UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

FORM 10-Q

☒ Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended ~~December~~March 31, ~~2019~~2020

☐ 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 001-31668

INTEGRATED BIOPHARMA, INC.

(Exact name of registrant, as specified in its charter)

Delaware

22-2407475

	(State or other jurisdiction of	(I.R.S. Employer
	incorporation or organization)	Identification No.)

225 Long Ave., Hillside, New Jersey	07205
(Address of principal executive offices)	(Zip Code)

~~(888) 319-6962~~

~~(Registrant’s telephone number, including Area Code)~~

(888) 319-6962

(Registrant’s telephone number, including Area Code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Exchange Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	None	None

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities and 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 ____

Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted 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 such files).

Yes __X__ No ____

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer 		Accelerated filer 		Non-accelerated filer ☑		Emerging growth company 		Smaller reporting company ☑

If an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

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

Yes No __X__

As of ~~February 12,~~May 13, 2020, there were 29,565,943 shares of common stock, $0.002 par value per share (“Common Stock”), of the registrant outstanding.

Certain statements in this Quarterly Report on Form 10-Q may constitute “forward-looking” statements as defined in Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), Section 21E of the Securities Act of 1934, as amended (the “Exchange Act”), the Private Securities Litigation Reform Act of 1995 (the “PSLRA”) or in releases made by the Securities and Exchange Commission (“SEC”), all as may be amended from time to time. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or achievements of Integrated BioPharma, Inc. and its subsidiaries (collectively, the “Company”) or industry results, to differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, changes in general economic and business conditions; loss of market share through competition; introduction of competing products by other companies; the timing of regulatory approval and the introduction of new products by the Company; changes in industry capacity; pressure on prices from competition or from purchasers of the Company's products; regulatory changes in the pharmaceutical manufacturing industry and nutraceutical industry; regulatory obstacles to the introduction of new technologies or products that are important to the Company; availability of qualified personnel; the loss of any significant customers or suppliers; and other factors both referenced and not referenced in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2019 (“Form 10-K”), as filed with the SEC. Statements that are not historical fact are forward-looking statements. Forward-looking statements can be identified by, among other things, the use of forward-looking language, such as the words, “plan”, “believe”, “expect”, “anticipate”, “intend”, “estimate”, “project”, “may”, “will”, “would”, “could”, “should”, “seeks”, or “scheduled to”, or other similar words, or the negative of these terms or other variations of these terms or comparable language, or by discussion of strategy or intentions. These cautionary statements are being made pursuant to the Securities Act, the Exchange Act and the PSLRA with the intention of obtaining the benefits of the “safe harbor” provisions of such laws. The Company cautions investors that any forward-looking statements made by the Company are not guarantees or indicative of future performance. Important assumptions and other important factors that could cause actual results to differ materially from those forward-looking statements with respect to the Company, include, but are not limited to, the risks and uncertainties affecting its businesses described in Item 1 of the Company’s Form 10-K and in other securities filings by the Company. Although the Company believes that its plans, intentions and expectations reflected in or suggested by such forward-looking statements are reasonable, actual results could differ materially from a projection or assumption in any of the 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. The forward-looking statements contained in this Quarterly Report on Form 10-Q are made only as of the date hereof and the Company does not have or undertake any obligation to update or revise any forward-looking statements whether as a result of new information, subsequent events or otherwise, unless otherwise required by law.

INTEGRATED BIOPHARMA, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except for share and per share amounts)

(Unaudited)

Decmeber 31,

June 30,

2019

2019

Assets

Current Assets:

Cash
$ 67 $ 475
Accounts receivable, net
4,879 4,439
Inventories
9,289 8,819
Other current assets
301 346
Total current assets
14,536 14,079

Property and equipment, net
1,720 1,778
Operating lease right-of-use assets (includes $3,014 and $3,236 with a related party)
3,052 3,284
Deferred tax assets, net
577 534
Security deposits and other assets
86 115
Total Assets
$ 19,971 $ 19,790

Liabilities and Stockholders' Equity:

Current Liabilities:

Advances under revolving credit facility
$ 5,191 $ 5,834
Accounts payable (includes $71 and $67 due to related party)
4,258 3,855
Accrued expenses and other current liabilities
1,220 1,147
Current portion of long term debt, net
1,146 1,047
Current portion of operating lease liabilities (includes $458 and $450 with a related party)
478 470
Total current liabilities
12,293 12,353

Operating lease liabilities (includes $2,563 and $2,793 with a related party)
2,580 2,822
Long term debt, net
1,904 2,722
Total liabilities
16,777 17,897

Commitments and Contingencies

Stockholders' Equity :

Common Stock, $0.002 par value; 50,000,000 shares authorized;
29,600,843 shares issued and 29,565,943 shares outstanding, respectively 59 59
Additional paid-in capital
50,227 50,197
Accumulated deficit
(46,993 ) (48,264 )
Less: Treasury stock, at cost, 34,900 shares
(99 ) (99 )
Total Stockholders' Equity
3,194 1,893
Total Liabilities and Stockholders' Equity
$ 19,971 $ 19,790

-3-

~~-3-~~

-5-

INTEGRATED BIOPHARMA, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)

(in thousands, except shares)

(Unaudited)

FOR THE SIX MONTHS ENDED DECEMBER 31, 2019:

Total

Common Stock

Additional

Accumulated

Treasury Stock

Stockholders'

Shares

Par Value

Paid-in-Capital

Deficit

Shares

Cost

Equity

Balance, June 30, 2019
29,600,843 $ 59 $ 50,197 $ (48,264 ) 34,900 $ (99 ) $ 1,893

Stock compensation expense for

employee stock options
- - 15 - - - 15
Net income
- - - 312 - - 312
Balance, September 30, 2019
29,600,843 59 50,212 (47,952 ) 34,900 (99 ) 2,220

Stock compensation expense for

employee stock options
- - 15 - - - 15
Net income
- - - 959 - - 959
Balance, December 31, 2019
29,600,843 $ 59 $ 50,227 $ (46,993 ) 34,900 $ (99 ) $ 3,194

FOR THE SIX MONTHS ENDED DECEMBER 31, 2018:

Total Stockholders'

Common Stock

Additional

Accumulated

Treasury Stock

(Deficiency)

Shares

Par Value

Paid-in-Capital

Deficit

Shares

Cost

Equity

Balance, June 30, 2018
21,170,074 $ 42 $ 44,773 $ (49,952 ) 34,900 $ (99 ) $ (5,236 )

Shares issued upon conversion of

CD Financial, LLC Convertible Note, net
8,230,769 17 5,256 - - - 5,273
Net income
- - - 159 - - 159
Balance, September 30, 2018
29,400,843 59 50,029 (49,793 ) 34,900 (99 ) 196

Shares issued upon exercise of

employee stock options
200,000 - 24 - - - 24
Net income
- - - 246 - - 246
Balance, December 31, 2018
29,600,843 $ 59 $ 50,053 $ (49,547 ) 34,900 $ (99 ) $ 466

~~See accompanying notes to condensed consolidated financial statements.~~

~~-4-~~

INTEGRATED BIOPHARMA, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except share and per share amounts)

(Unaudited)

Six months ended

December 31,

2019

2018

Cash flows provided by operating activities:

Net income
$ 1,271 $ 405
Adjustments to reconcile net income to net cash from operating activities:

Depreciation and amortization
160 166
Amortization of operating lease right-of-use assets
233 224
Stock based compensation
30 -
Change in deferred tax assets
(43 ) 12
Unrealized loss on investments
55 -
Other, net
7 23
Changes in operating assets and liabilities:

Decrease (increase) in:

Accounts receivable
(441 ) (721 )
Inventories
(471 ) (3,794 )
Other current assets
(10 ) (47 )
Security deposits and other assets
24 (4 )
(Decrease) increase in:

Accounts payable
403 2,989
Accrued expenses and other liabilities
73 58
Operating lease obligations
(233 ) (225 )
Net cash provided by (used in) operating activities
1,058 (914 )

Cash flows from investing activities:

Purchase of property and equipment
(101 ) (287 )
Proceeds from sale of machinery and equipment
3 -
Cash contribution in AgroSport LLC
- (7 )
Net cash used in investing activities
(98 ) (294 )

Cash flows from financing activities:

Advances under revolving credit facility
23,826 22,899
Proceeds from exercise of employee stock options
- 24
Repayments of advances under revolving credit facility
(24,469 ) (21,467 )
Repayments under term note payables
(610 ) (330 )
Repayments under finance lease obligations
(115 ) (101 )
Net cash (used in) provided by financing activities
(1,368 ) 1,025

Net increase in cash
(408 ) (183 )
Cash at beginning of period
475 228
Cash at end of period
$ 67 $ 45

Supplemental disclosures of cash flow information:

Interest paid
$ 228 $ 369
Income taxes paid
$ 155 $ 123

~~See accompanying notes to condensed consolidated financial statements.~~

~~-5-~~

INTEGRATED BIOPHARMA, INC. AND ITS SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~(in~~(in thousands, except share and per share amounts)

(Unaudited)

Note 1. Principles of Consolidation and Basis of Presentation

Basis of Presentation of Interim Financial Statements

The accompanying condensed consolidated financial statements for the interim periods are unaudited and include the accounts of Integrated BioPharma, Inc., a Delaware corporation (together with its subsidiaries, the “Company”). The interim condensed consolidated financial statements have been prepared in conformity with Rule 8-03 of Regulation S-X of the Securities and Exchange Commission (“SEC”) and therefore do not include information or footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America. However, all adjustments (consisting only of normal recurring adjustments) which are, in the opinion of management, necessary for a fair presentation of the financial position and operating results for the periods presented have been included. These condensed consolidated financial statements should be read in conjunction with the financial statements and notes thereto, together with Management’s Discussion and Analysis of Financial Condition and Results of Operations, contained in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2019 (“Form 10-K”), as filed with the SEC. The June 30, 2019 balance sheet was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. The preparation of the unaudited condensed financial statements in conformity with these accounting principles requires management to make estimates and assumptions that affect the amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the period. Ultimate results could differ from the estimates of management. The results of operations for the three and ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 are not necessarily indicative of the results for the full fiscal year ending June 30, 2020 or for any other period.

