UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

		(Mark One)
~~(Mark One)~~
x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	FOR THE QUARTERLY PERIOD ENDED ~~OCTOBER 31, 2009~~ APRIL 30, 2010

		OR

o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

	For the transition period from _________ to ____________

COMMISSION FILE NUMBER 001-33411

MEDICAL NUTRITION USA, INC.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

DELAWARE		11-3686984
~~DELAWARE~~		~~11-3686984~~

(STATE OR OTHER JURISDICTION OF		~~(I.R.S. EMPLOYER~~
INCORPORATION OR ORGANIZATION)		(I.R.S. EMPLOYER IDENTIFICATION NO.)

10 WEST FOREST AVENUE, ENGLEWOOD, NEW JERSEY 07631

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

(201) 569-1188

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

(FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR IF CHANGED SINCE LAST REPORT)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Sections 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 x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes o No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See ~~definition~~the definitions of “accelerated filer,” large accelerated filer” and “small reporting company” in Rule 12b-2 of the Exchange ~~Act~~Act. (Check one):


Large Accelerated Filer	o	Accelerated Filer	o
Non-Accelerated Filer	o	Smaller Reporting Company	x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: ~~14,098,466~~14,416,808 shares of common stock outstanding as of ~~December~~June 4, ~~2009.~~

2010.

MEDICAL NUTRITION USA, INC.

FORM 10-Q - INDEX

			Page(s)
		~~Page(s)~~

PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements

	Condensed Balance Sheets at ~~October 31, 2009~~April 30, 2010 (unaudited) and January 31, ~~2009~~2010		3

	Condensed Statements of Operations for the Three ~~and Nine~~ Months Ended ~~October 31,~~April 30, 2010 and 2009 ~~and 2008~~ (unaudited)		4

	Condensed Statements of Cash Flows for the ~~Nine~~Three Months Ended ~~October 31,~~April 30, 2010 and 2009 ~~and 2008~~ (unaudited)		5

	Condensed Statement of Stockholders’ Equity for the ~~Nine~~Three Months Ended ~~October 31, 2009~~April 30, 2010 (unaudited)		6

	Notes to Condensed Financial Statements		7

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		17

Item 3.	Quantitative and Qualitative Disclosures about Market Risk		19

Item ~~4T.~~4.	Controls and Procedures		19

PART II. OTHER INFORMATION
Item 5.	Other Information		20
Item 6.	Exhibits		20

Signatures			21

Part I. Financial Information

MEDICAL NUTRITION USA, INC.

CONDENSED BALANCE SHEETS

October 31, 2009

January 31, 2009

(unaudited)

ASSETS

Current Assets:

Cash and cash equivalents

$
3,797,000

$
9,654,300

Short-term investments

7,016,100

—

Accounts receivable, net of allowance of $49,200 and $65,600, respectively

1,455,000

1,377,400

Inventories

535,800

510,600

Deferred income taxes

364,000

406,500

Prepaid income taxes

—

8,300

Other current assets

60,200

191,900

Total current assets

13,228,100

12,149,000

Fixed Assets, net of accumulated depreciation and amortization of $440,900 and $345,400, respectively

281,900

318,800

Other Assets:

Deferred income taxes

785,800

969,000

Security deposits

15,300

15,300

Investment in Organics Corporation of America

125,000

125,000

Intangible assets, net of amortization

249,200

276,800

$
14,685,300

$
13,853,900

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current Liabilities:

Accounts payable

$
545,300

$
530,700

Accrued expenses

976,300

967,600

Income taxes payable

40,500

—

Accrued rebates

54,200

73,700

Total current liabilities

1,616,300

1,572,000

Stockholders’ Equity:

Preferred stock $0.001 par value, 5,000,000 shares authorized; no shares issued and outstanding as of October 31, 2009 and January 31, 2009

—

—

Common stock, $0.001 par value; 20,000,000 shares authorized; 14,198,614 and 14,128,614 shares issued as of October 31, 2009 and January 31, 2009, respectively

14,200

14,100

Additional paid-in-capital

25,590,200

25,067,600

Accumulated deficit

(12,232,000
)

(12,497,900
)
Less treasury stock, at cost, 101,148 and 98,080 shares, respectively

(303,400
)

(301,900
)

Total stockholders’ equity

13,069,000

12,281,900

$
14,685,300

$
13,853,900

	April 30, 2010			January 31, 2010
	(unaudited)
ASSETS

Current Assets:
Cash and cash equivalents	$	4,444,500		$	4,416,900
Short-term investments/Marketable securities		7,117,700			7,081,300
Accounts receivable, net of allowance of $55,200 and $52,200, respectively		1,406,800			1,479,100
Inventories		484,200			596,100
Deferred income taxes		363,300			480,400
Prepaid income taxes		35,900			—
Other current assets		157,700			188,800
Total current assets		14,010,100			14,242,600

Fixed Assets, net of accumulated depreciation		241,200			251,000

Other Assets:
Deferred income taxes		431,200			442,300
Security deposits		20,000			15,300
Investment in Organics Corporation of America		125,000			125,000
Intangible assets, net of amortization		273,400			277,300
	$	15,100,900		$	15,353,500

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current Liabilities:
Accounts payable	$	614,700		$	797,200
Accrued expenses		874,000			1,065,200
Income taxes payable		—			149,800
Total current liabilities		1,488,700			2,012,200

Stockholders’ Equity:
Preferred stock $0.001 par value, 5,000,000 shares authorized; no shares issued and outstanding as of April 30, 2010 and January 31, 2010		—			—
Common stock, $0.001 par value; 20,000,000 shares authorized; 14,439,659 shares issued and 14,416,808 shares outstanding as of April 30, 2010 and 14,437,425 shares issued and 14,414,574 shares outstanding as of January 31, 2010		14,400			14,400
Additional paid-in-capital		25,551,300			25,434,000
Accumulated deficit		(11,861,700	)		(12,015,300	)
Accumulated other comprehensive income		11,600			11,600
		13,715,600			13,444,700
Less treasury stock, at cost, 22,851 shares		(103,400	)		(103,400	)
Total stockholders’ equity		13,612,200			13,341,300
	$	15,100,900		$	15,353,500

See notes to condensed financial statements.

MEDICAL NUTRITION USA, INC.

CONDENSED STATEMENTS OF OPERATIONS

NINE MONTHS ENDED
OCTOBER 31,

THREE MONTHS ENDED
OCTOBER 31,

2009

2008

2009

2008

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Sales

$
11,606,500

$
10,063,200

$
4,054,700

$
3,426,700

Cost of sales

5,387,600

4,717,800

1,824,800

1,614,700

Gross profit

6,218,900

5,345,400

2,229,900

1,812,000

Selling, general and administrative expenses

5,616,000

5,898,800

1,797,600

1,899,600

Research and development

197,600

51,500

19,800

—

Operating income (loss)

405,300

(604,900
)

412,500

(87,600
)

Interest income

134,700

184,900

56,700

63,100

Income (loss) before income taxes

540,000

(420,000
)

469,200

(24,500
)

Income tax expense (benefit)

274,100

(64,000
)

184,400

26,400

Net income (loss)

$
265,900

$
(356,000
)
$
284,800

$
(50,900
)

Earnings (loss) per common share:

Basic

$
0.02

$
(0.03
)
$
0.02

$
(0.00
)

Diluted

$
0.02

$
(0.03
)
$
0.02

$
(0.00
)

Weighted average common shares outstanding

Basic

13,945,485

13,898,967

13,945,682

13,834,616

Diluted

14,038,353

13,898,967

14,167,165

13,834,616

	THREE MONTHS ENDED APRIL 30,
	2010		2009
	(Unaudited)		(Unaudited)
Sales	$	4,447,300	$	3,427,700
Cost of sales		2,005,600		1,610,300
Gross profit		2,441,700		1,817,400

Selling, general and administrative expenses		2,017,200		1,857,900

Research and development		151,200		147,100

Operating income (loss)		273,300		(187,600	)

Interest income		43,200		37,600

Income (loss) before income tax expense (benefit)		316,500		(150,000	)

Income tax expense (benefit)		162,900		(6,100	)

Net income (loss)	$	153,600	$	(143,900	)

Earnings (loss) per common share:
Basic	$	0.01	$	(0.01	)

Diluted	$	0.01	$	(0.01	)

Weighted average common shares outstanding
Basic		14,041,116		14,130,752

Diluted		14,884,580		14,130,752

See notes to condensed financial statements.

MEDICAL NUTRITION USA, INC.

