|
|
|
174,571 |
|
General and administrative |
|
|
1,175,112 |
|
|
|
624,221 |
|
|
|
|
|
|
|
|
|
|
|
1,506,654 |
|
|
|
798,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(741,230 |
) |
|
|
(325 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonoperating (income) expenses: |
|
|
|
|
|
|
|
|
Interest expense |
|
|
14,668 |
|
|
|
16,790 |
|
Interest income |
|
|
(11,954 |
) |
|
|
(16,875 |
) |
Other |
|
|
638 |
|
|
|
(107 |
) |
|
|
|
|
|
|
|
|
|
|
3,352 |
|
|
|
(192 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
|
|
|
|
800 |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(744,582 |
) |
|
$ |
(933 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted loss per common share |
|
$ |
(0.03 |
) |
|
$ |
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted average common shares outstanding |
|
|
23,611,855 |
|
|
|
22,011,549 |
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Statements.
5
ChromaDex Corporation and Subsidaries
Statement of Stockholder Equity (Unaudited)
As of June 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
Common |
|
|
Paid-in |
|
|
Accumulated |
|
|
Stockholder |
|
|
|
Shares |
|
|
Stock |
|
|
Capital |
|
|
Deficit |
|
|
Equity |
|
As of December 30,2007 |
|
|
22,040,797 |
|
|
$ |
220,408 |
|
|
$ |
5,271,389 |
|
|
$ |
(5,095,481 |
) |
|
$ |
396,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
184 |
|
|
|
|
|
|
|
184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock |
|
|
1,612,481 |
|
|
|
16,125 |
|
|
|
1,946,377 |
|
|
|
|
|
|
|
1,962,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(122,906 |
) |
|
|
(122,906 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 29, 2008 |
|
|
23,653,278 |
|
|
$ |
236,533 |
|
|
$ |
7,217,952 |
|
|
$ |
(5,218,387 |
) |
|
$ |
2,236,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
33,590 |
|
|
|
|
|
|
|
33,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock |
|
|
1,091,638 |
|
|
|
10,916 |
|
|
|
1,315,335 |
|
|
|
|
|
|
|
1,326,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of reverse merger with Cody Resources Inc. |
|
|
4,500,013 |
|
|
|
(207,200 |
) |
|
|
207,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase and cancellation of Bayer Shares |
|
|
(1,222,795 |
) |
|
|
(12,228 |
) |
|
|
(947,390 |
) |
|
|
|
|
|
|
(959,617 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(621,676 |
) |
|
|
(621,676 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 28, 2008 |
|
|
28,022,134 |
|
|
$ |
28,022 |
|
|
$ |
7,826,688 |
|
|
$ |
(5,840,062 |
) |
|
$ |
2,014,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Statements.
6
ChromaDex Corporation and Subsidaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months ending |
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(744,582 |
) |
|
$ |
(933 |
) |
Adjustments to reconcile net loss to net cash
used in operating activities |
|
|
|
|
|
|
|
|
Depreciation |
|
|
123,248 |
|
|
|
118,525 |
|
Amortization of intangibles |
|
|
56,906 |
|
|
|
58,000 |
|
Stock-based compensation expense |
|
|
33,776 |
|
|
|
7 |
|
(Increase) decrease in |
|
|
|
|
|
|
|
|
Trade receivables |
|
|
(129,118 |
) |
|
|
(20,619 |
) |
Inventories |
|
|
(80,870 |
) |
|
|
(146,733 |
) |
Prepaid and other expenses |
|
|
(52,819 |
) |
|
|
18,841 |
|
Deposits |
|
|
14,155 |
|
|
|
(34,649 |
) |
Increase (decrease) in |
|
|
|
|
|
|
|
|
Accounts payable |
|
|
46,917 |
|
|
|
178,507 |
|
Accrued expenses |
|
|
(35,774 |
) |
|
|
(246,830 |
) |
Customer deposits and other liabilities |
|
|
(71,551 |
) |
|
|
(72,130 |
) |
Deferred rent |
|
|
(10,951 |
) |
|
|
74,625 |
|
|
|
|
|
|
|
|
Net cash (used in) operating activities |
|
|
(850,663 |
) |
|
|
(73,389 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(300,516 |
) |
|
|
(88,134 |
) |
|
|
|
|
|
|
|
Net cash (used in) investing activities |
|
|
(300,516 |
) |
|
|
(88,134 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities |
|
|
|
|
|
|
|
|
Principal payments on capital leases |
|
|
(36,124 |
) |
|
|
(33,861 |
) |
Principal payments on long-term debt |
|
|
|
|
|
|
(112,500 |
) |
Proceeds from issuance of common stock |
|
|
3,288,754 |
|
|
|
|
|
Due to Officers |
|
|
10,384 |
|
|
|
79,398 |
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
3,263,014 |
|
|
|
(66,963 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash |
|
|
2,111,835 |
|
|
|
(228,486 |
) |
|
|
|
|
|
|
|
|
|
Cash: |
|
|
|
|
|
|
|
|
Beginning |
|
|
303,785 |
|
|
|
424,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending |
|
$ |
2,415,620 |
|
|
$ |
196,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information |
|
|
|
|
|
|
|
|
Cash payments for interest |
|
$ |
14,668 |
|
|
$ |
16,790 |
|
|
|
|
|
|
|
|
|
|
Supplemental Schedules of Noncash Investing and Financing Activities |
|
|
|
|
|
|
|
|
Capital lease obligation incurred for the purchase of equipment |
|
$ |
|
|
|
$ |
75,568 |
|
Note payable incurred for repurchase of common stock |
|
$ |
959,617 |
|
|
|
|
|
See Notes to Condensed Consolidated Financial Statements.