Reclassifications. Certain prior year amounts have been reclassified to conform to the current period presentation.

Nature of Operations

The Company is engaged primarily in manufacturing, distributing, marketing and sales of vitamins, nutritional supplements and herbal products. The Company’s customers are located primarily in the United States, Luxembourg and Canada. The Company was previously known as Integrated Health Technologies, Inc. and, prior to that, as Chem International, Inc. The Company was reincorporated in its current form in Delaware in 1995. The Company continues to do business as Chem International, Inc. with certain of its customers and certain vendors.

The Company’s business segments include: (a) Contract Manufacturing operated by Manhattan Drug Company, Inc. (“MDC”), which manufactures vitamins and nutritional supplements for sale to distributors, multilevel marketers and specialized health-care providers; (b) Branded Proprietary Products operated by AgroLabs, Inc. (“AgroLabs”), which distributes healthful nutritional products for sale through major mass market, grocery and drug and vitamin retailers, under the following brands: Peaceful Sleep, Green Envy, Wheatgrass and other products which are being introduced into the market (these are referred to as our branded proprietary nutraceutical business and/or products); and (c) Other Nutraceutical Businesses which includes the operations of (i) The Vitamin Factory (the “Vitamin Factory”), which sells private label MDC products, as well as our AgroLabs products, through the Internet, (ii) IHT Health Products, Inc. (“IHT”) a distributor of fine botanicals, including multi minerals produced under a license agreement, (iii) MDC Warehousing and Distribution, Inc., a service provider for warehousing and fulfilment services and (iv) Chem International, Inc. (“Chem”), a distributor of certain raw materials for DSM Nutritional Products LLC.

-6-

INTEGRATED BIOPHARMA, INC. AND ITS SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~(in~~(in thousands, except share and per share amounts)

(Unaudited)

Accounting Policies

Accounting Pronouncements Recently Adopted

In October, 2016, the FASB issued ASU No. 2016-16, “Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other than Inventory,” which eliminates the requirement to defer recognition of income taxes on intra-entity transfers until the asset is sold to an outside party. The new guidance requires the recognition of current and deferred income taxes on intra-entity transfers of assets other than inventory, such as intellectual property and property, plant and equipment, when the transfer occurs. The guidance was effective for the Company on July 1, 2019. The standard requires a “modified retrospective” adoption, meaning the standard is applied through a cumulative adjustment in retained earnings as of the beginning of the period of adoption. This new guidance did not have a material impact on the Company’s Condensed Consolidated Financial Statements.

In July 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-11, "Earnings Per Share (Topic 260) Distinguishing Liabilities from Equity (Topic 480) Derivatives and Hedging (Topic 815)," which addresses the complexity of accounting for certain financial instruments with down round features. The amendments were effective for the Company on July 1, 2019 for the fiscal year ended June 30, 2020, and the interim periods within it. This new guidance did not have a material impact on the Company’s Condensed Consolidated Financial Statements.

Aside from the adoption of ASUs, as described above, there have been no material changes during fiscal year 2020 in the Company’s significant accounting policies to those previously disclosed in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2019.

Significant Accounting Policies

Revenue Recognition. The Company recognizes product sales revenue, the prices of which are fixed and determinable, when title and risk of loss have transferred to the customer, when estimated provisions for product returns, rebates, charge-backs and other sales allowances are reasonably determinable, and when collectability is reasonably assured. Accruals for these items are presented in the consolidated financial statements as reductions to sales. The Company’s net sales represent gross sales invoiced to customers, less certain related charges for discounts, returns, rebates, charge-backs and other allowances. Cost of sales includes the cost of raw materials and all labor and overhead associated with the manufacturing and packaging of the products. Gross margins are affected by, among other things, changes in the relative sales mix among our products and valuation and/or charge off of slow moving, expired or obsolete inventories. To perform revenue recognition for arrangements within the scope of ASC 606, the Company performs the following five steps:

●

identification of the promised goods or services in the contract;

●

determination of whether the promised goods or serves are performance obligations including whether they are distinct in the context of the contract;

●

measurement of the transaction price, including the constraint on variable consideration;

●

allocation of the transaction price to the performance obligations based on estimated selling prices; and

●

recognition of revenue when (or as) the Company satisfies each performance obligation. A performance obligation is a promise to transfer a distinct good or service to the customer and is the unit of account in ASC 606.

Leases. We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, other current liabilities, and operating lease liabilities on our consolidated balance sheets. Finance leases are included in property and equipment, current portion of long term debt, and long-term debt obligation on our consolidated statement of financial condition.

-7-

INTEGRATED BIOPHARMA, INC. AND ITS SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~(in~~(in thousands, except share and per share amounts)

(Unaudited)

Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

We have lease agreements with lease and non-lease components, which are generally accounted for separately. For certain equipment leases, such as vehicles, we account for the lease and non-lease components as a single lease component.

Earnings Per Share. Basic earnings per common share amounts are based on weighted average number of common shares outstanding. Diluted earnings per share amounts are based on the weighted average number of common shares outstanding, plus the incremental shares that would have been outstanding upon the assumed exercise of all potentially dilutive stock options, warrants and convertible debt, subject to anti-dilution limitations using the treasury stock method and if converted method.

The following options were not included in the computation of weighted average diluted common shares outstanding as the effect of doing so would be anti-dilutive for the three and ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018:~~2019:

	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	December 31,				December 31,				March 31,				March 31,
	2019		2018		2019		2018		2020		2019		2020		2019

Anti-dilutive stock options		50,000		150,000		50,000		150,000		-		150,000		-		150,000
Total anti-dilutive shares		50,000		150,000		50,000		150,000		-		150,000		-		150,000

Depreciation and amortization expense recorded on property and equipment was ~~$69~~$79 and ~~$66~~$69 for the three months and ~~$160~~$239 and ~~$132~~$201 for ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, respectively. Additionally, the Company disposed of fully depreciated property of $6 and $38 in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, respectively and recognized a gain of $3 and $0 in the ~~six~~nine months ended ~~December~~March 31, 2020 and 2019, ~~and 2018, respectivley.~~respectively.

On May 15, 2019, the Company, MDC, AgroLabs, IHT, IHT Properties Corp. (“IHT Properties”) and Vitamin Factory (collectively, the “Borrowers”) amended the Revolving Credit, Term Loan and Security Agreement (the “Amended Loan Agreement”) with PNC Bank, National Association as agent and lender (“PNC”) and the other lenders party thereto entered into on June 27, 2012, as amended on February 19, 2016, and May 15, 2019.

The Amended Loan Agreement provides for a total of $11,585 in senior secured financing (the “Senior Credit Facility”) as follows: (i) discretionary advances (“Revolving Advances”) based on eligible accounts receivable and eligible inventory in the maximum amount of $8,000 (the “Revolving Credit Facility”), and (ii) a term loan in the amount of $3,585 (the “Term Loan”). The Senior Credit Facility is secured by all assets of the Borrowers, including, without limitation, machinery and equipment, real estate owned by IHT Properties, and common stock of iBio, Inc. (the "iBio Stock") owned by the Company. Revolving Advances bear interest at PNC’s Base Rate or the Eurodollar Rate, at Borrowers’ option, plus 2.50%. The Term Loan bears interest at PNC’s Base Rate or the Eurodollar Rate at Borrowers’ option, plus 3.00%.

As of ~~December~~March 31, ~~2019~~2020 and June 30, 2019, the Company had amounts outstanding utilizing the Eurodollar Rate of ~~$4,500~~$0 and $4,250 under the Revolving Advances and ~~$2,852~~$0 and $3,455 under the Term Note, respectively, with interest rates as of ~~December~~March 31, ~~2019~~2020 and June 30, 2019 as follows (based on the respective base rate plus 2.50% on Revolving Advances and 3.00% on the Term Note in effect as of the respective dates):

Upon and after the occurrence of any event of default under the Amended Loan Agreement, and during the continuation thereof, interest shall be payable at the interest rate then applicable plus 2%. The Senior Credit Facility matures on May 15, 2024 (the “Senior Maturity Date”).

The principal balance of the Revolving Advances is payable on the Senior Maturity Date, subject to acceleration, based upon a material adverse event clause, as defined, subjective accelerations for borrowing base reserves, as defined or upon the occurrence of any event of default under the Amended Loan Agreement or earlier termination of the Amended Loan Agreement pursuant to the terms thereof. The Term Loan shall be repaid in eighty-four (84) consecutive monthly installments of principal, the first eighty-three (83) of which shall be in the amount of $43, commencing on the first business day of June, 2019, and continuing on the first business day of each month thereafter, with a final payment of any unpaid balance of principal and interest payable on the Senior Maturity Date. The foregoing is subject to customary mandatory prepayment provisions and acceleration upon the occurrence of any event of default under the Amended Loan Agreement or earlier termination of the Amended Loan Agreement pursuant to the terms thereof.