CONDENSED STATEMENTS OF CASH FLOWS

NINE MONTHS ENDED
OCTOBER 31,

2009

2008

(unaudited)

(unaudited)

Operating Activities:

Net income (loss)

$
265,900

$
(356,000
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization expense

145,500

113,400

Provision for (recovery) from losses on accounts receivable

(16,400
)

9,600

Deferred income tax expense (benefit)

225,700

(108,700
)
Stock based compensation

522,700

871,600

Changes in operating assets and liabilities

Accounts receivable

(61,200
)

(118,300
)
Inventories

(25,200
)

(118,800
)
Prepaid income taxes

8,300

221,500

Income taxes payable

40,500

—

Other current assets

115,600

37,800

Accounts payable

14,600

154,600

Accrued expenses

8,700

301,000

Accrued rebates

(19,500
)

(11,800
)

Net cash provided by operating activities

1,225,200

995,900

Investing Activities:

Acquisition of fixed assets

(58,500
)

(147,300
)
Trademark costs

(10,400
)

(42,300
)
Capitalized patent costs

(10,900
)

(19,600
)
Website development costs

(1,200
)

(700
)
Purchase of short term investments

(7,000,000
)

—

Redemption of short term investments

—

2,336,800

Net cash (used in) provided by investing activities

(7,081,000
)

2,126,900

Financing Activities:

Income tax benefit from exercise of stock options

—

40,800

Stock repurchase plan

—

(814,200
)
Purchase of treasury stock

(1,500
)

(4,300
)
Proceeds from exercise of stock options

—

42,200

Net cash used in financing activities

(1,500
)

(735,500
)

Net (decrease) increase in cash

(5,857,300
)

2,387,300

Cash - beginning of period

9,654,300

5,208,000

Cash - end of period

$
3,797,000

$
7,595,300

Supplemental information:

Taxes paid during the period

$
4,500

$
3,900

	THREE MONTHS ENDED APRIL 30,
	2010			2009
	(unaudited)			(unaudited)
Operating Activities:
Net income (loss)	$	153,600		$	(143,900	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization expense		43,800			45,600
Provision for losses on accounts receivable		3,000			(3,600	)
Deferred income tax expense (benefit)		128,200			(6,700	)
Stock based compensation		125,500			152,200
Changes in operating assets and liabilities
Accounts receivable		69,300			189,400
Inventories		111,900			(18,500	)
Prepaid income taxes		(35,900	)		(1,200	)
Other current assets		31,100			7,000
Security deposit		(4,700	)		—
Accounts payable		(182,500	)		177,500
Income taxes payable		(149,800	)		—
Accrued expenses		(191,200	)		(413,900	)

Net cash provided by (used in) operating activities		102,300			(16,100	)

Investing Activities:
Acquisition of fixed assets		(16,400	)		(23,700	)
Trademark costs		(1,900	)		(4,600	)
Capitalized patent costs		(11,800	)		(9,300	)
Purchase of short term investments		(36,400	)		—
Net cash used in investing activities		(66,500	)		(37,600	)

Financing Activities:
Purchase of treasury stock		(8,200	)		(1,500	)
Net cash used in financing activities		(8,200	)		(1,500	)

Net increase in cash and cash equivalents		27,600			(55,200	)
Cash and cash equivalents - beginning of period		4,416,900			9,654,300

Cash and cash equivalents-end of period	$	4,444,500		$	9,599,100

Supplemental information:
Taxes paid during the period	$	220,400		$	4,500

See notes to condensed financial statements.

MEDICAL NUTRITION USA, INC.

CONDENSED STATEMENT OF STOCKHOLDERS’ EQUITY AND OTHER COMPREHENSIVE INCOME

~~NINE~~

THREE MONTHS ENDED ~~OCTOBER 31, 2009~~APRIL 30, 2010 (UNAUDITED)

Common Stock

Additional

Accumulated

Treasury Stock

Total
Stockholders’
Equity

Shares

Amount

Paid-in-capital

Deficit

Shares

Amount

Balance at
January 31, 2009

14,030,534

$
14,100

$
25,067,600

$
(12,497,900
)

(98,080
)
$
(301,900
)
$
12,281,900

Restricted stock granted

70,000

100

—

—

—

—

100

Purchase of treasury stock

(2,068
)

—

(100
)

—

(2,068
)

(1,500
)

(1,600
)

Stock based compensation

—

—

522,700

—

—

—

522,700

Net income

—

—

—

265,900

—

—

265,900

Balance at
October 31, 2009

14,098,466

$
14,200

$
25,590,200

$
(12,232,000
)

(100,148
)
$
(303,400
)
$
13,069,000

																		Accumulated
	Common Stock											Treasury Stock						Other		Total
	Shares					Additional			Accumulated									Comprehensive		Stockholders’
	Outstanding			Amount		Paid-in-capital			Deficit			Shares			Amount			Income		Equity
Balance at January 31, 2010		14,414,574		$	14,400	$	25,434,000		$	(12,015,300	)		(22,851	)	$	(103,400	)	$	11,600	$	13,341,300

Issuance of restricted shares of common stock		5,000			—		—			—			—			—			—		—

Stock based compensation		—			—		125,500			—			—			—			—		125,500

Treasury stock-repurchase of restricted stock for tax withholding		—			—		—			—			(2,766	)		(8,200	)		—		(8,200	)

Retirement of treasury stock-related to restricted stock for tax withholding		(2,766	)		—		(8,200	)		—			2,766			8,200			—		—

Net income		—			—		—			153,600			—			—			—		153,600

Total other comprehensive income		—			—		—			—			—			—			—		153,600

Balance at April 30, 2010		14,416,808		$	14,400	$	25,551,300		$	(11,861,700	)		(22,851	)	$	(103,400	)	$	11,600	$	13,612,200

See notes to condensed financial statements.

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 1. Organization and Business:

Medical Nutrition USA, Inc. (a, a Delaware ~~Corporation) (Medical Nutrition or the~~corporation, (the Company), incorporated in 2003, is primarily engaged in the development and distribution of nutritional and health products. The Company develops nutritional supplements for sale to physicians, dispensing medical clinics, nursing homes and network marketing companies. The Company’s products are sold under its own brands and/or under private labels in the United States.

The accompanying unaudited condensed financial statements of ~~Medical Nutrition USA, Inc.~~the Company have been prepared in accordance with generally accepted accounting principles for interim financial information. Accordingly, these unaudited condensed financial statements do not include all of the information and notes required by generally accepted accounting principles. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three ~~and nine~~ month period ending ~~October 31, 2009~~April 30, 2010 are not necessarily indicative of the results that may be expected for the current fiscal year ending January 31, ~~2010~~2011 or for any future period. While management of the Company believes that the disclosures presented are adequate to make the information not misleading, ~~these~~the se unaudited condensed financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company’s Annual Report on Form-10K for the fiscal year ended January 31, ~~2009.~~

2010.

Note 2. Significant Accounting Policies:

Concentration of credit risk - We are subject to concentration of credit risk primarily from our cash investments. The Company invests its excess cash in treasury backed money market funds and bond funds. The diversification of the cash investments is intended to secure safety and liquidity. The Company maintains the majority of its cash, ~~and~~ cash equivalents and a short term investment account in ~~two~~bank accounts at four financial institutions. The balances, at times, may exceed federally insured ~~limits~~limits. At ~~October 31, 2009,~~April 30, 2010, the Company had approximately ~~$3.3~~$3.9 million in excess of FDIC insured limits.

~~Additionally, the Company has approximately $7,000,000 invested~~ The Company’s operations are not subject to risks of material foreign currency fluctuations, nor does it use derivative financial instruments in ~~a short term duration fund at a financial institution.~~its investment practices. The Comp any places its marketable investments in instruments that meet high credit quality standards. The Company does not expect material losses with respect to its investment portfolio or exposure to market risks associated with interest rates.

The impact on the Company’s results of one percentage point change in short-term interest rates would not have a material impact on the Company’s future earnings, fair value, or cash flows related to investments in cash equivalents or interest-earning marketable securities.

The other financial component, which principally subjects the Company to significant concentrations of credit risk, is trade accounts receivable.

As of April 30, 2010, four distributors accounted for approximately 40% of total revenues. The Company defines a major customer as one that provides approximately 7% or more of total revenues. The Company has no contractual arrangements with these distributors, and if they were to discontinue purchasing from the Company, it could have a material impact on the Company’s sales unless end users were able to purchase the company’s products from alternative distributors.

Cash and cash equivalents - The Company invests its excess cash in highly liquid short-term investments. The Company considers short-term investments that are purchased with an original maturity of three months or less to be cash equivalents. Cash and cash equivalents consisted of cash and money market ~~accounts.~~accounts as of April 30, 2010 and January 31, 2010.

Short term investments/Marketable securities – As of April 30, 2010, the Company’s short term investments ~~–The Company investment consists~~ consisted of approximately ~~$7,000,00~~$7,117,700 in a short term duration bond fund with a financial institution. ~~The fund has an average credit quality of AAA.~~ The Company accounts for short-term investments under Accounting Standards Code 320, “Accounting for Certain Investments in Debt and Equity Securities.” As of ~~October 31, 2009,~~April 30, 2010, all short term investments were recorded at fair value and accounted for as available for sale ~~securities.~~securities, and accordingly, unrealized gains and losses on marketable securities, net of tax, are reflected as a component of accumulated other comprehensive income in stockholder’s equity. The accumulated balance, net of tax, in net unrealized gains and losses on available for sale securities in the amount of $11,600 was recorded to stockholders’ equity as of April 30, 2010.

