|
December 31, 2010
|
March 31, 2011
|
June 30, 2011
|
September 30, 2011
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||
|
ASSETS
|
||||||||||||||||
|
Current assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$648 | $958 | $1,437 | $1,727 | ||||||||||||
|
Restricted cash
|
422 | 495 | 500 | 496 | ||||||||||||
|
Accounts receivable
|
105 | 161 | 133 | 91 | ||||||||||||
|
Inventories, net
|
751 | 715 | 1,193 | 1,105 | ||||||||||||
|
Other current assets
|
639 | 984 | 1,235 | 576 | ||||||||||||
|
Total current assets
|
2,565 | 3,313 | 4,498 | 3,995 | ||||||||||||
|
Property and equipment, net
|
203 | 174 | 158 | 131 | ||||||||||||
|
Goodwill
|
1,764 | 1,764 | 1,764 | 1,764 | ||||||||||||
|
Intangible assets, net
|
200 | – | – | – | ||||||||||||
|
Restricted cash
|
225 | 231 | 237 | 217 | ||||||||||||
|
Other assets
|
406 | 321 | 336 | 237 | ||||||||||||
|
Total assets
|
$5,363 | $5,803 | $6,993 | $6,344 | ||||||||||||
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||||||||||
|
Current liabilities:
|
||||||||||||||||
|
Accounts payable
|
$3,115 | $3,130 | $2,614 | $2,452 | ||||||||||||
|
Income taxes payable
|
330 | 341 | 376 | 325 | ||||||||||||
|
Accrued distributor commissions
|
723 | 694 | 727 | 1,031 | ||||||||||||
|
Other accrued expenses
|
1,792 | 1,680 | 1,702 | 1,086 | ||||||||||||
|
Deferred revenue
|
1,029 | 1,633 | 2,696 | 1,458 | ||||||||||||
|
Deferred tax liability
|
178 | 177 | 177 | 177 | ||||||||||||
|
Advance from related party
|
4 | 237 | 237 | 123 | ||||||||||||
|
Other current liabilities
|
1,013 | 1,097 | 1,019 | 1,046 | ||||||||||||
|
Total liabilities
|
8,184 | 8,989 | 9,548 | 7,698 | ||||||||||||
|
Commitments and contingencies
|
||||||||||||||||
|
Stockholders’ deficit:
|
||||||||||||||||
|
Natural Health Trends stockholders’ deficit:
|
||||||||||||||||
|
Preferred stock
|
124 | 124 | 124 | 124 | ||||||||||||
|
Common stock
|
11 | 11 | 11 | 11 | ||||||||||||
|
Additional paid-in capital
|
80,414 | 80,428 | 80,449 | 80,471 | ||||||||||||
|
Accumulated deficit
|
(83,643 | ) | (84,115 | ) | (83,446 | ) | (81,813 | ) | ||||||||
|
Accumulated other comprehensive income:
|
||||||||||||||||
|
Foreign currency translation adjustments
|
366 | 469 | 427 | (39 | ) | |||||||||||
|
Total Natural Health Trends stockholders’ deficit
|
(2,728 | ) | (3,083 | ) | (2,435 | ) | (1,246 | ) | ||||||||
|
Noncontrolling interest
|
(93 | ) | (103 | ) | (120 | ) | (108 | ) | ||||||||
|
Total stockholders’ deficit
|
(2,821 | ) | (3,186 | ) | (2,555 | ) | (1,354 | ) | ||||||||
|
Total liabilities and stockholders’ deficit
|
$5,363 | $5,803 | $6,993 | $6,344 | ||||||||||||
|
Three Months Ended March 31,
|
Three Months Ended June 30,
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
Net sales
|
$6,233 | $5,175 | $5,935 | $7,208 | ||||||||||||
|
Cost of sales
|
1,831 | 1,529 | 1,679 | 1,977 | ||||||||||||
|
Gross profit
|
4,402 | 3,646 | 4,256 | 5,231 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Distributor commissions
|
2,252 | 1,762 | 1,980 | 2,714 | ||||||||||||
|
Selling, general and administrative expenses
|
2,676 | 2,030 | 2,716 | 1,836 | ||||||||||||
|
Depreciation and amortization
|
312 | 232 | 406 | 26 | ||||||||||||
|
Total operating expenses
|
5,240 | 4,024 | 5,102 | 4,576 | ||||||||||||
|
Income (loss) from operations
|
(838 | ) | (378 | ) | (846 | ) | 655 | |||||||||