The Revolving Advances are subject to the terms and conditions set forth in the Amended Loan Agreement and are made in aggregate amounts at any time equal to the lesser of (x) $8,000 or (y) an amount equal to the sum of: (i) up to 85%, subject to the provisions in the Amended Loan Agreement, of eligible accounts receivables (“Receivables Advance Rate”), plus (ii) up to the lesser of (A) 75%, subject to the provisions in the Amended Loan Agreement, of the value of the eligible inventory (“Inventory Advance Rate” and together with the Receivables Advance Rate, collectively, the “Advance Rates”), (B) 85% of the appraised net orderly liquidation value of eligible inventory (as evidenced by the most recent

inventory appraisal reasonably satisfactory to PNC in its sole discretion exercised in good faith) and (C) the inventory sublimit in the aggregate at any one time (“Inventory Advance Rate” and together with the Receivables Advance Rate, collectively, the “Advance Rates”), minus (iii) the aggregate Maximum Undrawn Amount of all outstanding Letters of Credit, minus (iv) such reserves as PNC may reasonably deem proper and necessary from time to time.

The Amended Loan Agreement contains customary mandatory prepayment provisions, including, without limitation the requirement to use any sales proceeds from the sale of iBio Stock to repay the Term Loan and to prepay the outstanding amount of the Term Note in an amount equal to twenty-five percent (25%) of Excess Cash Flow for each fiscal year commencing with the fiscal year ended June 30, 2016, payable upon delivery of the financial statements to PNC referred to in and required by the Amended Loan Agreement for such fiscal year but in any event not later than one hundred twenty (120) days after the end of each such fiscal year, which amount shall be applied ratably to the outstanding principal installments of the Term Loan in the inverse order of the maturities thereof. The Amended Loan Agreement also contains customary representations and warranties, covenants and events of default, including, without limitation, (i) a fixed charge coverage ratio maintenance requirement and (ii) an event of default tied to any change of control as defined in the Amended Loan Agreement. In the nine months ended March 31, 2020, the Company repaid an additional $85 on the Term Note with the net proceeds from the sale of 40,000 shares of iBio Stock. As of ~~December~~March 31, ~~2019,~~2020, the Company was in compliance with the fixed charge coverage ratio maintenance requirement and with the required annual payments of 25% of the Excess Cash Flow for each fiscal year commencing with the fiscal year ended June 30, 2016.

In connection with the Senior Credit Facility, the following loan documents were executed: (i) a Stock Pledge Agreement with PNC, pursuant to which the Company pledged to PNC the iBio Stock; (ii) a Mortgage and Security Agreement with PNC with IHT Properties; and (iii) an Environmental Indemnity Agreement with PNC.

Paycheck Protection Program Term Note. On April 29, 2020, the Company entered into a Paycheck Protection Program Term Note (the “PPP Note”) with PNC in the amount of $1,639. The PPP Note has an interest rate of 1% and a maturity date of April 29, 2022. The PPP Note was issued by PNC Bank to the Company pursuant to the Coronavirus, Aid, Relief, and Economic Security Act’s (the “CARES Act”) (P.L. 116-136) Paycheck Protection Program (the “Program”). Under the Program, all or a portion of the PPP Note may be forgiven in accordance with the Program requirements. The amount of the forgiveness shall be calculated (and may be reduced) in accordance with the requirements of the Program, including the provisions of Section 1106 of the CARES Act. No more than 25% of the amount forgiven can be attributable to non-payroll costs, as defined in the Program. There are no payments of interest or principal amortization due under the PPP Note until November 15, 2020. Any amounts not forgiven under the Program will be payable in 18 equal installments of principal plus any interest owed on the payment date.

If the Company fails to make timely payments under the PPP Note, PNC will charge the Company a late payment fee equal to the lesser of 5% of the amount of such payment or $100. In the event of Default, as defined in the PPP Note, the default rate of interest will be 5% in excess of the interest rate then in effect under the PPP Note.

Capitalized Lease Obligations. On February 25, 2020 and April 25, 2020, the separate capitalized lease obligations entered into by the Company on February 14, 2018 and April 17, 2018, with Marlin Equipment Finance in the amount of $38 and $15, respectively, which leases were secured by certain machinery and equipment, were satisfied with all payments being made under the capitalized lease obligations. The lease payments were approximately $2 and $1, respectively, and had imputed interest rates of 9.26% and 9.38%, respectively.

On November 1, 2019, the capitalized lease obligation entered into by the Company on December 22, 2017 with First American Equipment Finance in the amount of $143, which lease was secured by certain machinery and equipment, was satisfied with all payments being made under the capitalized lease obligation. The monthly lease payment was approximately $6 and had an imputed interest rate of 6.56%.

The components of lease expense for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, were as follows:

Related Party Operating Lease Liabilities. Warehouse and office facilities are leased from Vitamin Realty Associates, LLC (“Vitamin Realty”), which is 100% owned by the Company’s chairman, and a major stockholder and certain of his family members, who are the Co-Chief Executive Officers and directors of the Company. On January 5, 2012, MDC entered into a second amendment of lease (the “Second Lease Amendment”) with Vitamin Realty for its office and warehouse space in New Jersey increasing its rentable square footage from an aggregate of 74,898 square feet to 76,161 square feet and extending the expiration date to January 31, 2026. This Second Lease Amendment provides for minimum annual rental payments of $533, plus increases in real estate taxes and building operating expenses. On May 19, 2014, AgroLabs entered into an amendment to the lease agreement entered into on January 5, 2012, with Vitamin Realty for an additional 2,700 square feet of warehouse space in New Jersey, the term of which was to expire on January 31, 2019 to extend the expiration date to June 1, 2024. This additional lease provides for minimum lease payments of $27 with annual increases plus the proportionate share of operating expenses.

Rent expense and lease amortization costs for the three months ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019 on these leases were ~~$220~~$216 and ~~$219,~~$203, respectively and ~~$431~~$647 and ~~$421~~$630 for the ~~six~~nine month periods ended ~~December~~March 31, 2020 and 2019, ~~and 2018, respectivley,~~respectively and are included in cost of sales and selling and administrative expenses in the accompanying Condensed Consolidated Statements of Operations. As of ~~December~~March 31, ~~2019~~2020 and June 30, 2019, the Company had outstanding current obligations to Vitamin Realty of ~~$71~~$3 and $67, respectively, included in accounts payable in the accompanying Condensed Consolidated Balance Sheet. Additionally, the Company has operating lease obligations of ~~$3,021~~$2,908 and $3,243 with Vitamin Realty as noted in the accompany Condensed Consolidated Balance Sheet as of ~~December~~March 31, ~~2019~~2020 and June 30, 2019, respectively.

Other Operating Lease Liabilities. The Company has entered into certain non-cancelable operating lease agreements expiring up through ~~May, 2023,~~March, 2025, related to machinery and equipment and office equipment.

As of ~~December~~March 31, ~~2019,~~2020, the Company’s right-of-use assets, lease obligations and remaining cash commitment on these leases were as follows:

As of June 30, 2019, the Company’s ROU assets, lease obligations and remaining cash commitment on these leases were as follows:

As of ~~December~~March 31, ~~2019~~2020 and June 30, 2019, the Company’s weighted average discount rate and remaining term on lease liabilities were approximately 3.75% and 3.76% and ~~5.9~~5.6 years and 6.4 years, respectively.

Supplemental cash flows information related to leases for the ~~six~~nine months ended ~~December~~March 31, 2020, was as follows:

Supplemental cash flows information related to leases for the nine months ended March 31, 2019, was as follows:

~~Supplemental cash flows information related to leases for~~In the ~~six~~nine months ended ~~December~~March 31, ~~2018, was as follows:~~

~~In the six months ended December 31, 2019,~~2020, the Company renewed, for one year, an operating lease for office space with an annual commitment of ~~$25.~~$25 and entered into a five-year lease agreement for the rental of office equipment with an annual commitment of $2.

Maturities of operating lease liabilities as of ~~December~~March 31, ~~2019~~2020 were as follows:

Total rent expense, lease amortization costs and interest expense, including real estate taxes and maintenance charges, was approximately ~~$262~~$257 and ~~$261~~$249 and ~~$526~~$783 and ~~$507~~$756 for the three and ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, respectively. Rent and lease amortization is included in cost of sales, ~~and~~ selling and administrative expenses in the accompanying Condensed Consolidated Statements of Operations.

The Company is subject, from time to time, to claims by third parties under various legal theories. The defense of such claims, or any adverse outcome relating to any such claims, could have a material adverse effect on the Company’s liquidity, financial condition and cash flows.

Note 8. Segment Information and Disaggregated Revenue

The basis for presenting segment results generally is consistent with overall Company reporting. The Company reports information about its operating segments in accordance with GAAP which establishes standards for reporting information about a company’s operating segments.

The Company has divided its operations into three reportable segments as follows: Contract Manufacturing, Branded Proprietary Products and Other Nutraceutical Businesses. The international sales, concentrated primarily in Europe, for the three months ended ~~December~~March 31, 2020 and 2019 were $2,573 and ~~2018 were $2,319 and $1,274,~~$1,878, respectively and for the ~~six~~nine months ended ~~December~~March 31, 2020 and 2019 were $6,918 and ~~2018 were $4,345 and $2,513,~~$4,391, respectively.

~~Financial information relating to the three months ended December 31, 2019 and 2018 operations by business segment and disaggregated revenues was as follows:~~

Sales, Net

Segment

U.S.