Accounts receivable - The Company provides an allowance for doubtful accounts equal to the estimated uncollectible amounts in trade accounts receivable. The Company’s estimate is based on a review of the current status of these accounts and historical trends. It is reasonably possible that the Company’s estimate of the allowance for doubtful accounts may change in the future should historical trends or current account status require.

MEDICAL NUTRITION USA, INC.

NOTES TO CONSDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 2. Significant Accounting Policies (continued):

Inventories - Inventories, which consist primarily of purchased finished goods, are stated at the lower of cost or market, using the “first-in, first-out” (FIFO) cost method.

Fixed assets - Furniture, fixtures and equipment, and leasehold improvements are stated at cost and depreciated and amortized over their estimated useful lives, which range from 32 to 7 years. Leasehold improvements are amortized over the lesser of their useful lives or lease terms. Depreciation and amortization are calculated using the straight-line method for financial reporting purposes. Expenditures for repairs and maintenance, which do not extend the useful life of the property, are expensed as incurred.

Intangible assets – Patent application costs relate to the Company’s U.S. patent applications and consist primarily of legal fees and other direct fees. The recoverability of the patent application costs is dependent upon, among other factors, the success of the underlying clinical studies used to support the patent and ultimately the resulting revenue. The Company is amortizing the costs over the shorter of their useful lives or 5seventeen years. Trademarks costs are stated at cost and are amortized over the shorter of their useful lives or seventeen years. Website costs are stated at cost and are amortized over 5five years.

Research and development - The Company utilizes independent third parties to design and test certain products and to conduct clinical trials and studies on its products. These expenditures are accounted for as research and development costs and are expensed as incurred.

Income taxes – The Company provides for income taxes in accordance with Accounting Standards Code 740 “Accounting for Income Taxes.” ASC 740 requires the recognition of deferred tax liabilities and assets for the expected future tax consequences of temporary differences between the financial statement carrying amounts and the tax basis of assets and liabilities. Additionally, the Company adopted ASC ~~No.~~ 740-10, “Accounting for Uncertainty in Income Taxes.” This interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation contains a two-step approach to recognizing and measuring uncertain tax ~~positions~~posit ions accounted for in accordance with ASC 740. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount that has a greater than 50% likelihood of being realized upon effective settlement. The interpretation also provides guidance on derecognition, classification, interest and penalties, and other matters.

Fair value of financial instruments - ASC 820-10 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. This standard also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or ~~liability~~

liability.

The following table illustrates the Company’s financial assets that were accounted for at fair value as of ~~October 31, 2009~~April 30, 2010 according to the valuation techniques the Company used to determine fair value:

Fair Value at October 31, 2009

Level 1

Level 2

Level 3

Available for sale securities

$
7,016,100

$
7,016,100

—

—

		Fair Value at April 30, 2010				Level 1				Level 2			Level 3
Available for sale securities		$	7,117,700			$	7,117,700			—			—

Revenue recognition – Revenue is recognized when all four of the following conditions exist: persuasive evidence of an arrangement exists; services have been rendered or delivery occurred; the price is fixed or determinable; and collectability is reasonably assured. Revenue from product sales is recognized upon shipment of products to customers.

Share based compensation – The Company accounts for stock based compensation plans under ASC ~~718.~~718, “Share-Based Payment,” ASC ~~No.~~ 718 addresses the accounting for share based payment transactions in which an enterprise receives employee services for equity instruments of the enterprise or liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. ASC 718 requires that such transaction be accounted for using a fair value based method. Stock-based compensation expense is generally recognized ratably over the requisite service period. Total share-based compensation expense recorded as selling, general and administrative expenses in the condensed statements of ~~operations~~operation s for the three months ended ~~October 31,~~April 30, 2010 and 2009 was $125,500 and ~~2008 was $185,900 and $296,100,~~$152,200, respectively. ~~Total share-based compensation for the nine months ended October 31, 2009 and 2008 was $522,700 and $871,600, respectively.~~

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 2. Significant Accounting Policies (continued):

Earnings per share – Basic earnings per common share are computed using the weighted average number of common shares outstanding during the period. Diluted earnings per common share utilizes the treasury stock method for calculating the dilutive effect of employee stock options, and nonvested shares. These instruments will have a dilutive effect under the treasury stock method only when the respective period’s average market value of the underlying Company common stock exceeds the actual proceeds. In applying the treasury stock method, assumed proceeds include the amount, if any, the employee must pay upon exercise, the amount of compensation cost for future services that the Company has not yet recognized, and the amount of tax benefits, if any, that would be ~~credited~~cr edited to additional paid-in capital assuming exercise of the options and the vesting of nonvested shares. Diluted earnings per share are not presented in periods during which the Company incurred a loss from operations. For the three ~~and nine~~ months ended ~~October 31, 2009,~~April 30, 2010, the potentially dilutive common stock equivalents, consisting of stock options, which were excluded from the net income per share calculations due to their anti-dilutive effect was ~~1,970,284~~1,301,950. For the three months ended April 30, 2009 all potentially dilutive shares, consisting of options and ~~2,519,284, respectively.~~restricted stock, were excluded from the calculations due to the net loss.

Basic EPS is computed by dividing net income by the weighted average number of shares outstanding during the period. Diluted EPS is computed considering the potentially dilutive effect of outstanding stock options and nonvested shares. A reconciliation of the numerators and denominators of basic and diluted per share computations follows:

Nine months ended
October 31,

Three months ended
October 31,

2009

2008

2009

2008

(unaudited)

(unaudited)

(unaudited)

(unaudited)

Numerator:

Net income (loss)

$
265,900

$
(356,000
)
$
284,800

$
(50,900
)
Denominator:

Weighted average common shares (Basic)

13,945,485

13,898,967

13,945,682

13,834,616

Dilutive effect of outstanding options and nonvested shares of restricted stock

92,868

—

221,483

—

Weighted average common shares including assumed conversions (Diluted)

14,038,353

13,898,967

14,167,165

13,834,616

Basic net income (loss) per share

$
0.02

$
(0.03
)
$
0.02

$
(0.00
)
Diluted net income (loss) per share

$
0.02

$
(0.03
)
$
0.02

$
(0.00
)

	Three months ended April 30,
	2010		2009
	(unaudited)		(unaudited)
Numerator:
Net income (loss)	$	153,600	$	(143,900	)
Denominator:
Weighted average common shares (Basic)		14,041,116		14,130,752

Dilutive effect of outstanding options and nonvested shares of restricted stock		843,464		—

Weighted average common shares including assumed conversions (Diluted)		14,884,580		14,130,752

Basic net income (loss) per share	$	0.01	$	(0.01	)
Diluted net income (loss) per share	$	0.01	$	(0.01	)

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 2. Significant Accounting Policies (continued):

Carrying values of long-lived assets - The Company evaluates the carrying values of its long-lived assets to be held and used in the business by reviewing undiscounted cash flows. Such evaluations are performed whenever events and circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the projected undiscounted cash flows over the remaining lives of the related assets does not exceed the carrying values of the assets, the carrying values are adjusted for the differences between the fair values and the carrying values.

Use of estimates – In preparing financial statements in conformity with accounting principles generally accepted in the United ~~State~~States of America, management is required to make estimates and assumptions that affect the reported amounts of assets and the disclosures of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reported period. The Company uses estimates in several accounts including accrued rebates and allowance for doubtful accounts related to accounts receivable. Actual results could differ from those estimates.

~~Recent~~

New Accounting Pronouncements ~~–In June 2009,~~

In November 2008, the Securities Exchange Commission, or (“SEC”), issued for comment a proposed roadmap regarding the potential use by U.S issuers of financial statements prepared in accordance with International Financial Reporting Standards (IFRS). IFRS is a comprehensive series of accounting standards published by the International Accounting Standards Board ~~or FASB, established~~(IASB). Under the ~~FASB Accounting Standards Codification~~^TM~~, or ASC, as the source of authoritative accounting principles recognized by the FASB~~proposed roadmap, we could be required in fiscal 2014 to ~~be applied by nongovernmental entities in preparation of~~prepare financial statements in ~~conformity~~accordance with ~~generally accepted accounting principles~~IFRS. The SEC will make a determination in 2011 regarding the ~~United States. All other accounting literature not included in~~mandatory adoption of IFRS. We are currently assessing the ~~ASC is now nonauthoritative. The ASC was effective for~~impact that this potential change would have on our financial statements ~~issued for interim~~ and ~~annual periods ending after September 15, 2009 and its adoption did not have any impact on~~we will continue to monitor the Company’s financial statements. The ASC is updated through the FASB’s issuance of Accounting Standard Updates, or ASUs. Summarized below are recently issued accounting pronouncements as described under the new ASC structure.

In September 2006, the FASB issued ASC No. 825, “Fair Value Measurements,” or ASC 825, which establishes a framework for measuring fair value and expands disclosures about fair value measurements. The FASB partially deferred the effective date of ASC 825 for non-financial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a nonrecurring basis to fiscal years beginning after November 15, 2008. The adoption of this pronouncement did not have a material impact on the Company’s financial statements.