7
Note 1. Interim Financial Statements
The accompanying condensed financial statements of ChromaDex Corporation and its wholly owned
subsidiaries, ChomaDex, Inc. and ChromaDex Analytics, Inc. (the Company) include all adjustments,
consisting of normal recurring adjustments and accruals, that in the opinion of the management of
the Company are necessary for a fair presentation of our financial position as of June 28, 2008 and
results of operations and cash flows for the three and six months ended June 28, 2008 and June 30,
2007. These unaudited interim condensed financial statements should be read in conjunction with the
Companys audited financial statements and the notes thereto for the year ended December 29, 2007
appearing in the Companys Current Report on Form 8-K filed June 24, 2008. Operating results for
the six months ended June 28, 2008 are not necessarily indicative of the results to be achieved for
the full year of trading ending on January 3, 2009. The preparation of financial statements in
conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosures of contingent assets and liabilities at the date of the financial
statements and the reports amounts of revenues and expenses during the period. Actual results could
differ from those estimates.
Accounting Treatment of the Merger; Financial Statement Presentation
On June 20, 2008, ChromaDex, Inc. merged (the Merger) into a wholly owned subsidiary of Cody
Resources, Inc. (Cody). The Merger was accounted for as a reverse merger under generally
accepted accounting principles. Therefore: (1) the Companys historical accumulated deficit for
periods prior to June 20, 2008, in the amount of $40,081, was eliminated against
additional-paid-in-capital, and (2) the consolidated financial statements present the previously
issued shares of common stock of Cody as having been issued pursuant to the Merger on June 20,
2008 and the shares of common stock of the Company issued to the former ChromaDex, Inc.
stockholders in the Merger as having been outstanding since February 2000 (the month when
ChromaDex, Inc. first issued equity securities). No goodwill or other intangible asset was recorded
as a result of the Merger.
Note 2. Nature of Business and Significant Accounting Policies
Nature of business: The Company creates and supplies botanical reference standards along
with related phytochemical products and services. The Companys main priority is to create
industry-accepted information, products and services to every layer of the functional food,
pharmaceutical, personal care and dietary supplement markets. The Company provides these services
at terms of 30 days.
Basis of presentation: The financial statements and accompanying notes have been prepared
on a consolidated basis and reflect the consolidated financial position of the Company and its
wholly owned subsidiaries. All significant intercompany balances and transactions have been
eliminated from these financial statements. The Companys fiscal year ends on the Saturday closest
to December 31 and the Companys fiscal quarters end on the Saturday closest to calendar quarter
end. The fiscal year for 2008 includes 53 weeks instead of the normal 52 weeks. The inclusion of
an extra week occurs every fifth or sixth fiscal year due to the Companys floating year-end date.
8
Change in fiscal year ending: On June 20, 2008, in conjunction with the Merger, the Company
changed its fiscal year end from November 30 to the Saturday closest to December 31. As a capital
transaction accounted for as a reverse merger, the Companys historical financial statements
presented prior to the Merger are the historical financial statements of accounting acquirer,
ChromaDex, Inc., whose fiscal year end was the Saturday closest to December 31. In accordance with
Rule 13a-10 of the Securities Act of 1934, separate financial statements for Cody for the
transition period between November 30 and December 29, 2007 are included at the end of this
Quarterly Report on Form 10-Q.
Earnings per share: Potentially dilutive common shares consist of the incremental common
shares issuable upon the exercise of common stock options and warrants for all periods. For all
periods ended June 28, 2008 and June 30, 2007, the basic and diluted shares reported are equal
because the common share equivalents are anti-dilutive due to the net losses for each period. Below
is a tabulation of the potentially dilutive securities for the periods ended June 28, 2008 and June
30, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ending |
|
|
Six Months ending |
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
Basic average common shares outstanding |
|
|
24,755,583 |
|
|
|
22,011,549 |
|
|
|
23,611,855 |
|
|
|
22,011,549 |
|
Dilutive potential shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants and options in the money, net |
|
|
2,682,771 |
|
|
|
|
|
|
|
2,682,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding assuming dilution |
|
|
27,438,354 |
|
|
|
22,011,549 |
|
|
|
26,294,626 |
|
|
|
22,011,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 3. Financial Instruments
On January 1, 2008 the Company adopted SFAS 157, Fair Value Measurements which defines fair
values, establishes a framework for measuring fair value, and expands disclosures about fair value
measurements. However, the FASB issued FSP SFAS 157-2 which deferred the effective date of SFAS
157, until the beginning of our 2009 fiscal year, as it relates to fair value measurement
requirements for nonfinancial assets and liabilities that are not remeasured at fair value on a
recurring basis. The adoption of SFAS 157 did not affect the Companys results of operations or its
cash flows from operating, investing or operating activities.
The fair value framework requires the categorization of assets and liabilities into three levels
based upon the assumptions (inputs) used to price the assets or liabilities. Level 1 provides the
more reliable measure of fair value, whereas Level 3 generally requires significant management
judgment. The three levels are defined as follows:
Level 1: Unadjusted quoted prices in active markets for identical assets and liabilities.
Level 2: Observable inputs other than those included in Level 1. For example, quoted prices
for similar assets or liabilities in active markets or quoted prices for identical assets or
liabilities in inactive markets.
Level 3: Unobservable inputs reflecting managements own assumptions about the inputs used in
pricing the asset or liability.