International

Gross

Capital

Customers

Customers

Total

Profit (loss)

Depreciation

Expenditures

Contract Manufacturing
2019
$ 11,501 $ 2,303 $ 13,804 $ 1,927 $ 69 $ 43

2018
10,498 1,258 11,756 1,246 66 269

Branded Proprietary Products
2019
2 - 2 (27 ) - -

2018
48 12 60 21 - -

Other Nutraceutical Businesses
2019
375 16 391 126 - -

2018
181 4 185 63 - -

Total Company
2019
11,878 2,319 14,197 2,026 69 43

2018
10,727 1,274 12,001 1,330 66 269

-15-

INTEGRATED BIOPHARMA, INC. AND ITS SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~(in~~(in thousands, except share and per share amounts)

(Unaudited)

Financial information relating to the ~~six~~three months ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019 operations by business segment and disaggregated revenues was as follows:

		Sales, Net						Segment								Sales, Net						Segment
		U.S.		International				Gross					Capital			U.S.		International				Gross					Capital
		Customers		Customers		Total		Profit (Loss)			Depreciation		Expenditures			Customers		Customers		Total		Profit (loss)			Depreciation		Expenditures
Contract Manufacturing	2019	$	20,502	$	4,286	$	24,788	$	3,177		$	159	$	101	2020	$	10,775	$	2,558	$	13,333	$	1,772		$	78	$	49
	2018		19,153		2,455		21,608		2,328			131		287	2019		11,913		1,875		13,788		1,994			68		63

Branded Proprietary Products	2019		4		10		14		(30	)		-		-	2020		1		2		3		(36	)		-		2
	2018		119		19		138		42			-		-	2019		14		3		17		7			-		-

Other Nutraceutical Businesses	2019		752		49		801		278			1		-	2020		282		13		295		116			1		6
	2018		520		39		559		179			1		-	2019		283		-		283		92			1		-

Total Company	2019		21,258		4,345		25,603		3,425			160		101	2020		11,058		2,573		13,631		1,852			79		57
	2018		19,792		2,513		22,305		2,549			132		287	2019		12,210		1,878		14,088		2,093			69		63

Financial information relating to the nine months ended March 31, 2020 and 2019 operations by business segment and disaggregated revenues was as follows:

Total Assets as of

December 31,

June 30,

2019

2019

Contract Manufacturing
$ 18,017 $ 17,580

Branded Proprietary Products

395 427
Other Nutraceutical Businesses

1,559 1,783
Total Company
$ 19,971 $ 19,790

-16-

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANICAL CONDITION AND RESULTS OF OPERATION (dollars in thousands)

Certain statements set forth under this caption constitute “forward-looking statements.” See “Disclosure Regarding Forward-Looking Statements” on page 1 of this Quarterly Report on Form 10-Q for additional factors relating to such statements. The following discussion should also be read in conjunction with the condensed consolidated financial statements of the Company and Notes thereto included herein and the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2019.

The Company is engaged primarily in the manufacturing, distributing, marketing and sales of vitamins, nutritional supplements and herbal products. The Company’s customers are located primarily in the United States, Luxembourg and Canada.

Our future results of operations and the other forward-looking statements contained in this Quarterly Report on Form 10-Q, including this “Management’s Discussion and Analysis of Financial Condition and Results of Operation”, involve a number of risks and uncertainties—in particular, the statements regarding our goals and strategies, new product introductions, plans to cultivate new businesses, future economic conditions, revenue, pricing, gross margin and costs, competition, the tax rate, and potential legal proceedings. We are focusing our efforts to improve operational efficiency and reduce spending that may have an impact on expense levels and gross margin. In addition to the various important factors discussed above, a number of other important factors could cause actual results to differ significantly from our expectations. See the risks described in “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2019.

For the ~~six~~nine months ended ~~December~~March 31, ~~2019,~~2020, our net sales increased by ~~$3,298~~$2,841 to approximately ~~$25,603~~$39,234 from approximately ~~$22,305~~$36,393 in the ~~six~~nine months ended ~~December~~March 31, ~~2018.~~2019. Substantially all of the increase in net sales was from the Contract Manufacturing Segment of ~~$3,180,~~$2,725, and, to a lesser extent, from our Other Nutraceuticals Segment of ~~$242,~~$254, offset by a decrease in the Branded Proprietary Products of ~~$124.~~$138. Net sales increased in our Contract Manufacturing Segment by ~~$3,180~~$2,725 primarily due to increased sales volumes to Herbalife and Life Extension ~~and Herbalife~~ in the ~~amount~~amounts of ~~$1,694~~$2,010 and ~~$1,520, respectively, offset by decreases in our other customers of net $34.~~$688, respectively. For the ~~six~~nine months ended ~~December~~March 31, ~~2019,~~2020, we had operating income of approximately ~~$1,681,~~$2,641, an increase of approximately ~~$789~~$511 from operating income of approximately ~~$892~~$2,130 for the ~~six~~nine months ended ~~December~~March 31, ~~2018.~~2019. Our profit margins increased from approximately ~~11.4%~~12.8% of net sales in the ~~six~~nine months ended ~~December~~March 31, ~~2018~~2019 to approximately ~~13.4%~~13.5% of net sales in the ~~six~~nine months ended ~~December~~March 31, ~~2019,~~2020, primarily as a result of the increased sales in our Contract Manufacturing Segment of approximately ~~$3,180.~~$2,725. Our consolidated selling and administrative expenses increased by approximately ~~$87~~$123 or approximately ~~5.3%~~4.9% in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 compared to the ~~six~~nine months ended ~~December~~March 31, ~~2018.~~2019.

Our revenue from our two significant customers in our Contract Manufacturing Segment is dependent on the demand within their respective distribution channels for the products we manufacture for them. As in any competitive market, our ability to match or beat other contract manufacturers pricing for the same items may also alter our outlook and the ability to maintain or increase revenues. We will continue to focus on our core businesses and push forward in maintaining our cost structure in line with our sales and expanding our customer base.

The Covid-19, or coronavirus outbreak, has the potential to cause a disruption in our supply chain. Currently, some of our suppliers of certain materials used in the production of our supplements are located in ~~China.~~China, other impacted countries or states within the United States. Most materials may be obtained from more than one ~~supplier, including suppliers outside of China.~~supplier. However, due to port closures and other restrictions resulting from the coronavirus outbreak ~~in China,~~throughout the world, these suppliers, located both inside and outside of ~~China,~~the United States, may have limited supply of such materials, which will cause the price of such materials to increase. As of ~~February 12,~~May 13, 2020, we have delays, however; have not experienced ~~any such~~a significant disruption in the supply chain ~~disruptions.~~for our raw materials. We have taken measures to secure some surplus stock and have informed our customers who may be affected of the potential price increase. In addition, the significant outbreak of this contagious diseases in the human population has resulted in a widespread health crisis that could adversely affect the economies and financial markets of many countries, resulting in an economic downturn that could affect demand for our products and impact our operating results.

While, as of May 13, 2020, we have not experienced a major disruption in the supply chain for our manufactured products, we have, however, seen a disruption in the supply chain for personal protection equipment (“PPE”) and cleaning supplies used in our manufacturing facilities in accordance with our standard operating procedures and the updated guidelines issued by the Centers for Disease Control and Prevention (the “CDC”) for personal safety. The U.S. Department of Labor Occupational Safety and Health Administration has adopted the CDC guidelines and as such we are required to provide the PPE for our employees to wear while working. When we obtain items for which there is a shortage, such as face masks, gloves and other PPE, the cost of such items is substantially higher than the historical costs. This may impact our future gross margins. Additionally, if we are unable to obtain cleaning supplies, we may have to temporarily close areas of production until the needed supplies are obtained.

We do not currently anticipate any negative impact to our margins resulting from the coronavirus ~~outbreak; however,~~outbreak, however; if we are unable to obtain the necessary materials to produce a supplement within our standard lead times it may delay the production and shipment of those supplements or the necessary PPE and cleaning supplies, thereby shifting the timing of recognizing the resulting sale to our customer.

While our facilities have remained open during the State of New Jersey lockdown as an essential business, there can be no assurances that we will continue to operate if the Governor of New Jersey should modify or issue new executive orders prohibiting our facilities to remain open.

There have been no changes to our critical accounting policies in the ~~six~~nine months ended ~~December~~March 31, ~~2019,~~2020, except as disclosed in Note 1. Principles of Consolidation and Basis of Presentation of the Condensed Financial Statements of the Company contained in this Quarterly Report on Form 10-Q. Critical accounting policies and the significant estimates made in accordance with them are regularly discussed by management with our Audit Committee. Those policies are discussed under “Critical Accounting Policies” in our “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Item 7 of our Annual Report on Form 10-K for the year ended June 30, 2019 and in Note 1. Principles of Consolidation and Basis of Presentation of the Condensed Financial Statements of the Company contained in this Quarterly Report on Form 10-Q.

Results of Operations (in thousands, except share and per share amounts)

Our results from operations in the following table, sets forth the income statement data of our results as a percentage of net sales for the periods indicated:

For the ~~Six~~nine months ended ~~December~~March 31, ~~2019~~ 2020 compared to the ~~Six~~nine months ended ~~December~~March 31, ~~2018~~2019

Sales, net. Sales, net, for the ~~six~~nine months ended ~~December~~March 31, 2020 and 2019 were $39,234 and ~~2018 were $25,603 and $22,305,~~$36,393, respectively, an increase of ~~14.8%~~7.8%, and were comprised of the following:

For the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, a significant portion of our consolidated net sales, approximately ~~92%~~91% and ~~91%~~92%, respectively, were concentrated among two customers in our Contract Manufacturing Segment, Life Extension and Herbalife. Life Extension and Herbalife represented approximately ~~68%~~67% and 27% and ~~70%~~71% and 24%, respectively, of our Contract Manufacturing Segment’s net sales in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, respectively. Innophos (a customer of our Other Nutraceutical Businesses), while not a significant customer of our consolidated net sales, represented approximately ~~18%~~13% and 6%15% of the Other Nutraceutical Businesses net sales in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, respectively. The loss of any of these customers could have a significant adverse impact on our financial condition and results of operations.