In December 2007, the FASB issued ASC No. 805, “Business Combinations,” or ASC 805. ASC 805 establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, any non controlling interest in the acquiree and the goodwill acquired. The Standard also establishes disclosure requirements which will enable users to evaluate the nature and financial effectsdevelopment of the ~~business combination. ASC 805 was effective as~~potential implementation of the beginning of an entity’s fiscal year that begins after December 15, 2008, which was our fiscal year beginning February 1, 2009. The adoption of this pronouncement did not have a material impact on the Company’s financial statements.

In December 2007, the FASB issued an amendment to ASC No. 810, entitled “Noncontrolling Interests in Consolidated Financial Statements,” which establishes accounting and reporting standards for ownership interests in subsidiaries held by parties other than the parent, the amount of consolidated net income attributable to the parent and to the noncontrolling interest, changes in a parent’s ownership interest and the valuation of retained noncontrolling equity investments when a subsidiary is deconsolidated. The standard also establishes reporting requirements that provide sufficient disclosures that clearly identify and distinguish between the interests of the parent and the interests of the noncontrolling owners. ASC 810 is effective as of the beginning of an entity’s fiscal year that begins after December 15, 2008, which was our fiscal year beginning February 1, 2009. The adoption of this pronouncement did not have a material impact on the Company’s financial statements.

In December 2007, the FASB ratified ASC No. 808, “Accounting for Collaborative Arrangements.” ASC 808 provides guidance concerning: determining whether an arrangement constitutes a collaborative arrangement within the scope of the issue; how costs incurred and revenue generated on sales to third parties should be reported in the income statement; how an entity should characterize payments on the income statement; and what participants should disclose in the notes to the financial statements about a collaborative arrangement. ASC 808 is effective as of the beginning of an entity’s fiscal year that begins after December 15, 2008, which was our fiscal year beginning February 1, 2009. The adoption of this pronouncement did not have a material impact on the Company’s financial statements.

IFRS.

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 2. Significant Accounting Policies (continued):

In April 2008, the FASB issued an amendment to ASC No. 350 entitled “Determination of the Useful Life of Intangible Assets,” which amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset. The amendment was effective for the Company beginning February 1, 2009 and did not have a material impact on the Company’s financial statements.

In June 2008, the FASB issued ASC No. 260, “Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities.” Under this standard, unvested share-based payment awards that contain rights to receive nonforfeitable dividends (whether paid or unpaid) are participating securities, and should be included in the two-class method of computing EPS. ASC 260 is effective for fiscal years beginning after December 15, 2008, which was our fiscal year beginning February 1, 2009. The adoption of this pronouncement did not have a material impact on the Company’s financial statements.

~~In May 2009, the FASB issued ASC No. 855, “Subsequent Events.~~” ASC 855 establishes general standards for accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or available to be issued. This standard was effective for the quarter ended July 31, 2009. The adoption of this standard did not have a material impact on the Company’s financial statements. The Company evaluated all events or transactions that occurred from October 31, 2009 to December 4, 2009, the date the Company issued these financial statements. During this period the Company did not have any material recognizable or non-recognizable subsequent events.

In June 2009, the FASB issued an amendment to ASC 810, entitled “Consolidation of Variable Interest Entities,” which changes how a company determines when an entity that is insufficiently capitalized or is not controlled through voting (or similar rights) should be consolidated. The determination of whether a company is required to consolidate an entity is based on, among other things, an entity’s purpose and design and a company’s ability to direct the activities of the entity that most significantly impact the entity’s economic performance. This amendment requires ongoing reassessments of whether an enterprise is the primary beneficiary of a variable interest entity and will require a company to provide additional disclosures about its involvement with variable interest entities, any significant changes in risk exposure due to that involvement and how its involvement with a variable interest entity affects the company’s financial statements. ~~This amendment will be~~The standard was effective atfor the ~~start of a company’s fiscal year~~Company beginning February 1, ~~2010. The Company is currently evaluating~~2010 and did not have a material impact on the ~~impact, if any, that the adoption of this amendment will have on its~~Company’s financial statements.

In August 2009, the FASB issued ASU ~~No.~~ 2009-05, “Measuring Liabilities at Fair Value,” or ASU 2009-05, which amends ASC 820 to provide clarification of a circumstances in which a quoted price in an active market for an identical liability is not available. A reporting entity is required to measure fair value using one or more of the following methods: 1) a valuation technique that uses a) the quoted price of the identical liability when traded as an asset or b) quoted prices for similar liabilities (or similar liabilities when traded as assets) and/or 2) a valuation technique that is consistent with the principles of ASC 820. ASU 2009-05 also clarifies that when estimating the fair value of a liability, a reporting entity is not required to adjust to include inputs relating to the existence of transfer restrictions on that ~~liability.~~liabil ity. The ~~adoption of this ASU~~standard was effective for the Company beginning quarter ended October 31, 2009 and did not have ana material impact on ~~its~~the Company’s financial statements.

In ~~September 2009,~~February 2010, the FASB issued ASU ~~No. 2009-12, “Fair Value Measurements~~2010-09 “Subsequent Events - Amendments to Certain Recognition and Disclosure~~” or~~ Requirements” (“ASU ~~2009-12,~~2010-09”). ASU 2010-09 reiterates that an SEC filer is required to evaluate subsequent events through the date that the financial statements are issued and removes the requirement for an SEC filer to disclose the date through which ~~provides additional~~subsequent events have been evaluated. The updated guidance ~~on using~~was effective upon issuance. The amendment was effective for the ~~net asset value per share, provided by an investee, when estimating the fair value of an alternate investment that does~~Company beginning February 1, 2010 and did not have a ~~readily determinable fair value and enhances~~material impact on the disclosures concerning these investments. ASU 2009-12 is effective for interim and annual periods ending after December 15, 2009. The Company is currently evaluating the impact, if any, that the adoption of this amendment will have on itsCompany’s financial statements.

Note 3. Fixed Assets:

Fixed assets consisted of the following at ~~October 31, 2009~~April 30, 2010 and January 31, ~~2009,~~2010, respectively:

October 31, 2009

January 31, 2009

(unaudited)

Furniture, fixtures and equipment

$
672,400

$
613,800

Leasehold improvements

50,400

50,400

722,800

664,200

Less: Accumulated depreciation and amortization

440,900

345,400

$
281,900

$
318,800

	April 30, 2010		January 31, 2010
	(unaudited)

Furniture, fixtures and equipment	$	688,900	$	672,500
Leasehold improvements		50,400		50,400

		739,300		722,900
Less: Accumulated depreciation and amortization		498,100		471,900

	$	241,200	$	251,000

Depreciation ~~and amortization~~ expense was ~~$34,500~~$26,200 and ~~$25,700~~$29,100 for the three months ended ~~October 31,~~April 30, 2010 and 2009, ~~and 2008,~~ respectively. ~~Depreciation and amortization expense was $95,400 and $68,400 for the nine months ended October 31, 2009 and 2008, respectively.~~

Note 4. Intangible Assets:

Intangible assets consisted of the following at ~~October 31, 2009~~April 30, 2010 and January 31, ~~2009,~~2010, respectively:

October 31, 2009

January 31, 2009

(unaudited)

Patent application and other deferred costs

$
303,400

$
292,500

Trademarks

123,700

113,300

Website development costs

22,100

20,900

449,200

426,700

Less accumulated amortization

200,000

149,900

$
249,200

$
276,800

	April 30, 2010		January 31, 2010
	(unaudited)

Patent application and other deferred costs	$	355,400	$	343,600

Trademarks		128,300		126,500

Website development costs		23,300		23,200

		507,000		493,300

Less accumulated amortization		233,600		216,000

	$	273,400	$	277,300

Intangible amortization expense was ~~$16,800~~$17,600 and ~~$15,800~~$16,500 for the three months ended ~~October 31,~~April 30, 2010 and 2009, ~~and 2008,~~ respectively. ~~Intangible amortization expense was $50,100 and $45,000 for the nine months ended October 31, 2009 and 2008, respectively.~~

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 5. Major Customer and Major Vendor-Related Party:

Major Customers

For the three months ended ~~October 31, 2009, two~~April 30, 2010, four distributors accounted for approximately ~~26%~~40% of total revenues, representing ~~$1,122,500~~$1,861,300 of sales as compared to ~~27%~~37% or ~~$941,700~~$1,310,800 of sales for the three months ended ~~October 31, 2008 for the same distributors. For the nine months ended October 31,~~April 30, 2009 ~~two distributors accounted for approximately 26% of total revenues, representing $3,174,200 of sales as compared to 28% or $2,822,600 of sales for the nine months ended October 31, 2008~~ for the same distributors. The Company has no contractual arrangements with these distributors, and if they were to discontinue purchasing from the Company, it could have a material impact on the Company’s sales unless end users were able to purchase the Company’s ~~product~~products from alternative distributors.