9
As of June 28, 2008 the fair values of our financial assets and liabilities are approximately
categorized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Assets |
|
Total |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Cash |
|
$ |
2,416,000 |
|
|
$ |
2,416,000 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial assets as fair value |
|
$ |
2,416,000 |
|
|
$ |
2,416,000 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities |
|
Total |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Notes Payable(a) |
|
$ |
960,000 |
|
|
$ |
|
|
|
$ |
960,000 |
|
|
$ |
|
|
Capital Lease Obligations(b) |
|
|
191,000 |
|
|
|
|
|
|
|
191,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial liabilities as fair value |
|
$ |
1,151,000 |
|
|
$ |
|
|
|
$ |
960,000 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Based on the bank prime rate plus a margin of 2% |
|
(b) |
|
Incremental interest rates range from 9.7% to 22.5% |
Note 4. Notes Payable
On June 18, 2008 ChromaDex, Inc. issued a non-interest bearing note to Bayer AG in conjunction with
the repurchase of ChromaDex, Inc shares prior to the Merger. This note is due December 31, 2008 in
the amount of $1,002,691. This note was discounted based on an interest rate of prime + 2.00% for
discount of $43,074 and the note was recorded at a discounted value of $959,617. If the principal
amount of the promissory note, or any part thereof, is not paid in full when due, the Company must
pay interest on the overdue principal amount at the rate of one and one half percent (1 1/2%) per
month beginning January 1, 2009.
Note 5. Capital Stock
During the six month period ending June 28, 2008, the Company received net capital contributions
from third party investors through a private placement offering of $3,216,085 in exchange for
issuing 2,628,618 shares of common stock. In conjunction with this offering, warrants to purchase
1,314,317 shares of common stock were issued to such investors at $3.00 per share of which the
Company has a call at $4.50 per share, and the Company is obligated to issue an additional warrant
for the purchase of 262,861 shares of common stock at $1.36 per share to the placement agent. The
warrant to the placement agent will be issued at the conclusion of the private placement offering.
The fair market value of the warrants issued and to be issued under this placement is $142,062. The
fair value of the Companys warrants was estimated at the date of grant using the Black-Scholes
based option valuation model. Additionally, the Company sold 50,000 shares for $50,000 to one of
its shareholders. The Company also issued 25,502 shares in exchange for outstanding legal billings
of $22,669 incurred in prior years. The table below outlines the weighted average assumptions for
warrants granted during the six month period ended June 28, 2008:
|
|
|
|
|
Summary of Significant Assumptions |
|
June 28, 2008 |
|
|
|
|
|
|
Expected Term |
|
|
5.00 |
|
|
|
|
|
|
Expected Volatility |
|
|
22.20 |
% |
|
|
|
|
|
Expected Dividends |
|
|
0.00 |
% |
|
|
|
|
|
Risk Free Rate of Return |
|
|
2.65 |
% |
The expected volatility is based on an average of comparable public companies.
10
Note 6. Stock Options and Unearned Stock-Based Compensation
During the six month period ended June 28, 2008, the Company granted 1,827,987 stock options versus
zero shares of stock options for the six month period ended June 30, 2007. For the six month period
ended June 28, 2008, 15,000 stock options were forfeited versus 15,000 stock options forfeited for
the six month period ended June 30, 2007.
A summary of option activity under the Second Amended and Restated 2007 Equity Incentive Plan as of
June 28, 2008 and June 30, 2007, and changes during the periods then ended is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the six months ended |
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total share-based compensation expense |
|
$ |
33,590 |
|
|
$ |
|
|
|
$ |
33,776 |
|
|
$ |
|
|
Weighted average grant date fair value, options |
|
$ |
0.40 |
|
|
$ |
|
|
|
$ |
0.40 |
|
|
|
0 |
|
Total unrecognized compensation cost |
|
$ |
687,169 |
|
|
$ |
|
|
|
$ |
687,169 |
|
|
$ |
|
|
Remaining weighted average period cost will be
recognized over |
|
|
3.75 |
|
|
|
0 |
|
|
|
3.75 |
|
|
|
0 |
|
Note 7. Related Party Transactions
At June 28, 2008 and December 29, 2007, the Company owed $1,178,206 and $1,167,828, respectively,
to two officers relating to unpaid compensation. The amounts owed to officers are unsecured,
non-interest bearing, and payable on demand.
Note 8. Managements Plans for Continuing Operations and Subsequent Events
The Company has incurred a net loss since inception from continuing operations of $5,840,062 and a
net loss of $744,582 for the six month period ended June 28, 2008 The loss for the six month
period ended June 28, 2008 is attributable primarily to one-time legal and accounting costs
associated with the Merger and subsequent costs associated with being a public reporting entity. In
addition management has invested heavily in additional personnel and selling expenses to implement
its business plan. Management has also implemented strategic operational structure changes, which
it believes, will allow the Company to achieve profitability with future growth without incurring
significant additional overhead costs. Managements anticipation of future growth is largely
related to the Food and Drug Administrations (FDAs) upcoming guideline releases in the dietary
supplement industry. The Company has implemented a comprehensive marketing plan design targeted on
leveraging its capabilities concurrent with the FDAs releases.
11
The Company has concluded a private placement equity offering using Newcastle Financial
Services, Inc. as the broker. The original total offering is for 4,411,765 shares at $1.36 for a
total of $6,000,000. Investors who purchase these shares will also receive one warrant to purchase
an additional share of the Company common stock at $3.00 for every two shares of common stock they
purchase. The Company has the right to call these warrants at $4.50 per share. The total warrants
to be issued under this placement if fully subscribed will be 2,205,882. Newcastle Financial
Services, Inc., in exchange for their services as a broker will receive 10% of the cash proceeds
from investors who invested in the offering through New Castle and will also receive a warrant to
purchase one share at $1.36 for every ten shares subscribed under the
offering through New Castle. We believe this will be sufficient to finance our operations
through Fall 2009. However, we may determine that we need additional financing to implement our
business plan, and there can be no assurance that it will be available on terms favorable to us or
at all. If adequate financing is not available we may have to delay, postpone or terminate product
and service expansions and curtail general and administrative operations. The inability to raise
additional financing may have a material adverse effect on us.
Subsequent to the period ended June 29, 2008, the Company received net capital contributions from
third party investors through the private placement offering totaling $999,000 with
$900,000 attributable to investors from New Castle. The Company has issued 808,082 shares of common
stock, in connection with the private placement since June 29, 2008.