The increase in net sales of approximately ~~$3,298~~$2,841 was primarily the result of increased net sales in our Contract Manufacturing Segment by ~~$3,180~~$2,725 primarily due to increased sales volumes to Herbalife and Life Extension ~~and Herbalife~~ in the amounts of ~~$1,694~~$2,010 and ~~$1,520, respectively, offset by a combined decrease to our other customers of net $34.~~$688, respectively.

Cost of sales. Cost of sales increased by approximately ~~$2,422~~$2,207 to ~~$22,178~~$33,957 for the ~~six~~nine months ended ~~December~~March 31, ~~2019,~~2020, as compared to ~~$19,756~~$31,750 for the ~~six~~nine months ended ~~December~~March 31, ~~2018~~2019 or approximately ~~12%~~7%. Cost of sales decreased as a percentage of sales to ~~86.6%~~86.5% for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 as compared to ~~88.6%~~87.2% for the ~~six~~nine months ended ~~December~~March 31, ~~2018.~~2019. The increase in the cost of goods sold amount is consistent with the increased net sales of approximately ~~14.8%~~7.8%. The decrease in the cost of goods sold as a percentage of net sales, was primarily the result of the increased net sales used to offset the fixed manufacturing overhead. There were no significant changes in the cost of goods sold in our other two segments other than the variances in sales.

Selling and Administrative Expenses. There was an increase in selling and administrative expenses of ~~$87,~~$123, approximately 5% in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 as compared to the ~~six~~nine months ended ~~December~~March 31, ~~2018.~~2019. As a percentage of sales, net, selling and administrative expenses ~~were~~was approximately 7% infor each of the ~~six months~~nine month periods ended ~~December~~March 31, ~~2019~~2020 and ~~2018.~~2019. The increase of ~~$87~~$123 was primarily from increases in (i) salaries and employees benefits of approximately ~~$94,~~$103, as the result of increases in (a) the compensation of our newly appointed Co-Chief Executive Officers in May 2019 of ~~$43~~$61 in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 compared to the ~~six~~nine months ended ~~December~~March 31, ~~2018;~~2019; (b) other staff

salaries of ~~$43~~$34 and (c) employee benefits due to increases in salary bases and medical insurance premium costs of $8; (ii) professional and consulting fees of approximately ~~$16~~$54 primarily as the result of increased legal fees of approximately ~~$21~~$28 from general legal counsel ~~offset by a decrease~~and an increase of $5$26 in other professional consulting services; and (iii) employee stock compensation expense of ~~$30~~$44 as a result of issuing stock options in May 2019 with no such expense in the period ended ~~December~~March 31, ~~2018.~~2019. These increases were partially offset by a decrease of approximately $34 in amortization expense resulting from the full amortization of intangible assets on October 31, ~~2018.~~2018 and other expenses of $46 with no one expense component decreasing by more than approximately $12.

Other income (expense), net. Other income (expense), net was approximately ~~$261~~$218 for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 compared to ~~$374~~$545 for the ~~six~~nine months ended ~~December~~March 31, ~~2018,~~2019, and was composed of:

During the six month period ended December 31, 2018, the derivative liability was extinguished, resulting in the carrying value as of June 30, 2018 of $9, compared to a value of $0 as of December 31, 2018, due to the fact that the related derivative liability was no longer outstanding, resulting in a change of $9 for the six months ended December 31, 2018.

Our interest expense for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 decreased by ~~$157~~$257 from the ~~six~~nine month period ended ~~December~~March 31, ~~2018,~~2019, primarily resulting from the decrease in the interest rates on our Senior Credit Facility resulting from rate cuts in the federal funds borrowing rates of ~~0.75%~~2.00% and a 0.25% rate reduction in the refinancing with PNC ~~Bank~~ on May 15, 2019 (total savings of approximately ~~$32)~~$156) and from the payoff of the related party debt, also on May 15, 2019, in the aggregate amount of $2,400 resulting in reduce interest costs in the ~~six~~nine months ended ~~December~~March 31, 2020 of approximately $98.

During the nine month period ended March 31, 2019, the derivative liability was extinguished, resulting in the carrying value as of June 30, 2018 of $9, compared to a value of $0 as of March 31, 2019, resulting in a change of $9 for the nine months ended March 31, 2019.

In the nine months ended March 31, 2020, we sold 40,000 shares of iBio Stock for a gain of $49 with no such sales in the nine months ended March 31, 2019. Also, in the nine months ended March 31, 2020, we had an unrealized gain on the remaining iBio Stock of approximately ~~$65. (See Note 4~~$35 compared to no unrealized gains on investments in the ~~condensed consolidated financial statements included in this Quarterly Report on Form 10-Q).~~nine months ended March 31, 2019.

Provision for income ~~taxes.~~taxes. For the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, we had a state income tax provision of approximately ~~$158~~$318 and ~~$101,~~$216, respectively and a federal income tax benefit of $9$102 in the ~~six~~nine months ended ~~December~~March 31, ~~2019,~~2020, compared to a federal tax ~~provision~~expense of ~~$12~~$41 in the ~~six~~nine months ended ~~December~~March 31, ~~2018.~~2019. We continue to maintain a reserve on a portion of our deferred tax assets as it has been determined that based upon past losses, the Company’s past liquidity concerns and the current economic environment, it is “more likely than not” that the Company’s deferred tax assets may not be fully realized.

The increase in state tax expense of approximately $102 includes the recognition of an increased amount owed from the tax provision for the fiscal year ended June 30, 2019 to the tax return filed in March 2020 in the amount of $40. The balance of the increase is from a change in the effective rate for the State of New Jersey on the taxable income of MDC to include a 2.5% surcharge for the fiscal year ending June 30, 2020 and the increased taxable income in the nine months ended March 31, 2020 as compared to the nine months ended March 31, 2019 in the approximate amount of $315. All of our other subsidiaries still have adequate net operating losses for state income tax purposes to absorb any taxable income for state tax purposes.

The federal tax benefit of $102 in the nine-month period ended March 31, 2020 includes the recognition of the change from the tax provision for the fiscal year ended June 30, 2019 to the tax return filed in March 2020 in the amount of $40 relating to our alternative minimum tax carryover due from payments made in prior years.

Net income. Our net income for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019 was approximately ~~$1,271~~$2,207 and ~~$405,~~$1,328, respectively. The increase of approximately ~~$866~~$879 was primarily the result of increased operating income of ~~$789~~$511 and decreased interest expense of ~~$157,~~$257, offset by an increase in selling and administrative expenses of ~~$87.~~$123.

For the Three Months Ended ~~December~~March 31, ~~2019~~2020 compared to the Three Months Ended ~~December~~March 31, ~~2018~~ 2019

Sales, net. Sales, net, for the three months ended ~~December~~March 31, 2020 and 2019 were $13,631 and ~~2018 were $14,197 and $12,001,~~$14,088, respectively, ~~an increase~~a decrease of ~~18.3%~~3.2%, and were comprised of the following:

In ~~each of~~ the three months ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019, a significant portion of our consolidated net sales, approximately ~~93%~~91% and 92%, ~~was~~respectively, were concentrated among two customers, Life Extension and Herbalife, customers in our Contract Manufacturing Segment. Life Extension and Herbalife represented approximately ~~70%~~64% and 26% in the three months ended ~~December~~March 31, ~~2019~~2020 and ~~75%~~72% and ~~20%~~22% in the three months ended ~~December~~March 31, ~~2018,~~2019, respectively, of our Contract Manufacturing Segment’s net sales. The loss of any of these customers could have a significant adverse impact on our financial condition and results of operations.

The ~~increase~~decrease in net sales of approximately ~~$2,196~~$457 was primarily the result of net sales ~~increasing~~decreasing in our Contract Manufacturing Segment of ~~$2,048,~~$455, primarily due to ~~increased~~decreased sales volumes to one of our major ~~customers, Herbalife of approximately $1,296 and~~customer, Life Extension of approximately ~~$732,~~$1,006, offset by an increase in sales volumes with Herbalife of approximately $491, and other customers of approximately $60 in the three months ended ~~December~~March 31, ~~2019,~~2020, compared to the comparable prior period.

Cost of sales. Cost of sales ~~increased~~decreased by ~~$1,500,~~$216, approximately ~~14%~~2%, to ~~$12,171~~$11,779 for the three months ended ~~December~~March 31, ~~2019,~~2020, as compared to ~~$10,671~~$11,995 for the three months ended ~~December~~March 31, ~~2018.~~2019. Cost of sales ~~decreased~~ as a percentage of sales was approximately 85% in the three months ended March 31, 2020 compared to approximately 86% for the three months ended ~~December~~March 31, ~~2019 as compared to 89% for the three months ended December 31, 2018.~~2019. The ~~increase~~decrease in the cost of goods sold amount is consistent with the ~~increased~~decreased net sales of approximately ~~18%. The decrease~~3% as well as the increase in the cost of goods sold as a percentage, ~~of net sales, was primarily the result of the increased net sales used to offset~~as the fixed ~~manufacturing overhead. There were no significant changes in the cost of goods sold in our other two segments other than the decreased sales in each such other two segments.~~overhead expenses did not change from period to period.

Selling and Administrative Expenses. There was a slight ~~decrease~~increase in selling and administrative expenses of ~~$22~~$36 in the three months ended ~~December~~March 31, ~~2019~~2020 as compared to the three months ended ~~December~~March 31, ~~2018, less than 3.0%~~2019, approximately 4.2%. As a percentage of sales, net, selling and administrative expenses were approximately ~~6% and~~ 7% for each of the three ~~months~~month periods ended ~~December~~March 31, ~~2019~~2020 and ~~2018, respectively.~~2019. The decrease was primarily due to ~~a decrease~~an increase in professional and consulting fees of approximately ~~$36~~$38 ($257 in general legal and ~~$11~~$31 in other professional consulting fees), as the result of timing of the performance of such services throughout the ~~year, offset in part, by an increase in salaries and employee benefits of approximately $17.~~year. No other expense within our selling and administrative expenses changed by more than ~~$15.~~$16.