As of ~~October,~~April 30, 2010 and 2009, these ~~two~~four customers had an aggregate open accounts receivable balance of ~~$363,500~~$416,500 and $308,600 respectively, which represented ~~25%~~30% and 21% respectively, of the Company’s total accounts receivable.

Major Vendor-Related Party

During the three months ended ~~October 31,~~April 30, 2010 and 2009, ~~and 2008,~~ the Company purchased ~~$1,090,500~~$1,267,000 and ~~$1,197,300,~~$1,152,000, respectively, of finished goods from Organics Corporation of America (“Organics”), an approximate 1% shareholder of the Company, under a supply agreement. As of ~~October 31, 2009,~~April 30, 2010, the Company had an accounts payable balance with Organics of ~~$334,400. During the nine months ended October 31, 2009 and 2008, the Company purchased $3,747,900 and $3,530,900, respectively, of finished goods from Organics.~~$424,100. The Company owns approximately 5% of the outstanding stock of Organics.

Note 6. Stockholders’ Equity:

2000 Long-Term Incentive Stock Plan

On October 19, 2000, the stockholders approved the 2000 Long-Term Incentive Stock Plan (the “2000 Plan”). Under the 2000 Plan, the Company may grant stock options, stock appreciation rights (SAR’s) or stock awards. All employees of the Company are eligible to participate in the 2000 Plan. The 2000 Plan authorizes the issuance, in the aggregate, of up to 240,000 shares of common stock. No stock option, SAR or other award, may be granted under the 2000 Plan after October 27, 2009. The maximum number of shares for which awards may be granted to any person in any fiscal year is 12,000. The purchase price per share for each stock option may not be less than 100% of the fair market value on the date of grant and may not be for more than ten years. In the case of incentive stock options granted to an optionee who, at ~~the~~th e time of grant, owns stock representing more than 10% of the total combined voting power of all classes of stock of the Company, the exercise price per share may not be less than 110% of the fair market value on the date of grant and the option may not be exercisable for more than five years. ~~At October 31, 2009,~~As of April 30, 2010, no stock option grants were outstanding under the 2000 Plan.

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 6. Stockholders’ Equity (continued):

2003 Omnibus Equity Incentive Plan

Effective as of April 22, 2003, the Board of Directors (the “Board”) adopted the 2003 Omnibus Equity Incentive Plan (the ~~2003 Plan).~~“2003 Plan”) following approval by the Company’s stockholders. The purpose of the 2003 Plan is to promote the long-term success of the Company and the creation of stockholder value by (a) encouraging employees, outside directors and consultants to focus on critical long-range objectives, (b) encouraging the attraction and retention of employees, outside directors and consultants with exceptional qualifications and (c) linking employees, outside directors and consultants directly to stockholder interests through increased stock ownership. The 2003 Plan seeks to achieve this purpose by providing for awards in the form of restricted shares, stock units, options (which may constitute ~~incentive~~in centive stock options or non-statutory stock options) or stock appreciation rights.

Initially, the 2003 Plan authorized the issuance, in the aggregate, of up to 1,000,000 shares of common stock, increased by 250,000 additional shares of common stock as of January 1, 2004. At the 2004 Annual Meeting, the 2003 Plan was amended to provide that as of January 3131st of each year, commencing with January 31, 2005, the aggregate number of ~~Common Shares~~shares of common stock reserved for issuance under the 2003 Plan would automatically increase in an amount equal to the number of ~~Common Shares~~shares of common stock issued by reason of awards being granted, exercised or settled, as applicable, during the immediately preceding fiscal year. At ~~October 31, 2009, 2,594,284~~April 30, 2010, 2,685,950 options were issued and outstanding under the 2003 Plan.

On June 7, 2006, the Board approved amendments to the Company’s 2003 Plan to increase the number of shares of common stock subject to the automatic non-qualified stock option granted to each outside director on the date they first join the Board pursuant to the 2003 Plan to 15,000 common shares, to increase the number of shares of common stock subject to the automatic non-qualified stock option granted annually under the 2003 Plan to continuing outside directors to 15,000 common shares, and to increase the number of shares of common stock subject to the automatic non-qualified stock option granted annually under the 2003 Plan to each chairman of a Board committee to 5,000 common shares. The Board also approved the restatement of the 2003 Plan to effect these changes. On July 6, 2006 the Company executed the Amended and ~~Restated~~Resta ted 2003 Omnibus Equity Incentive Plan, which includes the revisions set forth above (the “Amended and Restated 2003 Plan”). No other provision of the 2003 Plan was changed.

In addition to the options issued in connection with the plans described above, options exercisable for an additional 200,000 shares remained outstanding as of October 31, 2009, which were issued prior to January 31, 2003 and not pursuant to any formal plan.

A summary of option activity during the ~~nine~~three months ended ~~October 31, 2009~~April 30, 2010 is presented below:

Options

Weighted
Average exercise
price

Outstanding at January 31, 2009

2,809,284

$
2.39

Granted

60,000

1.81

Exercised

—

—

Expired or Surrendered

(75,000
)

4.05

Outstanding at October 31, 2009

2,794,284

$
2.34

Options
Weighted
Average exercise
price

Outstanding at January 31, 2010 2,685,950 $ 2.42

Granted — —
Exercised — —
Expired or Surrendered — —

Outstanding at April 30, 2010 2,685,950 $ 2.42

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 6. Stockholders’ Equity (continued):

The future expense related to unvested stock options will be as follows:

Years Ended January 31,

2011	$	41,700
2012		2,200

	$	43,900

ASC 718 requires the benefits of tax deductions in excess of those recognized in conjunction with compensation expense, to be reported as a financing cash flow, rather than as an operating cash flow. This requirement has the effect of reducing net operating cash flows and increasing net financing cash flows in periods in and after adoption.

The income tax benefits derived from the exercise of non-qualified stock options and disqualifying dispositions of incentive stock options in excess of any amounts previously classified as a deferred tax asset, when realized, are credited to additional paid-in capital. The tax benefit realized on the tax deductions from option exercises under stock-based compensation arrangements was $0.

For the three ~~and nine~~ months ended ~~October,~~April 30, 2010 and 2009, ~~and 2008,~~ the Company has estimated the fair value of each option award on the date of grant using the Black-Scholes model. For the three ~~and nine~~ months ended ~~October 31,~~April 30, 2010 and 2009, ~~and 2008,~~ the expected volatility was based on both historical volatility and implied volatility of the Company’s stock. The expected term of options granted represents the period of time that options granted are expected to be outstanding. The Company used historical data to estimate expected option exercise and post-vesting employment termination behavior. The Company utilized the risk-free interest rate for periods equal to the expected term of the option based upon the U.S. treasury yield curve in effect at the time of the grant. The Company has no intention of declaring any dividends. The Company ~~granted 60,000~~did not grant stock options ~~during~~for the three ~~and nine~~ months ended ~~October 31,~~April 30, 2010 and 2009.

The fair value of stock-based awards was estimated using the Black-Scholes model with the following weighted-average assumptions for stock options granted in the three and nine months ended October 31, 2009 and 2008:

Three months ended

Nine months ended

October 31, 2009

October 31, 2008

October 31, 2009

October 31, 2008

Expected term until exercised, years

6

6

6

6

Expected stock price volatility, average

80
%

66
%

80
%

66
%
Risk-free interest rate

3.4
%

3.5
%

3.4
%

3.5
%
Expected dividend yield

0

0

0

0

Weighted-average fair value per option

$1.28

$1.24

$1.28

$1.24

Restricted Stock Awards

The following table summarizes the status of restricted stock as of ~~October 31, 2009,~~April 30, 2010, and changes during the ~~nine~~three months then ended:

Shares

Weighted
Average Grant
Date Fair Value

Nonvested at January 31, 2009

373,333

$
2.90

Granted

70,000

1.66

Vested

(3,333
)

4.40

Forfeited

(47,500
)

3.68

Nonvested at October 31, 2009

392,500

$
2.57

Shares
Weighted
Average Grant
Date Fair Value

Nonvested at January 31, 2010 380,833 $ 1.97
Granted 5,000 2.20
Vested (20,567) 2.05
Retired (2,766) 1.62

Nonvested at April 30, 2010 362,500 $ 1.97

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31,~~

APRIL 30, 2010

The future expense related to unvested restricted stock awards will be as follows:

Years Ended January 31,

2011 $ 272,600
2012 207,400
2013 89,400

$ 569,400

For the three months ended April 30, 2010 and 2009,

the Company recognized share-based compensation cost of $125,500 and $152,200, respectively. These costs are included in selling, general and administrative expenses.

Treasury Stock

Per terms of the restricted stock agreements, the Company can pay the employee’s related taxes associated with the employee’s vested stock and decrease the shares issued to the employee by a corresponding value, resulting in a share issuance net of taxes to employees. The value of the shares netted for employee taxes represent treasury stock repurchased. During the three months ended April 30, 2010, the Company repurchased 2,766 treasury shares with an aggregate value of $8,200. These shares were subsequently retired during the three months ended April 30, 2010.