In addition, in connection with the private placement, warrants for the purchase of 404,038 shares
of common stock were issued with a strike price of $3.00, of which the Company has a call at $4.50
per share. The Company is also obligated to issue an additional warrant for the purchase of 36,764
shares of common stock with a strike price of $1.36 to the placement agent. The warrant to the
placement agent will be issued at the conclusion of the private placement offering.
12
TRANSITION
PERIOD REPORT FOR CODY RESOURCES, INC. (UNAUDITED)
13
CODY RESOURCES, INC.
(A Development Stage Company)
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
29-Dec |
|
|
31-Dec |
|
|
|
2007 |
|
|
2006 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
$ |
580 |
|
|
$ |
26,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
580 |
|
|
|
26,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
580 |
|
|
$ |
26,213 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
501 |
|
|
$ |
501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
501 |
|
|
|
501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock; $0.001 par value, 50,000,000
shares authorized, 1,390,0 |
|
|
1,390 |
|
|
|
1,390 |
|
Additional paid-in capital |
|
|
38,610 |
|
|
|
38,610 |
|
Stock subscription receivable |
|
|
|
|
|
|
-875 |
|
Accumulated deficit |
|
|
-39,921 |
|
|
|
-13,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders Equity (Deficit) |
|
|
79 |
|
|
|
25,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
|
$ |
580 |
|
|
$ |
26,213 |
|
The accompanying condensed notes are an integral part of these interim financial statements.
14
CODY RESOURCES, INC.
(A Development Stage Company)
Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Since Inception |
|
|
Since Inception |
|
|
|
For the |
|
|
on July 20, |
|
|
on July 20, |
|
|
|
Period December 1 |
|
|
2006 Through |
|
|
2006 Through |
|
|
|
to December 29, |
|
|
December 31, |
|
|
December 29, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
COST OF GOODS SOLD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
-25 |
|
|
|
1,077 |
|
|
|
19,195 |
|
Professional fees |
|
|
12,000 |
|
|
|
12336 |
|
|
|
20,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses |
|
|
11,975 |
|
|
|
13,413 |
|
|
|
39,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS |
|
$ |
-11,975 |
|
|
$ |
-13,413 |
|
|
$ |
-39,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED LOSS PER SHARE |
|
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF SHARES
OUTSTANDING |
|
|
1,390,000 |
|
|
|
1,390,000 |
|
|
|
|
|
The accompanying condensed notes are an integral part of these interim financial statements.
15
CODY RESOURCES, INC.
(A Development Stage Company)
Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Since Inception |
|
|
Since Inception |
|
|
|
For the |
|
|
on July 20, |
|
|
on July 20, |
|
|
|
Period December 1 |
|
|
2006 Through |
|
|
2006 Through |
|
|
|
to December 29, |
|
|
December 31, |
|
|
December 29, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
-11,975 |
|
|
$ |
-13,413 |
|
|
$ |
-39,921 |
|
Adjustments to reconcile net loss to net cash
used by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt |
|
|
|
|
|
|
1,000 |
|
|
|
1,000 |
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in accounts payable |
|
|
|
|
|
|
501 |
|
|
|
501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used by Operating Activities |
|
|
-11,975 |
|
|
|
-11,912 |
|
|
|
-38,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash |
|
|
|
|
|
|
38,125 |
|
|
|
39,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used by Financing Activities |
|
|
|
|
|
|
38,125 |
|
|
|
39,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH |
|
|
-11,975 |
|
|
|
26,213 |
|
|
|
580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AT BEGINNING OF PERIOD |
|
|
12,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AT END OF PERIOD |
|
$ |
580 |
|
|
$ |
26,213 |
|
|
$ |
580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLIMENTAL DISCLOSURES OF CASH
FLOW INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PAID FOR: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Income Taxes |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
The accompanying condensed notes are an integral part of these interim financial statements.
16
NOTES TO TRANSITION PERIOD FINANCIAL STATEMENTS FOR CODY RESOURCES, INC.
NOTE 1 CONDENSED FINANCIAL STATEMENTS
The accompanying financial statements have been prepared to comply with Rule 13a-10 of the
Securities Act of 1934, as separate financial statements for Cody for the transition period between
November 30 and December 29, 2007. These financial statements have been prepared by Cody Resources,
Inc. without audit. In the opinion of management, all adjustments (which include only normal
recurring adjustments) necessary to present fairly the financial position, results of operations,
and cash flows at December 29, 2007, and for all periods presented herein, have been made.
Certain information and footnote disclosures normally included in financial statements
prepared in accordance with accounting principles generally accepted in the United States of
America have been condensed or omitted. It is suggested that these condensed financial statements
be read in conjunction with the financial statements and notes thereto included in the Companys
November 30, 2007 audited financial statements. The results of operations for the periods ended
December 29, 2007 and December 31, 2006 are not necessarily indicative of the operating results for
the full years.
NOTE 2 GOING CONCERN
Cody Resources, Inc.s financial statements are prepared using generally accepted accounting
principles in the United States of America applicable to a going concern which contemplates the
realization of assets and liquidation of liabilities in the normal course of business. Cody
Resources, Inc. has not yet established an ongoing source of revenues sufficient to cover its
operating costs and allow it to continue as a going concern. The ability of Cody Resources, Inc. to
continue as a going concern is dependent on Cody Resources, Inc. obtaining adequate capital to fund
operating losses until it becomes profitable. If Cody Resources, Inc. is unable to obtain adequate
capital, it could be forced to cease operations.
In order to continue as a going concern, Cody Resources, Inc. will need, among other things,
additional capital resources. Managements plan is to obtain such resources for Cody Resources,
Inc., by obtaining capital from management and significant shareholders sufficient to meet its
minimal operating expenses and seeking equity and/or debt financing. However management cannot
provide any assurances that Cody Resources, Inc. will be successful in accomplishing any of its
plans.