Other income (expense), net. Other income (expense), net was approximately ~~$134~~$43 and ~~$183~~($171) for the three months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, respectively, and was composed of:

Our interest expense for the three months ended ~~December~~March 31, ~~2019~~2020 decreased by ~~$81~~$100 from the three month period ended ~~December~~March 31, ~~2018,~~2019, primarily resulting from the decrease in the interest rates on our Senior Credit Facility resulting from rate cuts in the federal funds borrowing rates of ~~0.50%~~1.50% in the three month period ended March 31, 2020 and aoffset by approximately 0.25% rate ~~reduction~~savings with electing Eurodollar Rate option available in the ~~refinancing with PNC Bank on May 15, 2019 (total~~Senior Credit Facility in the three months ended March 31, 2019. Additionally, the Company had approximately $581 of less average total senior debt outstanding in the three month period ended March 31, 2020, resulting in combined savings of approximately ~~$16)~~$33 and from the payoff of the related party debt, ~~also~~ on May 15, 2019, in the aggregate amount of $2,400 resulting in reduce interest costs in the three months ended ~~December~~March 31, ~~2019~~2020 of approximately $33.

In the three months ended March 31, 2020, we sold 40,000 shares of iBio Stock for a gain of $49 with no such sales in the three months ended March 31, 2019. Also, in the three months ended March 31, 2020, we had an unrealized gain on the remaining iBio Stock of approximately $90 compared to no unrealized gain or loss on investment in the three months ended March 31, 2019.

Provision for income ~~taxes.~~taxes. For the three months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, we had a state income tax provision of approximately $160 and $115, ~~and $74, respectively, and~~respectively. For the three months ended March 31, 2020, we had a federal income tax benefit of $3$93 and ~~$16, respectively.~~a federal tax expense of $29 for the three months ended March 31, 2019. We continue to maintain a reserve on a portion of our deferred tax assets as it has been determined that based upon past losses, the Company’s past liquidity concerns and the current economic environment, that it is “more likely than not” the Company’s deferred tax assets may not be fully realized.

The increase in state tax expense isof approximately $45 was primarily the result the recognition of an increased amount owed from the tax provision for the fiscal year ended June 30, 2019 to the tax return filed in March 2020 in the amount of $40. The balance of the increase is from a change in the effective rate for the State of New Jersey on the taxable income of MDC ~~and Chem using all of~~to include a 2.5% surcharge for the ~~state net operating losses.~~fiscal year ending June 30, 2020. All of our other subsidiaries still have adequate net operating losses for state income tax purposes to absorb any taxable income for state tax purposes.

The federal tax benefit of $93 in the three-month period ended March 31, 2020 includes the recognition of the change from the tax provision for the fiscal year ended June 30, 2019 to the tax return filed in March 2020 in the amount of $40 relating to our alternative minimum tax carryover due from payments made in prior years.

Net income (~~loss~~). We had net income for the three months ended ~~December~~March 31, 2020 and 2019 of $936 and ~~2018 of $959 and $246,~~$923, respectively. The increase in net income of approximately ~~$713~~$13 was primarily the result of ~~increased operating~~decreased other income (expense), net of ~~$718 and~~$214, decreased ~~federal and state~~provision of income taxes ~~net~~ of ~~$54,~~$76, offset by a decrease in ~~other expenses~~operating income of ~~$49.~~$277.

The nutraceutical business can be seasonal. Due to our current customer base in our contract manufacturing segment, our fiscal quarter ending December 31^st each year tends to be more than our average quarterly volume for the other three fiscal quarters in the fiscal year. This increase is based on their forecast of their customer base.

The Company believes that there are non-seasonal factors that may influence the variability of quarterly results including, but not limited to, general economic and industry conditions that affect consumer spending, changing consumer demands and current news on nutritional supplements. Accordingly, a comparison of the Company’s results of operations from consecutive periods is not necessarily meaningful, and the Company’s results of operations for any period are not necessarily indicative of future periods.

~~The nutraceutical business can be seasonal. Due to our current customer base in our contract manufacturing segment, our fiscal quarter ending December 31~~^st ~~each year tends to be more than our average quarterly volume for the other three fiscal quarters in the fiscal year. This increase is based on their forecast of their customer base.~~

The following table sets forth, for the periods indicated, the Company’s net cash flows used in operating, investing and financing activities, its period end cash and cash equivalents and other operating measures:

At ~~December~~March 31, ~~2019,~~2020, our working capital was approximately ~~$2,243,~~$2,909, an increase of ~~$517~~$1,183 from our working capital of $1,726 at June 30, 2019. An increase in our current assets of ~~$457 and a decrease~~$1,218 offset by an increase of ~~$60~~$35 in our current liabilities resulted in the increase in our working capital of ~~$517~~$1,183 since June 30, 2019.

Net cash provided by operating activities of ~~$1,058~~$3,549 in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 includes net income of approximately ~~$1,271.~~$2,207. After excluding the effects of non-cash expenses, including depreciation and amortization, and changes in the fair value of derivative liabilities and deferred tax assets, the adjusted cash provided from operations before the effect of the changes in working capital components was ~~$1,746.~~$2,657. Net cash ~~used in~~provided by our operations in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 from our working capital assets and liabilities in the amount of approximately ~~$688~~$892 was primarily the result of cash ~~used~~provided by a decrease in accounts receivable of ~~$441~~$166 and ~~inventories of $471 and a decrease in obligations under operating leases of $234 offset by~~ an aggregate increase in accounts payable, accrued expenses and other liabilities of ~~$475.~~$2,327, offset, in part, by decreases in inventories of $1,247 and obligations under operating leases of $343.

Net cash used in operating activities of ~~$914~~$299 in the ~~six~~nine months ended ~~December~~March 31, ~~2018,~~2019, includes net income of approximately ~~$405.~~$1,328. After excluding the effects of non-cash expenses, including depreciation and amortization, and changes in the fair value of derivative liabilities and deferred tax assets, the adjusted cash provided from operations before the effect of the changes in working capital components was ~~$606.~~$2,009. Net cash used in our operations in the ~~six~~nine months ended ~~December~~March 31, ~~2018~~2019 from our working capital assets and liabilities in the amount of approximately ~~$1,520~~$2,297 was primarily the result of cash used in our accounts receivable of ~~$721~~$1,161 and inventories of ~~$3,794~~$2,807 and a decrease in obligations under operating leases of $339 offset, in part, with an aggregate increase in accounts payable, accrued expenses and other liabilities of ~~$3,047.~~$2,041.

Cash used in investing activities in the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, of approximately ~~$98~~$70 and ~~$294,~~$358, respectively, was used primarily for the purchase of machinery and equipment of ~~$101~~$158 and ~~$287,~~$350, respectively. In the nine months ended March 31, 2020, cash used in investing activities was offset, in part, with proceeds in the amount of $85 from the sale of 40,000 shares of iBio Stock.

Cash used in financing activities was approximately ~~$1,368~~$3,389 for the ~~six~~nine months ended ~~December~~March 31, ~~2019,~~2020, and was from repayments of advances under our revolving credit facility of ~~$24,469~~$37,599 and principal payments under our term notes and under capitalized lease obligations in the amount of ~~$610,~~$823 and $157, respectively, offset ~~in part,~~ by advances under our revolving credit facility of approximately ~~$23,826.~~$35,190.

Cash provided by financing activities was approximately ~~$1,025~~$860 for the ~~six~~nine months ended ~~December~~March 31, ~~2018,~~2019, and was from advances under our revolving credit facility of ~~$22,899,~~$35,574 and proceeds from a sales/lease back arrangement in the amount of $233, offset in part, by repayments of advances under our revolving credit facility of ~~$21,467,~~$34,322, principal payments under our term notes in the amount of ~~$330~~$475 and payments under capitalized lease obligations of ~~$101.~~$174.

As of ~~December~~March 31, ~~2019,~~2020, we had cash of ~~$67,~~$565, funds available under our revolving credit facility of approximately ~~$1,980~~$2,671 and working capital of approximately ~~$2,243.~~$2,909. Our working capital includes ~~$5,191~~$3,425 outstanding under our revolving line of credit which is not due until May 2024 but classified as current due to a subjective acceleration clause that could cause the advances to become currently due. (See Note 4 to the condensed consolidated financial statements included in this Quarterly Report on Form 10-Q). Additionally, we had income from operations of approximately ~~$1,681~~$2,641 in the ~~six~~nine months ended ~~December~~March 31, ~~2019.~~2020. On April 30, 2020, we received proceeds $1,639 under the CARES Act from PNC in connection with our PPP Loan (See Note 4 to the condensed consolidated financial statements included in this Quarterly Report on Form 10-Q). After taking into consideration our interim results and current projections, management believes that operations, together with the revolving credit facility and proceeds from the PPP Note, will support our working capital requirements at least through the period ending ~~February 12,~~May 13, 2021.

Our total annual commitments at ~~December~~March 31, ~~2019~~2020 for long term non-cancelable leases of approximately $565 consisted of obligations under operating leases for facilities and operating lease agreements for the rental of warehouse equipment, office equipment and automobiles.

The Company's capital expenditures for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019 were approximately ~~$101~~$158 and ~~$287,~~$350, respectively. The Company has budgeted approximately ~~$450~~$200 for capital expenditures for the remaining three months in the fiscal year ending June 30, 2020. The total amount is expected to be funded from lease financing and cash provided from the Company’s operations.

The Company does not believe that inflation has significantly affected its results of operations.