Note 7. Income ~~Taxes~~:Taxes:

The components of the provision for income taxes consist of the following:

Nine Months Ended
October 31, 2009

Nine Months Ended
October 31, 2008

Current - Federal

$
—

$
—

Current - State

48,500

3,800

Deferred - Federal

227,800

(70,800
)
Deferred - State

(2,200
)

3,000

Income tax expense (benefit)

$
274,100

$
(64,000
)

	Three Months Ended April 30, 2010		Three Months Ended April 30, 2009

Current – Federal	$	—	$	—
Current – State		34,700		600
Deferred – Federal		124,800		(6,100	)
Deferred – State		3,400		(600	)

Income tax expense (benefit)	$	162,900	$	(6,100	)

Income tax expense (benefit) was calculated using the statutory tax rate. The difference between the effective tax rate and the statutory tax rate is mainly due to nondeductible stock based compensation ~~expense.~~

Nine Months Ended
October 31, 2009

Nine Months Ended
October 31, 2008

Statutory Federal income tax rate

34.0
%

(34.0
%)
State taxes, net of Federal benefit

3.9
%

0.8
%
Permanent difference

1.0
%

—
%
Stock based compensation

11.1
%

15.0
%
Other

0.7
%

3.0
%

Effective income tax rate

50.7
%

(15.2
%)

~~The increase in~~expense and also the ~~effective income tax rate for the nine months ended October 31, 2009 as compared to the nine months ended October 31, 2008 is primarily due to the increase in~~use of net ~~income for the comparable periods.~~

operating loss carry forwards.

	Three Months Ended April 30, 2010			Three Months Ended April 30, 2009

Statutory Federal income tax rate		34.0	%		(34.0	)%
State taxes, net of Federal benefit		6.9	%		(2.9	)%
Stock based compensation		9.3	%		31.1	%
Other		0.9	%		1.7	%

Effective income tax rate		51.1	%		(4.1	)%

Deferred income taxes reflect the tax effects of temporary differences between the carrying amounts of assets and liabilities for financial accounting purposes and the amounts used for income tax reporting. The Company utilizes the asset and liability approach which requires the recognition of deferred tax assets and liabilities for the future tax consequences of events that have been recognized in the Company’s financial statements or tax returns. In estimating future tax consequences, the Company generally considers all expected future events other than enactments of changes in the tax law or rates.

The Company has Federal income tax loss carryforwards as of ~~October 31, 2009~~April 30, 2010 of approximately ~~$1,711,000.~~$964,400. The Federal Net Operating Loss (“NOL”) carryforwards expire beginning in 2020 and will be fully expired during 2025.

Effective January 1, 2007, the Company adopted ASC 740-10, “Accounting for Uncertainty in Income Taxes”. This interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation contains a two-step approach to recognizing and measuring uncertain tax positions accounted for in accordance with ASC 740. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or ~~litigation~~litigat ion processes, if any. The second step is to measure the tax benefit as the largest amount which is more than fifty percent likely of being realized upon ultimate settlement. The interpretation also provides guidance on derecognition, classification, interest and penalties, and other matters. The adoption of this pronouncement did not have a material effect on the financial statements.

The tax years ~~2005-2008~~related to the fiscal years ended January 31, 2007 through January 31, 2009 remain open to examination by the major taxing jurisdictions to which ~~we are~~the Company is subject.

The Company’s policy is to recognize interest and penalties on unrecognized tax benefits in income tax expense in the Statements of Operations. No interest and penalties were recorded during the three months ended April 30, 2010 and 2009, respectively.

MEDICAL NUTRITION USA, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS
~~OCTOBER 31, 2009~~

APRIL 30, 2010

Note 8. Commitments and Contingencies:

Lease Commitments

The Company leases ~~an office~~offices and warehouse ~~facility~~facilities in New Jersey under ~~a lease,~~operating leases, which ~~expires~~expire in December 2012. Total rent expense for the three months ended ~~October 31,~~April 30, 2010 and 2009 was $28,600 and ~~2008 was $29,800 and $29,300,~~$30,900, respectively. ~~Total rent expense for the nine months ended October 31, 2009 and 2008 was $91,400 and $92,400, respectively.~~

The future minimum lease payments are as follow:

Years Ended January 31,

2010

$
21,600

2011

84,500

2012

86,400

2013

80,800

$
273,300

Years Ended January 31,

2011	$	112,800
2012		146,800
2013		135,600
Thereafter		2,000

	$	397,200

The Company leases vehicles and equipment under various operating leases expiring through ~~2012.~~2015. During the three months ended ~~October 31,~~April 30, 2010 and 2009, ~~and 2008,~~ the total payments under such leases were ~~$3,600~~$2,600 and ~~$3,200,~~$3,700, respectively. ~~During the nine months ended October 31, 2009 and 2008, the total payments under such leases were $11,000 and $10,600, respectively.~~

Government Regulations

The Company’s nutritional and health products are produced by third parties in various plants under applicable government regulations. The Company depends upon its vendors to comply with such regulations. Failure by such vendors to comply with the applicable regulations could result in fines and/or seizure of the food products. Presently, the Company is not a party to any such lawsuits.

Employment Contract

Effective April 17, 2006, the Company entered into an employment agreement with Mr. Francis A. Newman, Chief Executive Officer. This agreement renews automatically on April 17th of each succeeding year unless terminated as provided under the terms of the agreement. Under the agreement, Mr. Newman is entitled to a minimum base salary of $185,500 with annual salary increases at the discretion of the Board of Directors, and an annual incentive bonus in an amount up to 100% of base salary if the Company achieves agreed-upon targets. Additionally, Mr. Newman is entitled to various other benefits (such as travel allowance and participation in employee benefit plans).

Bonus Plan

On June 7, 2005, the Company approved a bonus plan for officers based on a formula which takes into account sales and EBITDA, with annual targets to be set at the level of the annual operating plan approved by the ~~Board of Directors.~~Board. The plan allows for payment up to 100% of the officers base salary. The percentage combination of cash and common stock of the Company used to pay the bonuses will be at the discretion of the Board of Directors, but in no case will the cash portion be less than 25% of the bonuses awarded. For the three months ended ~~October 31,~~April 30, 2010 and 2009, ~~and 2008,~~ the Company expensed ~~$85,900~~$102,200 and ~~$10,200~~$88,000 in bonuses based on this plan, ~~respectively. For the nine months ended October 31, 2009 and 2008, the Company expensed $216,000 and $205,600 in bonuses based on this plan, respectively.~~

respectively

Note 9. 401(k) Plan

In March 2007, the Company established a 401(k) retirement plan ~~(“plan”~~(the “401(k) Plan”) for all eligible employees. In January 2008, the Company amended the ~~plan~~401(k) Plan to include a maximum Company contribution of 4 percent of base salary for the first 5 percent of elected base salary deferrals. Employees are eligible to contribute the maximum as allowed by law. For the three months ended ~~October 31,~~April 30, 2010 and 2009, ~~and 2008,~~ the 401(k) expense was ~~$20,300~~$22,900 and ~~$21,400, respectively. For the nine months ended October 31, 2009 and 2008, the 401(k) expenses were $65,300 and $63,400,~~$23,800, respectively. The 401(k) expense is included in selling, general and administrative expenses.

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

FORWARD-LOOKING STATEMENTS

This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objectives of management for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing.

Forward-looking statements may include the words “may,” “could,” “will,” “estimate,” “intend,” “continue,” “believe,” “expect” or “anticipate” or other similar words. These forward-looking statements present the Company’s estimates and assumptions only as of the date of this report. The Company does not intend, and undertakes no obligation, to update any forward-looking statements.

Although the Company believes that the expectations reflected in any of the forward-looking statements are reasonable, actual results could differ materially from those projected or assumed or any of the Company’s forward-looking statements. The Company’s future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties.

For a detailed description of factors that could cause actual results to differ materially from those expressed in any forward-looking statement, please see “Risk Factors” in Item 1A-Risk Factors, of the Company’s Annual Report on Form 10-K for the fiscal year ended January 31, ~~2009,~~2010, as well as the disclosure set forth under Part II, Item 5 of this Quarterly Report on Form 10-Q.

Results of Operations

The following discussion of the financial condition and results of operation of the Company should be read in conjunction with the Financial Statements and the related Notes thereto included elsewhere in this report.