The ability of Cody Resources, Inc. to continue as a going concern is dependent upon its ability to
successfully accomplish the plans described in the preceding paragraph and eventually secure other
sources of financing and attain profitable operations. The accompanying financial statements do not
include any adjustments that might be necessary if Cody Resources, Inc. is unable to continue as a
going concern.
THESE FINANCIAL NOTES ON PAGE 17 OF THIS QUARTERLY REPORT RELATE TO THE OPERATIONS OF CODY
RESOURCES, INC. PRIOR TO ITS ACQUISITION OF CHROMADEX , INC. AND ITS WHOLLY OWNED SUBSIDIARY.
17
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
GENERAL
This Quarterly Report on Form 10-Q (theForm 10-Q) contains forward-looking statements, as
defined in Section 21E of the Securities Exchange Act of 1934, as amended. These statements reflect
the Companys current expectations of the future results of its operations, performance and
achievements. Forward-looking statements are covered under the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. The Company has tried, wherever possible, to
identify these statements by using words such as anticipates, believes, estimates, expects,
plans, intends and similar expressions. These statements reflect managements current beliefs
and are based on information now available to it. Accordingly, these statements are subject to
certain risks, uncertainties and contingencies that could cause the Companys actual results,
performance or achievements in 2008 and beyond to differ materially from those expressed in, or
implied by, such statements. These risks, uncertainties, factors and other risks are set forth
under the caption Risk Factors in the Companys Current Report on Form 8-K filed June 24, 2008.
Readers of this Quarterly Report on Form 10-Q should not place undue reliance on any
forward-looking statements. Except as required by federal securities laws, the Company undertakes
no obligation to update or revise these forward-looking statements to reflect new events or
uncertainties.
Overview
ChromaDex Corporation and its subsidiaries (ChromaDex, or the Company) supplies
phytochemical reference standards and reference materials, related contract services, and products
for the dietary supplement, nutraceutical, food and beverage, functional food, pharmaceutical and
cosmetic markets. For the calendar years ended December 29, 2007 and December 31, 2006, ChromaDex
had revenues of $4,754,073 and $3,517,957, respectively. Between January and June 28, 2008,
ChromaDex raised approximately $3,574,900 in a private placement and ChromaDex is continuing to
raise additional capital to reach a total of $4,700,000 through the offering of shares of common
stock and warrants. ChromaDexs core business strategy is to use the intellectual property
harnessed by its expertise in the area of natural products and in the creation of reference
materials to the industry as the basis for providing new and alternative, green, mass marketable
products to its customers. The Companys strategy is to license its intellectual property (IP)
to companies who will commercialize it. The Company anticipates that the net result will be a long
term flow of intellectual property milestone and royalty payments for the Company.
On
June 20, 2008, ChromaDex, Inc. merged (the Merger) into CDI Acquisitions, Inc., a
California corporation and a wholly owned subsidiary of Cody Resources, Inc. (Cody). As part
of the Merger, Cody Resources, Inc. changed its name to ChromaDex Corporation.
Results of Operations
You should read the following discussion and analysis of financial condition and results of
operations of ChromaDex, which now represent our ongoing business operations, together with the
financial statements and the related notes presented in this report. Some of the
information contained in this discussion and analysis or set forth elsewhere in this report,
including information with respect to our plans and related financing, includes forward-looking
statements that involve risks and uncertainties.
18
The discussion and analysis of our financial conditions and results of operations are based on
the ChromaDex financial statements, which have been prepared in accordance with U.S. generally
accepted accounting principles. The preparation of these financial statements requires making
estimates and assumptions that affect the reported amounts of assets and liabilities and the
disclosure of contingent assets and liabilities at the date of the financial statements, as well as
the reported revenues, if any, and expenses during the reporting periods. On an ongoing basis, we
evaluate such estimates and judgments, including those described in greater detail below. We base
our estimates on historical experience and on various other factors that we believe are reasonable
under the circumstances, the results of which form the basis for making judgments about the
carrying value of assets and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or conditions.
We believe that our current cash, cash equivalents and cash generated from operations will be
sufficient to meet our projected operating requirements for at least the next twelve months. We may
seek additional capital in the next twelve months in order to further enable our long term
strategic plans. This additional capital may come from public and private stock or debt offerings,
borrowings under lines of credit or other sources if we determine that we need additional financing
to implement our business plan. These additional funds may not be available on favorable terms, or
at all. Furthermore, if we issue equity or debt securities to raise additional funds, our existing
shareholders may experience dilution and the new equity or debt securities we issue may have
rights, preferences and privileges senior to those of our existing shareholders. In addition, if
we raise additional funds through collaboration, licensing or other similar arrangements, it may be
necessary to relinquish valuable rights to our products or proprietary technologies, or grant
licenses on terms that are not favorable to us. If we cannot raise funds on acceptable terms, we
may not be able to develop or enhance our products, obtain the required regulatory clearances or
approvals, execute our business plan, take advantage of future opportunities, or respond to
competitive pressures or unanticipated customer requirements. Any of these events could adversely
affect our ability to achieve our development and commercialization goals, which could have a
material and adverse effect on our business, results of operations and financial condition.
The Food and Drug Administration (FDA) is currently in the process of starting to regulate
the dietary supplement market under the new Good Manufacturing Practices (GMPs). The GMPs call
for a 3 year phase in period and as of June , 2008 large manufacturers are held accountable under
these new regulations. In June, 2009 medium manufactures will be held accountable, followed by
small manufacturers in June 2010. At this time, it is unknown to what extent the FDA will enforce
the regulations and how they will be interpreted upon enforcement. These uncertainties may have a
material impact on the results of operations for ChromaDex as lack of enforcement or an
interpretation of the regulations that lessens the burden of compliance for the dietary supplement
marketplace may cause a reduced demand for ChromaDexs products and services.