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by 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 SEC’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 the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to management, including the Co-Chief Executive Officers and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Under the supervision and with the participation of management, including the Co-Chief Executive Officers and Chief Financial Officer, 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 ~~December~~March 31, ~~2019,~~2020, and, based upon this evaluation, the Co-Chief Executive Officers and Chief Financial Officer have concluded that these controls and procedures are effective in providing reasonable assurance of compliance.

No change in our internal control over financial reporting occurred during the three months ended ~~December~~March 31, ~~2019~~2020 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

From time to time, we may become involved in various lawsuits and legal proceedings that arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that we believe will have a material adverse effect on our business, financial condition or operating results.

There have been no material changes made to the risk factors listed in “Item 1A - Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended June 30, 2019, except as follows:

The coronavirus outbreak has the potential to cause a disruption in our supply ~~chain.~~ chain and business operations.

The Covid-19, or coronavirus, outbreak has the potential to cause a disruption in our supply chain. Currently, some of our suppliers of certain materials used in the production of our supplements are located in ~~China.~~China, other impacted countries or states within the United States. Most ~~of these~~ materials may be obtained byfrom more than one ~~supplier, including suppliers outside of China.~~supplier. However, due to port closures and other restrictions resulting from the coronavirus outbreak ~~in China,~~throughout the world, these suppliers, located both inside and outside of ~~China,~~the United States, may have limited supply of ~~the~~such materials, which will cause the price of such materials to increase. ~~These and other disruptions would likely impact our sales and operating results.~~

If we are unable to obtain the necessary materials to produce a supplement within our standard lead times, it may delay the production and shipment of those supplements, thereby shifting the timing of recognizing the resulting sale to our customer. In addition, athe significant outbreak of this contagious ~~diseases~~disease in the human population ~~could result~~has resulted in a widespread health crisis that could adversely affect the economies and financial markets of many countries, resulting in an economic downturn that could affect demand for our products and impact our operating results.

Additionally, a disruption in the supply chain for personal protection equipment (“PPE”) and cleaning supplies used in our manufacturing facilities could have an adverse effect on our operations. In accordance with our standard operating procedures and the updated guidelines issued by the Centers for Disease Control and Prevention (the “CDC”) for personal safety, adopted by The U.S. Department of Labor Occupational Safety and Health Administration, we are required to provide the PPE for our employees to wear while working. The inability to obtain affordable PPE and cleaning supplies in a timely matter may result in temporary closures of impacted production area until the needed supplies are obtained.

Furthermore, if the State of New Jersey lockdown were to include essential businesses or if the Governor of New Jersey should modify or issue new executive orders prohibiting our facilities to remain open, there can be no assurances that we will continue to operate.

~~None.~~On April 29, 2020, the Company entered into a Paycheck Protection Program Term Note (the “PPP Note”) with PNC in the amount of $1,639. The PPP Note has an interest rate of 1% and a maturity date of April 29, 2022. The PPP Note was issued by PNC to the Company pursuant to the Coronavirus, Aid, Relief, and Economic Security Act’s (the “CARES Act”) (P.L. 116-136) Paycheck Protection Program (the “Program”). Under the Program, all or a portion of the PPP Note may be forgiven in accordance with the Program requirements. The amount of the forgiveness shall be calculated (and may be reduced) in accordance with the requirements of the Program, including the provisions of Section 1106 of the CARES Act. No more than 25% of the amount forgiven can be attributable to non-payroll costs, as defined in the Program. There are no payments of interest or principal amortization due under the PPP Note until November 15, 2020. Any amounts not forgiven under the Program will be payable in 18 equal installments of principal plus any interest owed on the payment date.

The foregoing is a summary of the PPP Note and is qualified in its entirety by reference to the complete text of the PPP Note, which is filed by the Company as Exhibit 10 to this Quarterly Report on Form 10-Q.

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		Page
	Part I. Financial Information
Item 1.	Condensed Consolidated Statements of Operations for the Three and ~~Six~~Nine Months Ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019 (unaudited)	2
	Condensed Consolidated Balance Sheets as of ~~December~~March 31, ~~2019~~2020 and June 30, 2019 (unaudited)	3
	Condensed Consolidated Statement of Stockholders’ Equity (Deficiency) for the ~~Six~~Nine Months Ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019 (unaudited)	4
	Condensed Consolidated Statements of Cash Flows for the ~~Six~~Nine Months Ended ~~December~~March 31, ~~2019~~2020 and ~~2018~~2019 (unaudited)	5
	Notes to the Condensed Consolidated Financial Statements (unaudited)	6

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

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	2426

Item 4.	Controls and Procedures	2426

	Part II. Other Information

Item 1.	Legal Proceedings	2526

Item 1A.	Risk Factors	2526

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2527

Item 3.	Defaults Upon Senior Securities	2627

Item 4.	Mine Safety Disclosure	2627

Item 5.	Other Information	2627

Item 6.	Exhibits	2628
	Other
Signatures		2729

INTEGRATED BIOPHARMA, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except for share and per share amounts)
(Unaudited)

	Three months ended						Six months ended
	December 31,							December 31,
	2019			2018				2019			2018

Sales, net	$	14,197		$	12,001			$	25,603		$	22,305

Cost of sales		12,171			10,671				22,178			19,756

Gross profit		2,026			1,330				3,425			2,549

Selling and administrative expenses		821			843				1,744			1,657

Operating income		1,205			487				1,681			892

Other income (expense), net
Interest expense		(109	)		(190	)			(233	)		(390	)
Change in fair value of derivative liabilities		-			-				-			9
Unrealized loss on investments		(31	)		-				(55	)		-
Other income, net		6			7				27			7
Other income (expense), net		(134	)		(183	)			(261	)		(374	)

Income before income taxes		1,071			304				1,420			518

Provision for income taxes		112			58				149			113

Net income	$	959		$	246			$	1,271		$	405

Basic earnings per common share	$	0.03		$	0.01			$	0.04		$	0.01
Diluted earnings per common share	$	0.03		$	0.01			$	0.04		$	0.01

Weighted average common shares outstanding - basic		29,565,943			29,392,030				29,565,943			28,305,408
Add: Equivalent shares outstanding		1,025,020			506,327				1,042,300			600,837
Weighted average common shares outstanding - diluted		30,590,963			29,898,357				30,608,243			28,906,245


Weighted average common shares outstanding - basic	29,565,943	29,565,943	29,565,943	28,719,452
Add: Equivalent shares outstanding	1,319,380	542,782	1,113,309	582,525
Weighted average common shares outstanding - diluted	30,885,323	30,108,725	30,679,252	29,301,977

	December 31,		June 30,		March 31,		June 30,
	2019		2019		2020		2019

Raw materials	$	5,716	$	4,550	$	7,185	$	4,550
Work-in-process		2,703		2,325		1,555		2,325
Finished goods		870		1,944		1,326		1,944
Total	$	9,289	$	8,819	$	10,066	$	8,819

	December 31,			June 30,			March 31,			June 30,
	2019			2019			2020			2019

Land and building	$	1,250		$	1,250		$	1,250		$	1,250
Leasehold improvements		1,282			1,282			1,287			1,282
Machinery and equipment		6,376			6,280			6,428			6,280
Transportation equipment		6			6			6			6
		8,914			8,818			8,971			8,818
Less: Accumulated depreciation and amortization		(7,194	)		(7,040	)		(7,273	)		(7,040	)
Total	$	1,720		$	1,778		$	1,698		$	1,778

INTEGRATED BIOPHARMA, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except for share and per share amounts)
(Unaudited)

	March 31,			June 30,
	2020			2019
Assets
Current Assets:
Cash	$	565		$	475
Accounts receivable, net		4,272			4,439
Inventories		10,066			8,819
Other current assets		394			346
Total current assets		15,297			14,079

Property and equipment, net		1,698			1,778
Operating lease right-of-use assets (includes $2,901 and $3,236 with a related party)		2,943			3,284
Deferred tax assets, net		596			534
Security deposits and other assets		111			115
Total Assets	$	20,645		$	19,790

Liabilities and Stockholders' Equity:
Current Liabilities:
Advances under revolving credit facility	$	3,425		$	5,834
Accounts payable (includes $3 and $67 due to related party)		6,111			3,855
Accrued expenses and other current liabilities		1,219			1,147
Current portion of long term debt, net		1,149			1,047
Current portion of operating lease liabilities (includes $463 and $450 with a related party)		484			470
Total current liabilities		12,388			12,353

Operating lease liabilities (includes $2,445 and $2,793 with a related party)		2,465			2,822
Long term debt, net		1,648			2,722
Total liabilities		16,501			17,897

Commitments and Contingencies

Stockholders' Equity :
Common Stock, $0.002 par value; 50,000,000 shares authorized;
29,600,843 shares issued and 29,565,943 shares
outstanding, respectively		59			59
Additional paid-in capital		50,241			50,197
Accumulated deficit		(46,057	)		(48,264	)
Less: Treasury stock, at cost, 34,900 shares		(99	)		(99	)
Total Stockholders' Equity		4,144			1,893
Total Liabilities and Stockholders' Equity	$	20,645		$	19,790

INTEGRATED BIOPHARMA, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
(in thousands, except shares)
(Unaudited)



FOR THE NINE MONTHS ENDED MARCH 31, 2020:
															Total
	Common Stock				Additional		Accumulated			Treasury Stock					Stockholders'
	Shares		Par Value		Paid-in-Capital		Deficit			Shares		Cost			Equity

Balance, June 30, 2019		29,600,843	$	59	$	50,197	$	(48,264	)		34,900	$	(99	)	$	1,893