Three Months Ended ~~October 31, 2009~~April 30, 2010 Compared to Three Months Ended ~~October 31, 2008~~

April 30, 2009

Sales for the three months ended ~~October 31, 2009~~April 30, 2010 were ~~$4,054,700~~$4,447,300 as compared with ~~$3,426,700~~$3,427,700 for the three months ended ~~October 31, 2008,~~April 30, 2009, an increase of ~~$628,000 or18%~~$1,019,600, or 30%. This increase was primarily attributable to an increase in branded product sales ~~offset by a decrease in non branded sales. Branded product sales increased by~~of approximately ~~$767,500~~$1,104,800, or ~~25%~~35%, as the Company continues to ~~$3,815,500 for the three months ended October 31, 2009,~~add new nursing homes and hospitals to our end user community as ~~compared to $3,048,000 for the three months ended October 31, 2008. The Company had a 25% increase in branded product unit sales for the three months ended October 31, 2009~~well as ~~compared to the three months ended October 31, 2008.~~higher consumption within existing facilities. The majority of the Company’s ~~branded~~ product sales were from formulations of hydrolyzed collagen. ~~Non branded sales decreased by $139,500 or 37%, to $239,200 for the three months ended October 31, 2009, as compared to $378,700 for the three months ended October 31, 2008.~~

Cost of sales for the three months ended ~~October 31, 2009~~April 30, 2010 was ~~$1,824,800~~$2,005,600, or 45% of sales, as compared with ~~$1,614,700~~$1,610,300 for the three months ended ~~October 31, 2008,~~April 30, 2009, or 47% of sales. Gross profit percentage was 55% for the three months ended ~~October 31, 2009~~April 30, 2010 as compared to 53% for the three months ended ~~October 31, 2008. This increase is~~April 30, 2009. These increases in cost of sales and gross profit percentage are primarily due to the increased sales of higher margin ~~branded~~ products and the Company’s continuous efforts to control product costs.

Selling, general and administrative expenses for the three months ended ~~October 31, 2009, decreased~~April 30, 2010, increased by ~~$102,000~~$159,300 to ~~$1,797,600~~$2,017,200 from ~~$1,899,600~~$1,857,900 for the three months ended ~~October 31, 2008.~~April 30, 2009. This ~~decrease~~increase was primarily attributable to ~~a decrease~~an increase in personnel costs offset by lower stock based compensation expense and ~~sales and marketing expenses offset by an increase in general and administrative personal expense.~~

lower retail expenses.

Research and development expenses for the three months ended ~~October 31, 2009~~April 30, 2010 increased by ~~$19,800~~$4,100 to ~~$19,800~~$151,200 from $0$147,100 for the three months ended ~~October 31, 2008.~~April 30, 2009. The increase is primarily due to the timing of certain clinical studies.

For the three months ended ~~October 31, 2009,~~April 30, 2010, the Company had operating income of ~~$412,500~~$273,300 as compared to an operating loss of ~~$(87,600)~~$(187,600) for the three months ended ~~October 31, 2008.~~April 30, 2009. The increase in operating income is primarily due to higher ~~branded~~ sales and ~~a decrease~~gross margins offset by an increase in selling, general and administrative expenses, as discussed above.

Interest income was ~~$56,700~~$43,200 for the three months ended ~~October 31, 2009,~~April 30, 2010, compared to ~~$63,100~~$37,600 for the three months ended ~~October 31, 2008.~~April 30, 2009. The ~~decrease~~increase is due to ~~reduced~~increased interest ~~rates.~~

rates in the Company’s money market accounts and investment fund.

The Company recorded a tax ~~expense~~provision of ~~$184,400~~$162,900 for the three months ended October 31, 2009 compared to a tax expense of $26,400 for the three months ended October 31, 2008. For tax purposes, the Company’s income is calculated prior to certain GAAP charges for stock-based compensation, which are not tax deductible.

The Company’s net income for the three months ended October 31, 2009 was $284,800, or $0.02 per share, compared to a net loss for the three months ended October 31, 2008 of $(50,900) or $ (0.00) per share. The increase in income is due to the reasons described above.

~~Nine Months Ended October 31, 2009 Compared to Nine Months Ended October 31, 2008~~

Sales for the nine months ended October 31, 2009 were $11,606,500 as compared with $10,063,200 for the nine months ended October 31, 2008, an increase of $1,543,300 or 15%. This increase was primarily attributable to an increase in branded product sales of $1,684,300 or 19% to $10,727,400 from $9,043,100. The Company had a 19% increase in branded product unit sales for the nine months ended October 31, 2009 as compared to the nine months ended October 31, 2008. The majority of the Company’s branded product sales were from formulations of hydrolyzed collagen. Non branded sales decreased by $141,000 or 14%, to $879,100 for the nine months ended October 31, 2009 from $1,020,100 for the nine months ended October 31, 2008.

Cost of sales for the nine months ended October 31, 2009 was $5,387,600 or 46% of sales, as compared with $4,717,800 for the nine months ended October 31, 2008, or 47% of sales. Gross profit percentage was 54% for the nine months ended October 31, 2009 as compared to 53% for the nine months ended October 31, 2008. The increase is primarily due to the increased sales of higher margin branded products and the Company’s continuous efforts to control product costs.

Selling, general and administrative expenses for the nine months ended October 31, 2009, decreased by $282,800 to $5,616,000, from $5,898,800 for the nine months ended October, 2008. This decrease was primarily attributable to a decrease in stock based compensation expense, a decrease in sales and marketing expenses, offset by an increase in general and administrative personnel costs.

Research and development expenses for the nine months ended October 31, 2009 increased by $146,100 to $197,600 from $51,500 for the nine months ended October 31, 2008. The increase is primarily due to the timing of certain clinical studies.

For the nine months ended October 31, 2009, the Company had operating income of $405,300 as compared to an operating loss of $(604,900) for the nine months ended October 31, 2008. The increase in operating income is due to the reasons described above.

~~Interest income was $134,700 for the nine months ended October 31, 2009, compared to $184,900 in the prior period. The decrease is due to reduced interest rates.~~

~~The Company recorded a tax expense of $274,100 for the nine months ended October 31, 2009~~April 30, 2010 at an effective rate of ~~50.7%, compared~~51.1%. For tax purposes, certain expenses for stock based compensation are not deductible. There were also two types of expenses for stock based compensation which resulted in the increase of the effective tax rate above the statutory rate. Restricted stock grants which vested during the year at a time when the fair value of the stock was lower than the value at the grant date resulting in actual tax deductions that are less than the related deferred tax benefit which was recorded over the vesting period related to these grants. Second, the Company incurred charges for stock based compensation related to incentive stock options. To the extent that this expense exceeded the tax deduction related to any disqualifying di spositions of these incentive stock options during the quarter, there was a related increase in the effective tax rate. For the three months ended April 30, 2009, the Company recorded a tax benefit in the amount of ~~$(64,000)~~$6,100, at an effective tax rate of ~~(15.2)~~(4.1)%~~, for the nine months ended October 31, 2008.~~. For tax purposes, the Company’s income is calculated prior to certain GAAP charges for stock-based compensation, which is not tax deductible. The Company had a net deferred tax asset of $1,136,900 and $1,466,400 as of October 31, 2009 and 2008, respectively, resulting from previous net operating losses, which will be applied against income taxes due.

The Company’s net income for the ~~nine~~three months ended ~~October 31, 2009~~April 30, 2010 was ~~$265,900~~$153,600, or ~~$0.02~~$0.01 per share, compared to a net loss for the ~~nine~~three months ended ~~October 31, 2008~~April 30, 2009 of ~~$(356,000)~~$(143,900) or ~~$(0.03)~~$ (0.01) per share. The increase in income is due to the reasons described above.

Liquidity and Capital Resources

At ~~October 31, 2009,~~April 30, 2010, the Company had cash, cash equivalents and short term investments of ~~$10,800,000~~approximately $11,600,000, as compared to ~~$9,700,000~~approximately $11,500,000, at January 31, ~~2009.~~2010. At ~~October 31, 2009,~~April 30, 2010, approximately ~~99%~~97% of accounts receivable were less than 30 days past due. Cash provided by operations during the ~~nine~~three months ended ~~October 31, 2009~~April 30, 2010 was ~~$1,225,200~~$102,300, as compared to cash ~~provided by~~used in operations of ~~$995,900~~$16,100 for the ~~nine~~three months ended ~~October 31, 2008.~~April 30, 2009. The increase is primarily due to higher income provided by operations offset by ~~a federal~~year end tax ~~refund received in the nine months ended October 31, 2008 of approximately $200,000.~~

and bonus payments.

The Company believes its existing capital resources together with cash flow from operations will be sufficient to fund our operations as they are currently being conducted. However, the Company’s future capital requirements will depend on many factors including: costs of its sales and marketing activities and its education programs for its markets, competing product and market developments, the potential expansion into retail markets, the costs of developing or acquiring new products, the costs of expanding its operations or acquiring complimentary businesses, and its ability to continue to generate positive cash flow from its sales.

If the Company raises additional funds through the issuance of common stock or convertible preferred stock, the percentage ownership of its then-current stockholders will be reduced and such equity securities may have rights, preferences or privileges senior to those of the holders of its common stock. If the Company raises additional funds through the issuance of additional debt securities, these new securities could have certain rights, preferences and privileges senior to those of the holders of its common stock, and the terms of these debt securities could impose restrictions on the Company’s operations.

Off-Balance Sheet Arrangements

As of ~~October 31, 2009,~~April 30, 2010, the Company did not have any off-balance sheet financing arrangements or any equity interests in any variable entity or other minority owned ventures.