|
Other income (expense), net:
|
||||||||||||||||
|
Loss on foreign exchange
|
20 | (98 | ) | 260 | 25 | |||||||||||
|
Interest income
|
– | 1 | 7 | 1 | ||||||||||||
|
Interest expense
|
(9 | ) | (1 | ) | (1 | ) | – | |||||||||
|
Other
|
(2 | ) | 3 | 47 | – | |||||||||||
|
Total other income (expense), net
|
9 | (95 | ) | 313 | 26 | |||||||||||
|
Income (loss) before income taxes
|
(829 | ) | (473 | ) | (533 | ) | 681 | |||||||||
|
Income tax provision (benefit)
|
11 | 7 | (28 | ) | 13 | |||||||||||
|
Net income (loss)
|
(840 | ) | (480 | ) | (505 | ) | 668 | |||||||||
|
Plus: Net loss attributable to the noncontrolling interest
|
7 | 8 | – | 1 | ||||||||||||
|
Net income (loss) attributable to Natural Health Trends
|
(833 | ) | (472 | ) | (505 | ) | 669 | |||||||||
|
Preferred stock dividends
|
(4 | ) | (4 | ) | (4 | ) | (4 | ) | ||||||||
|
Net income (loss) attributable to common stockholders of Natural Health Trends
|
$(837 | ) | $(476 | ) | $(509 | ) | $665 | |||||||||
|
Income (loss) per share of Natural Health Trends – basic and diluted
|
$(0.08 | ) | $(0.04 | ) | $(0.05 | ) | $0.06 | |||||||||
|
Weighted-average number of shares outstanding – basic
|
10,418 | 10,635 | 10,485 | 10,675 | ||||||||||||
|
Weighted-average number of shares outstanding – diluted
|
10,418 | 10,635 | 10,485 | 10,706 | ||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
Net sales
|
$5,216 | $10,562 | $17,384 | $22,945 | ||||||||||||
|
Cost of sales
|
1,565 | 2,536 | 5,075 | 6,042 | ||||||||||||
|
Gross profit
|
3,651 | 8,026 | 12,309 | 16,903 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Distributor commissions
|
2,081 | 4,166 | 6,313 | 8,642 | ||||||||||||
|
Selling, general and administrative expenses
|
2,194 | 2,613 | 7,586 | 6,479 | ||||||||||||
|
Depreciation and amortization
|
249 | 23 | 967 | 281 | ||||||||||||
|
Total operating expenses
|
4,524 | 6,802 | 14,866 | 15,402 | ||||||||||||
|
Income (loss) from operations
|
(873 | ) | 1,224 | (2,557 | ) | 1,501 | ||||||||||
|
Other income, net:
|
||||||||||||||||
|
Loss on foreign exchange
|
141 | 428 | 421 | 355 | ||||||||||||
|
Interest income
|
– | 1 | 7 | 3 | ||||||||||||
|
Interest expense
|
(1 | ) | (13 | ) | (11 | ) | (14 | ) | ||||||||
|
Other
|
24 | 9 | 69 | 12 | ||||||||||||
|
Total other income, net
|
164 | 425 | 486 | 356 | ||||||||||||
|
Income (loss) before income taxes
|
(709 | ) | 1,649 | (2,071 | ) | 1,857 | ||||||||||
|
Income tax provision
|
29 | 16 | 12 | 36 | ||||||||||||
|
Net income (loss)
|
(738 | ) | 1,633 | (2,083 | ) | 1,821 | ||||||||||
|
Plus: Net (income) loss attributable to the noncontrolling interest
|
(4 | ) | – | 3 | 9 | |||||||||||
|
Net income (loss) attributable to Natural Health Trends
|
(742 | ) | 1,633 | (2,080 | ) | 1,830 | ||||||||||
|
Preferred stock dividends
|
(4 | ) | (4 | ) | (12 | ) | (12 | ) | ||||||||
|
Net income (loss) attributable to common stockholders of Natural Health Trends
|
$(746 | ) | $1,629 | $(2,092 | ) | $1,818 | ||||||||||
|
Income (loss) per share of Natural Health Trends – basic and diluted
|
$(0.07 | ) | $0.15 | $(0.20 | ) | $0.17 | ||||||||||
|
Weighted-average number of shares outstanding – basic
|
10,536 | 10,732 | 10,480 | 10,669 | ||||||||||||
|
Weighted-average number of shares outstanding – diluted
|
10,536 | 10,898 | 10,480 | 10,699 | ||||||||||||