19
The following discussion and analysis excludes the impact of Codys financial condition and
results of operations prior to the Merger because they were not material for any of the periods
presented.
ChromaDex has generated Net Sales of $2,258,601 for the six month period ended June 28, 2008
and $2,203,980 for the six month period ended June 30, 2007. ChromaDex incurred a net loss of
$744,582 for the six month period ended June 28, 2008 and $933 for the six month period ended June
30, 2007. This was a $0.03 loss per basic and diluted share for the six month period ended June 28,
2008 versus a $0.00 loss per basic and diluted share for the six month period ended June 30, 2007.
For the three month period ended June 28, 2008, ChromaDex generated Net Sales of $1,198,885 and a
net loss of $621,676 versus Net Sales of $997,087 and a net loss of $113,926 for the three month
period ended June 30, 2007. This was a $0.03 loss per basic and diluted share for the three month
period ended June 28, 2008 versus a $0.01 loss per basic and diluted share for the three month
period ended June 30, 2007.
Over the next twelve months our business plan calls for us to expand our service capacity and
implement accreditation and certification programs related to quality initiatives. In addition, we
plan on expanding our chemical library program and establishing a Good Manufacturing Practices
(GMP) compliant pilot plant to support small to medium scale production of target compounds.
Net Sales
Net sales consist of Reference Standards and Contract Service sales less returns, discounts
and freight costs. Net sales increased to $1,198,885 and $2,258,601 for the three and six month
periods ended June 28, 2008 as compared to $997,087 and $2,203,980 for the three and six month
periods ended June 30, 2007. This increase was due to increased sales of our reference standards,
primarily due to increased demand from food companies for our product.
Cost of Goods Sold
Costs of goods sold include Raw Materials, Labor, and Overhead. Cost of goods sold for the
three and six month periods ended June 28, 2008 were $832,905 and $1,493,177 respectively versus
$741,227 and $1,405,513 for the three and six month periods ended June 30, 2007. As a percentage of
net sales, this represented a 5% decrease for the three month period ended June 29, 2008 compared
with the three month period ended June 30, 2007. This percentage decrease in cost of goods sold is
a result of fixed labor and overhead costs that make up the majority of our expenses. These fixed
expenses did not increase in proportion to sales. As a percentage of net sales, this represented a
2% increase for the six month period ended June 28, 2008 compared with the six month period ended
June 30, 2007. This increase is due to increased overhead and direct labor costs for 2008 as we
have continued to increase our quality programs and expand our laboratory capacity by adding both
people and equipment.
Gross Profit
Gross profit is net sales less the cost of sales and is affected by a number of factors
including product mix, competitive pricing and costs of products and services. Our gross profit
increased 43% to $365,908 for the three month period ended June 28, 2008 from $255,860 for the
three month period ended June 30, 2007. The combination of increased sales and our fixed labor and
corresponding overhead costs not increasing at the same rate contributed to this
increase. For the six month period ended June 28, 2008 gross profit decreased 4% to $765,424
from $798,467 for the six month period ended June 30, 2007. This decrease is due to increased
overhead and direct labor in 2008 as we have continued to increase our quality program and
laboratory capacity.
20
Operating Expenses-Sales and Marketing
Sales and Marketing Expenses consist of salaries, commissions to employees and advertising and
marketing. Sales and marketing expenses for the three and six month periods ended June 28, 2008
were $159,558 and $331,542 as compared to $74,015 and $174,571 for the three and six month periods
ended June 30, 2007. This increase was primarily due to the delivery of our annual catalog and
other direct mail expenses as well as wages and commission associated with the expansion of our
sales staff.
Operating Expenses-General and Administrative
General and Administrative Expenses consist of research and development, general company
administration, IT, accounting and executive management. General and Administrative Expenses for
the three and six month periods ended June 28, 2008 were $832,374 and $1,175,112 as compared to
$304,897 and $624,221 for the three and six month periods ended June 30, 2007. This increase was
primarily the result of increased legal and accounting costs related to the Private Placement and
the Merger transaction as well as increases in insurance and compliance as a result of becoming a
public company.
Non-operating Expenses- Interest Expense
Interest expense consists of interest on capital leases. Interest expenses for the three and
six month periods ended June 28, 2008 were $7,052 and $14,668 as compared to $7,156 and $16,790 for
the three and six month periods ended June 30, 2007. This decrease was due to the expiration of
certain capital equipment leases.
Non-operating Expenses- Interest Income
Interest Income consists of interest earned on short term investment and notes receivable.
Interest income for the three and six month periods ended June 28, 2008 was $11,550 and $11,954 as
compared to $16,523 and $16,875 for the three and six month periods ended June 30, 2007. For the
three month period ended June 28, 2008 the interest income was earned primarily on cash in money
market accounts as compared to the interest income for the three month period ended June 30, 2007
which was earned as the result of interest that was forgiven upon the negotiated payback of a long
term debt to a third party.
Depreciation and Amortization
For the six month period ended June 28, 2008, we recorded approximately $123,248 in
depreciation. We depreciate our assets on a straight-line basis, based on the estimated useful
lives of the respective assets. We amortize intangible assets using a straight-line method over 10
years. In the six month period ended June 28, 2008, we recorded an amortization for intangible
assets of approximately $56,906. We test intangible assets for impairment on December 31 annually
and based on events or changes in circumstances as they occur.
21
Liquidity and Capital Resources
Since inception and through June 28, 2008, we have incurred aggregate losses of $5.8 million.
These losses are primarily due to overhead costs and general and administrative expenses associated
with the development and expansion of our operations. These operations have been financed through
capital contributions and the issuance of common stock.