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

Cash, cash equivalents and short term investments at ~~October 31, 2009~~April 30, 2010 totaled ~~$10.8~~approximately $11.6 million. These amounts are primarily invested in money market accounts and a short term bond fund. The Company’s operations are not subject to risks of material foreign currency fluctuations, nor does it use derivative financial instruments in its investment practices. The Company places its marketable investments in instruments that meet high credit quality standards. The Company does not expect material losses with respect to its investment portfolio or exposure to market risks associated with interest rates. The impact on the Company’s results of one percentage point change in short-term interest rates would not have a material impact on the Company’s future earnings, fair value, or cash flows related to investments in cash equivalents or interest-earning marketable securities. The fair value of our investment portfolio or related income would not be significantly impacted by changes in interest rates due mainly to the short-term nature of our investment portfolio.

ITEM ~~4T.~~4. Controls and Procedures

Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by ~~Medical Nutrition USA, Inc.~~the Company in the reports it files or submits under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized, and reported within the time periods specified by the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to provide reasonable assurance that information required to be disclosed by ~~Medical Nutrition USA, Inc.~~the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, ~~Medical Nutrition USA, Inc.~~the Company has evaluated the effectiveness of its disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of ~~October 31, 2009,~~April 30, 2010, and, based upon this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that these controls and procedures are effective in providing reasonable assurance of compliance.

Changes in Internal Control over Financial Reporting

Under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, ~~Medical Nutrition USA, Inc.~~the Company has evaluated changes in internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the fiscal quarter ended ~~October 31, 2009~~April 30, 2010 and have concluded that no change has materially affected, or is reasonably likely to materially affect, internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 5. Other Information

The effect of general economic conditions and the current financial crisis

Recent distress in the financial markets has resulted in declines in institutional spending, which can affect demand for the Company’s products. Healthcare institutions are exhibiting more stringent cost concerns and implementing aggressive cost reductions. If the national economy or credit markets in general were to deteriorate further, it is possible that such changes could put negative pressure on our customers, affecting our cash flows. There can be no assurance that our liquidity will not be affected by changes in the financial markets and the global economy.

While we do not anticipate that we will need additional financing or equity during the next fiscal year to fund our business as it is currently being operated, tightening of the credit markets could make it more difficult for us to enter into agreements for new indebtedness or obtain funding through the issuance of our securities. The effects of these changes could also require us to make additional changes to our current plans and strategy.

In addition, the current credit crisis is having a significant negative impact on businesses around the world, and the impact of this crisis on our major raw material suppliers cannot be predicted. The inability of key suppliers to access liquidity, or the insolvency of key suppliers, could lead to their failure to deliver products or services. If we are unable to procure products and services when needed, or if we experience deterioration in demand for our products over an extended period of time, our sales and cash flows could be negatively impacted in future periods.

ITEM 6. Exhibits

	31.1
	~~31.1~~	Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act Of 2002 and Rules 13a-14 and 15d-14 under the Securities Exchange Act of ~~1934~~ 1934. **

	31.2	Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act Of 2002 and Rules 13a-14 and 15d-14 under the Securities Exchange Act of ~~1934~~ 1934. **

	32.1	Certification of Periodic Financial Reports by the Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of ~~2002~~ 2002. **

	10.11	Third Amendment to office lease dated July 27, 2009 by and between Medical Nutrition USA, Inc. and the Realty Associates Fund VI, L.P. **

	10.12	Fourth Amendment to office lease dated April 23, 2010 by and between Medical Nutrition USA, Inc. and the Realty Associates Fund VI, L.P. **

** Filed Herewith

Signature~~Signature~~

Pursuant to the requirements of the Securities Exchange Act of 1934, the ~~Registrant~~registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	MEDICAL NUTRITION USA, INC.

Dated: ~~December~~June 4, ~~2009~~ 2010	By:	/s/ Frank J. Kimmerling

		Frank J. Kimmerling
		Chief Financial Officer


	October 31, 2009			January 31, 2009

	(unaudited)
ASSETS

Current Assets:
Cash and cash equivalents	$	3,797,000		$	9,654,300
Short-term investments		7,016,100			—
Accounts receivable, net of allowance of $49,200 and $65,600, respectively		1,455,000			1,377,400
Inventories		535,800			510,600
Deferred income taxes		364,000			406,500
Prepaid income taxes		—			8,300
Other current assets		60,200			191,900


Total current assets		13,228,100			12,149,000

Fixed Assets, net of accumulated depreciation and amortization of $440,900 and $345,400, respectively		281,900			318,800

Other Assets:
Deferred income taxes		785,800			969,000
Security deposits		15,300			15,300
Investment in Organics Corporation of America		125,000			125,000
Intangible assets, net of amortization		249,200			276,800


	$	14,685,300		$	13,853,900


LIABILITIES AND STOCKHOLDERS’ EQUITY

Current Liabilities:
Accounts payable	$	545,300		$	530,700
Accrued expenses		976,300			967,600
Income taxes payable		40,500			—
Accrued rebates		54,200			73,700


Total current liabilities		1,616,300			1,572,000


Stockholders’ Equity:
Preferred stock $0.001 par value, 5,000,000 shares authorized; no shares issued and outstanding as of October 31, 2009 and January 31, 2009		—			—
Common stock, $0.001 par value; 20,000,000 shares authorized; 14,198,614 and 14,128,614 shares issued as of October 31, 2009 and January 31, 2009, respectively		14,200			14,100
Additional paid-in-capital		25,590,200			25,067,600
Accumulated deficit		(12,232,000	)		(12,497,900	)
Less treasury stock, at cost, 101,148 and 98,080 shares, respectively		(303,400	)		(301,900	)


Total stockholders’ equity		13,069,000			12,281,900


	$	14,685,300		$	13,853,900


	NINE MONTHS ENDED OCTOBER 31,					THREE MONTHS ENDED OCTOBER 31,

	2009		2008			2009		2008

	(Unaudited)		(Unaudited)			(Unaudited)		(Unaudited)
Sales	$	11,606,500	$	10,063,200		$	4,054,700	$	3,426,700
Cost of sales		5,387,600		4,717,800			1,824,800		1,614,700

Gross profit		6,218,900		5,345,400			2,229,900		1,812,000

Selling, general and administrative expenses		5,616,000		5,898,800			1,797,600		1,899,600

Research and development		197,600		51,500			19,800		—


Operating income (loss)		405,300		(604,900	)		412,500		(87,600	)


Interest income		134,700		184,900			56,700		63,100


Income (loss) before income taxes		540,000		(420,000	)		469,200		(24,500	)

Income tax expense (benefit)		274,100		(64,000	)		184,400		26,400


Net income (loss)	$	265,900	$	(356,000	)	$	284,800	$	(50,900	)


Earnings (loss) per common share:
Basic	$	0.02	$	(0.03	)	$	0.02	$	(0.00	)


Diluted	$	0.02	$	(0.03	)	$	0.02	$	(0.00	)


Weighted average common shares outstanding
Basic		13,945,485		13,898,967			13,945,682		13,834,616


Diluted		14,038,353		13,898,967			14,167,165		13,834,616


	Fair Value at October 31, 2009		Level 1		Level 2	Level 3

Available for sale securities	$	7,016,100	$	7,016,100	—	—


	Options			Weighted Average exercise price


Outstanding at January 31, 2009		2,809,284		$	2.39


Granted		60,000			1.81
Exercised		—			—
Expired or Surrendered		(75,000	)		4.05


Outstanding at October 31, 2009		2,794,284		$	2.34

	Options		Weighted Average exercise price

Outstanding at January 31, 2010		2,685,950	$	2.42

Granted		—		—
Exercised		—		—
Expired or Surrendered		—		—

Outstanding at April 30, 2010		2,685,950	$	2.42


	Three months ended						Nine months ended
	October 31, 2009			October 31, 2008			October 31, 2009			October 31, 2008


Expected term until exercised, years		6			6			6			6
Expected stock price volatility, average		80	%		66	%		80	%		66	%
Risk-free interest rate		3.4	%		3.5	%		3.4	%		3.5	%
Expected dividend yield		0			0			0			0
Weighted-average fair value per option		$1.28			$1.24			$1.28			$1.24


	Shares			Weighted Average Grant Date Fair Value


Nonvested at January 31, 2009		373,333		$	2.90
Granted		70,000			1.66
Vested		(3,333	)		4.40
Forfeited		(47,500	)		3.68


Nonvested at October 31, 2009		392,500		$	2.57

	Shares		Weighted Average Grant Date Fair Value

Nonvested at January 31, 2010		380,833	$	1.97
Granted		5,000		2.20
Vested		(20,567)		2.05
Retired		(2,766)		1.62

Nonvested at April 30, 2010		362,500	$	1.97

Years Ended January 31,

2011	$	272,600
2012		207,400
2013		89,400

	$	569,400


	Nine Months Ended October 31, 2009			Nine Months Ended October 31, 2008


Current - Federal	$	—		$	—
Current - State		48,500			3,800
Deferred - Federal		227,800			(70,800	)
Deferred - State		(2,200	)		3,000


Income tax expense (benefit)	$	274,100		$	(64,000	)


Years Ended January 31,

2010	$	21,600
2011		84,500
2012		86,400
2013		80,800


	$	273,300