On December 20, 2007, we commenced a private placement to raise up to $6 million dollars. As
of June 28, 2008, we raised $3,574,972 through that private placement and we had $2.4 million in
cash and equivalents. We have raised approximately $1.0 million of net proceeds after June 28, 2008
through the private placement. Based on the total raise of approximately $4.7 million, we believe
this will be sufficient to finance our operations through Fall 2009. However, we may determine
that we need additional financing to implement our business plan, and there can be no assurance
that it will be available on terms favorable to us or at all. If adequate financing is not
available we may have to delay, postpone or terminate product and service expansions and curtail
general and administrative operations. The inability to raise additional financing may have a
material adverse effect on us.
Dividend policy
We have not declared or paid any dividends on our common stock. We presently intend to retain
earnings for use in our operations and to finance our business. Any change in our dividend policy
is within the discretion of our board of directors and will depend, among other things, on our
earnings, debt service and capital requirements, restrictions in financing agreements, if any,
business conditions, legal restrictions and other factors that our board of directors deems
relevant.
Off-Balance Sheet Arrangements
During the six months ended June 28, 2008, we had no off-balance sheet arrangements other than
ordinary operating leases as disclosed in the Managements Discussion and Analysis section of the
Companys Current Report on Form 8-K filed June 24, 2008.
Contractual Obligations
During the six months ended June 28, 2008, we had one material changes in Contractual
Obligations from the period ended December 29, 2007. On June 18, 2008, ChromaDex, Inc. issued a
non-interest bearing note to Bayer AG in conjunction with the repurchase of ChromaDex, Inc shares
prior to the Merger. This note is due December 31, 2008 in the amount of $1,002,691. This note was
discounted based on an interest rate of prime + 2.00% for discount of $43,074 and the note was
recorded at a discounted value of $959,617. If the principal amount of the promissory note, or any
part thereof, is not paid in full when due, the Company must pay interest on the overdue principal
amount at the rate of one and one half percent (1 1/2%) per month beginning January 1, 2009.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable.
22
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the
effectiveness of our disclosure controls and procedures as of June 28, 2008. Pursuant to
Rule13a-15(e) promulgated by the Securities and Exchange Commission pursuant to the Securities
Exchange Act of 1934, disclosure controls and procedures means controls and other procedures that
are designed to insure that information required to be disclosed by the Company in the reports that
it files with the Securities and Exchange Commission is recorded, processed, summarized and
reported within the time limits specified in the Commissions rules. Disclosure controls and
procedures include, without limitation, controls and procedures designed to insure that
information the Company is required to disclose in the reports it files with the Commission is
accumulated and communicated to our Chief Executive Officer and Chief Financial Officer as
appropriate to allow timely decisions regarding required disclosure. Based on our evaluation, our
Chief Executive Officer and Chief Financial Officer concluded that ChromaDex Corporations
disclosure controls and procedures were effective as of June 28, 2008.
Changes in Internal Controls
There was no change in internal controls over financial reporting (as defined in Rule
13a-15(f) promulgated under the Securities Exchange Act of 1934) that occurred during the Companys
second fiscal quarter that has materially affected or is reasonably likely to materially affect the
Companys internal control over financial reporting.
23
PART II OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
None.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The sale of unregistered securities of the Company during the period were previously reported
on the Current Report on Form 8-K filed by the Company on June 24, 2008.
ISSUER PURCHASES OF EQUITY SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(d) Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
number (or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
approximate dollar |
|
|
|
|
|
|
|
|
|
|
|
(c) Total Number of |
|
|
value) of shares (or |
|
|
|
|
|
|
|
|
|
|
|
Shares (or Units) |
|
|
units) that may yet |
|
|
|
(a) Total Number of |
|
|
(b) Average Price |
|
|
purchased as part of |
|
|
be purchased under |
|
|
|
Shares (or Units) |
|
|
paid per Share (or |
|
|
publicly announced |
|
|
the Plans or |
|
Period |
|
Purchased |
|
|
Unit) |
|
|
programs |
|
|
Programs |
|
Month #1
May 31 to
June 28, 2008 |
|
|
1,222,795 |
|
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
Total |
|
|
1,222,795 |
|
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
On June 18, 2008, the Company repurchased 1,222,795 shares of its outstanding common stock
from Bayer Innovation GmbH (formerly Bayer Innovation Beteiligungsgescellschatt mbH), for an
aggregate purchase price of $1,002,691.90 pursuant to a Share Redemption Agreement. |
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
Cody Resources, Inc. (NV)
On March 17, 2008, security holders of Cody approved by written consent a forward 11.538461
for 1 split of the issued and outstanding common stock of Cody, effective March 28, 2008. The
holder of 1,000,000 shares of Cody common stock consented to the forward split and holders of
390,000 shares of Cody common stock did not cast a vote.
On May 21, 2008, security holders of Cody approved by written consent the Agreement and Plan
of Merger dated May 21, 2008 among Cody Resources, Inc., ChromaDex, Inc., and CDI Acquisition, Inc.
The holders of 11,538,461 shares consented to the Merger and the holders of 4,500,012 shares did
not cast a vote.
24
On June 20, 2008, security holders of Cody approved by written consent the Agreement of Merger
dated June 20, 2008 between Cody Resources, Inc., a Nevada corporation and Cody Resources, Inc., a
Delaware corporation.
Holders of 12,747,461 shares consented to the Merger and the holders of 3,291,012 shares did not
cast a vote.
ChromaDex Corporation (DE)
On June 20, 2008, security holders of ChromaDex Corporation approved by unanimous written
consent the Agreement of Merger dated June 20, 2008 between Cody Resources, Inc., a Nevada
corporation and Cody Resources, Inc., a Delaware corporation.
On June 20, 2008, security holders of ChromaDex Corporation approved by written consent (i) an
amendment to its Certificate of Incorporation, pursuant to which the name of the corporation was
changed from Cody Resources, Inc. to ChromaDex Corporation and (ii) expansion of board of directors
by seven seats and election of the following persons to fill the vacancies created thereby:
Stephen Block, Reid Dabney, Hugh Dunkerley, Mark S. Germain, Frank M. Jaksch, Jr., Kevin M. Jaksch,
and Tom Varvaro. Holders of 11,538,461 shares cast a vote for each of the elected directors and
consented to the aforementioned actions and holders of 4,500,012 shares did not cast a vote for any
directors or on either action.
ChromaDex, Inc. (CA)
On April 10, 2008, the Annual Meeting of Shareholders took place, which involved the election
of directors. The following directors were elected: Stephen Block,
Reid Dabney, Hugh Dunkerley,
Mark S. Germain, Frank M. Jaksch, Jr., Kevin M. Jaksch, and Tom Varvaro. Shareholders owning
14,325,881 shares, constituting 64.85% of the shares entitled to vote, were present or represented
by proxy at the meeting and all such shares voted in favor of electing each director. Holders of
7,764,916 shares were not present at the meeting and did not cast a vote.
On June 18, 2008, the security holders of ChromaDex, Inc. approved by written consent (i) the
Agreement and Plan of Merger dated May 21, 2008 among Cody Resources, Inc., ChromaDex, Inc., and
CDI Acquisition, Inc and (ii) an amendment to the Amended and Restated 2007 Equity Incentive Plan
to provide for necessary public company provisions upon consummation of the Merger. Holders of
22,771,791 shares consented to both of the aforementioned actions and holders of 750,331 shares did
not cast a vote on either action.
ITEM 5. OTHER INFORMATION
Not applicable.
25
ITEM 6. EXHIBITS
|
|
|
|
|
Exhibit No. |
|
Description of Exhibits |
|
|
|
|
|
|
2.1 |
|
|
Agreement and Plan of Merger, dated as of May 21, 2008, among Cody,
CDI Acquisition, Inc. and ChromaDex, Inc. (incorporated by reference
from, and filed as Exhibit 2.1 to the Companys Current Report on
Form 8-K filed June 24, 2008) |
|
|
|
|
|
|
3.1 |
|
|
Amended and Restated Certificate of Incorporation of ChromaDex
Corporation, a Delaware corporation (incorporated by reference from,
and filed as Exhibit 3.1 to the Companys Current Report on Form 8-K
filed June 24, 2008) |
|
|
|
|
|
|
3.2 |
|
|
Bylaws of ChromaDex Corporation, a Delaware corporation (incorporated
by reference from, and filed as Exhibit 3.2 to the Companys Current
Report on Form 8-K filed June 24, 2008) |
|
|
|
|
|
|
10.1 |
|
|
Technology License Agreement dated June 30, 2008 between The Research
Foundation of the State University of New York and ChomaDex, Inc.* |
|
|
|
|
|
|
10.2 |
|
|
Standard Industrial/Commercial Multi-Tenant Lease-Net dated December
19, 2006 and First Amendment thereto, dated as of June 26, 2008, by
and between ChromaDex, Inc. and SCIF Portfolio II, LLC (incorporated
by reference from, and filed as Exhibits 10.7 and 10.1 on the
Companys Current Report on Forms 8-K filed June 24, 2008 and July
23, 2008) |
|
|
|
|
|
|
10.3 |
|
|
Stock Redemption Agreement, dated June 18, 2008 between ChromaDex,
Inc. and Bayer Innovation GmbH (formerly named Bayer Innovation
Beteiligungsgesellschaft mbH) (incorporated by reference from, and
filed as Exhibit 10.13 to the Companys Current Report on Form 8-K
filed June 24, 2008) |
|
|
|
|
|
|
10.4 |
|
|
Promissory Note, dated June 18, 2008 between ChromaDex, Inc. as
borrower and Bayer Innovation GmbH as lender (incorporated by
reference from, and filed as Exhibit 10.14 to the Companys Current
Report on Form 8-K filed June 24, 2008) |
|
|
|
|
|
|
31.1 |
|
|
Certification of the Chief Executive Officer pursuant to §240.13a-14
or §240.15d-14 of the Securities Exchange Act of 1934, as amended. |
|
|
|
|
|
|
31.2 |
|
|
Certification of the Chief Financial Officer pursuant to §240.13a-14
or §240.15d-14 of the Securities Exchange Act of 1934, as amended. |
|
|
|
|
|
|
32 |
|
|
Certification pursuant to 18 U.S.C. Section 1350 (as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002). |
|
|
|
* |
|
This Exhibit has been filed separately with the Commission pursuant to an application for
confidential treatment. The confidential portions of this Exhibit have been omitted and are
marked by an asterisk. |
26
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
ChromaDex Corporation
(Registrant)
|
|
Date: August 12, 2008
|
|
|
|
/s/ THOMAS C. VARVARO
|
|
|
Thomas C. Varvaro |
|
|
Chief Financial Officer |
|
27
EXHIBIT INDEX
|
|
|
|
|
Exhibit No. |
|
Description of Exhibits |
|
|
|
|
|
|
10.1 |
|
|
Technology License Agreement dated June 30, 2008 between The Research
Foundation of the State University of New York and ChomaDex, Inc.* |
|
|
|
|
|
|
31.1 |
|
|
Certification of the Chief Executive Officer pursuant to §240.13a-14
or §240.15d-14 of the Securities Exchange Act of 1934, as amended. |
|
|
|
|
|
|
31.2 |
|
|
Certification of the Chief Financial Officer pursuant to §240.13a-14
or §240.15d-14 of the Securities Exchange Act of 1934, as amended. |
|
|
|
|
|
|
32 |
|
|
Certification pursuant to 18 U.S.C. Section 1350 (as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002). |
|
|
|
* |
|
This Exhibit has been filed separately with the Commission pursuant to an application for
confidential treatment. The confidential portions of this Exhibit have been omitted and are marked
by an asterisk. |
28