Stock compensation expense for employee stock options		-		-		15		-			-		-			15
Net income		-		-		-		312			-		-			312
Balance, September 30, 2019		29,600,843		59		50,212		(47,952	)		34,900		(99	)		2,220

Stock compensation expense for employee stock options		-		-		15		-			-		-			15
Net income		-		-		-		959			-		-			959
Balance, December 31, 2019		29,600,843		59		50,227		(46,993	)		34,900		(99	)		3,194

Stock compensation expense for employee stock options		-		-		14		-			-		-			14
Net income		-		-		-		936			-		-			936
Balance, March 31, 2020		29,600,843	$	59	$	50,241	$	(46,057	)		34,900	$	(99	)	$	4,144

FOR THE NINE MONTHS ENDED MARCH 31, 2019:
															Total Stockholders'
	Common Stock				Additional		Accumulated			Treasury Stock					(Deficiency)
	Shares		Par Value		Paid-in-Capital		Deficit			Shares		Cost			Equity

Balance, June 30, 2018		21,170,074	$	42	$	44,773	$	(49,952	)		34,900	$	(99	)	$	(5,236	)

Shares issued upon conversion of
CD Financial, LLC Convertible Note, net		8,230,769		17		5,256		-			-		-			5,273
Net income		-		-		-		159			-		-			159
Balance, September 30, 2018		29,400,843		59		50,029		(49,793	)		34,900		(99	)		196

Shares issued upon exercise of employee stock options		200,000		-		24		-			-		-			24
Net income		-		-		-		246			-		-			246
Balance, December 31, 2018		29,600,843		59		50,053		(49,547	)		34,900		(99	)		466

Net income		-		-		-		923			-		-			923
Balance, March 31, 2019		29,600,843	$	59	$	50,053	$	(48,624	)	$	34,900	$	(99	)	$	1,389

INTEGRATED BIOPHARMA, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, except share and per share amounts)
(Unaudited)

	Nine months ended
	March 31,
	2020			2019
Cash flows provided by operating activities:
Net income	$	2,207		$	1,328
Adjustments to reconcile net income to net cash from operating activities:
Depreciation and amortization		239			234
Amortization of operating lease right-of-use assets		341			338
Stock based compensation		44			-
Change in deferred tax assets		(101	)		49
Realized gain on sale of iBio, Inc. shares		(49	)		-
Unrealized (gain) loss on investment		(35	)		-
Other, net		11			50
Changes in operating assets and liabilities:
Decrease (increase) in:
Accounts receivable		166			(1,161	)
Inventories		(1,247	)		(2,807	)
Other current assets		(7	)		(29	)
Security deposits and other assets		(4	)		(3	)
(Decrease) increase in:
Accounts payable		2,256			1,852
Accrued expenses and other liabilities		71			189
Operating lease obligations		(343	)		(339	)
Net cash provided by (used in) operating activities		3,549			(299	)

Cash flows from investing activities:
Purchase of property and equipment		(158	)		(350	)
Proceeds from sale of investment		85			-
Proceeds from sale of machinery and equipment		3			-
Cash contribution in AgroSport LLC		-			(8	)
Net cash used in investing activities		(70	)		(358	)

Cash flows from financing activities:
Advances under revolving credit facility		35,190			35,574
Proceeds from sales/lease back of equipment		-			233
Proceeds from exercise of employee stock options		-			24
Repayments of advances under revolving credit facility		(37,599	)		(34,322	)
Repayments under term note payables		(823	)		(475	)
Repayments under finance lease obligations		(157	)		(174	)
Net cash (used in) provided by financing activities		(3,389	)		860

Net increase in cash		90			203
Cash at beginning of period		475			228
Cash at end of period	$	565		$	431

Supplemental disclosures of cash flow information:
Interest paid	$	323		$	568
Income taxes paid	$	303		$	193

	Principal Amount						Interest Rate			Maturity Date	Principal Amount						Interest Rate			Maturity Date
	As of December 31, 2019			As of June 30, 2019							As of March 31, 2020			As of June 30, 2019
Revolving advances under Senior Credit
Facility with PNC Bank, National Association	$	5,191		$	5,834			*		5/15/2024	$	3,425		$	5,834			*		5/15/2024
Installment Note with PNC Bank		2,941			3,542			*		5/15/2024		2,727			3,542			*		5/15/2024
Installment Note with PNC Equipment Finance		-			8			4.57	%	7/29/2019		-			8			4.57	%	7/29/2019
Capitalized lease obligations		154			269			4.01% - 9.38	%	2/20/2019 - 12/9/2020		113			269			4.01% - 9.38	%	4/25/2020 - 12/9/2020
Total outstanding debt		8,286			9,653							6,265			9,653
Less: Revolving Advances		(5,191	)		(5,834	)						(3,425	)		(5,834	)
Prepaid financing costs		(45	)		(50	)						(43	)		(50	)
Current portion of long term debt, net		(1,146	)		(1,047	)						(1,149	)		(1,047	)
Long term debt, net	$	1,904		$	2,722						$	1,648		$	2,722

	Right-of-use Assets		Current Portion of Operating Lease Obligations		Operating Lease Obligations		Remaining Cash Commitment		Right-of-use Assets		Current Portion of Operating Lease Obligations		Operating Lease Obligations		Remaining Cash Commitment

Vitamin Realty Leases	$	3,014	$	458	$	2,563	$	3,385	$	2,901	$	463	$	2,445	$	3,244
Machinery and equipment leases		21		11		10		22		18		11		7		19
Office equipment leases		17		9		7		18		24		10		13		25
	$	3,052	$	478	$	2,580	$	3,425	$	2,943	$	484	$	2,465	$	3,288

	Right-of-use Assets		Current Portion Operating Lease Obligations		Operating Lease Obligations		Remaining Cash Commitment

Vitamin Realty Leases	$	3,236	$	450	$	2,793	$	3,668
Machinery and equipment leases		26		11		15		27
Office equipment leases		22		9		14		24
	$	3,284	$	470	$	2,822	$	3,719

	Related Party - Vitamin Realty		Other Leases		Totals

Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	424	$	75	$	499
Operating cash flows from finance leases		-		11		11
Financing cash flows from finance lease obligations		-		157		157

	Operating			Related Party			Capitalized						Operating			Related Party			Capitalized
	Lease			Operating Lease			Lease
Year ending June 30,	Commitment			Commitment			Obligations			Total
Year ending													Lease			Operating Lease			Lease
June 30,													Commitment			Commitment			Obligations			Total

2020, remaining	$	11		$	283		$	83		$	377		$	5		$	141		$	39		$	185
2021		21			565			77			663			23			565			77			605
2022		8			565			-			573			10			565			-			575
2023		-			565			-			565			2			565			-			567
2024		-			563			-			563			2			564			-			566
2025		-			533			-			533			1			533			-			534
Thereafter		-			311			-			311			-			311			-			311
Total minimum lease payments		40			3,385			160			3,585			43			3,244			116			3,403
Imputed interest		(3	)		(364	)		(6	)		(373	)		(2	)		(336	)		(3	)		(341	)
Total	$	37		$	3,021		$	154		$	3,212		$	41		$	2,908		$	113		$	3,062

	Total Assets as of
	March 31,		June 30,
	2020		2019
Contract Manufacturing	$	18,416	$	17,580
Branded Proprietary Products		357		427
Other Nutraceutical Businesses		1,872		1,783
Total Company	$	20,645	$	19,790

	For the three months						For the six months
	ended December 31,						ended December 31,
	2019			2018			2019			2018

Sales, net		100.0	%		100.0	%		100.0	%		100.0	%

Costs and expenses:
Cost of sales		85.7	%		89.0	%		86.6	%		88.6	%
Selling and administrative		5.8	%		7.0	%		6.8	%		7.4	%
		91.5	%		96.0	%		93.4	%		96.0	%
Income from operations		8.5	%		4.0	%		6.6	%		4.0	%

Other income (expense), net
Interest expense		(0.8%	)		(1.6%	)		(0.9%	)		(1.7%	)
Unrealized loss on investments		(0.2%	)		-			(0.2%	)		-
Change in fair value of derivative liabilities		-			-			-			0.0	%
Other income, net		0.1	%		0.1	%		0.1	%		0.0	%
Other expense, net		(0.9%	)		(1.5%	)		(1.0%	)		(1.7%	)


Income before income taxes		7.6	%		2.5	%		5.6	%		2.3	%

Provision for income taxes		0.8	%		1.3	%		0.6	%		1.0	%

Net income		6.8	%		1.2	%		5.0	%		1.3	%

	For the three months						For the nine months
	ended March 31,						ended March 31,
	2020			2019			2020			2019

Sales, net		100.0	%		100.0	%		100.0	%		100.0	%

Costs and expenses:
Cost of sales		86.4	%		85.1	%		86.6	%		87.2	%
Selling and administrative		6.5	%		6.1	%		6.7	%		6.9	%
		92.9	%		91.2	%		93.2	%		94.1	%
Income from operations		7.1	%		8.8	%		6.8	%		5.9	%

Other income (expense), net
Interest expense		(0.7%	)		(1.4%	)		(0.8%	)		(1.6%	)
Realized gain on investment		0.3	%		-			0.1	%		-
Unrealized gain on investment		0.7	%		-			0.1	%		-
Change in fair value of derivative liabilities		-			-			-			0.0	%
Other income, net		-			0.2	%		0.1	%		0.1	%
Other income (expense), net		0.3	%		(1.2%	)		(0.5%	)		(1.5%	)

Income before income taxes		7.4	%		7.6	%		6.2	%		4.4	%

Provision for income taxes		0.5	%		1.0	%		0.6	%		0.7	%

Net income		6.9	%		6.6	%		5.6	%		3.7	%

	Six months ended				Dollar			Percentage			Nine Months Ended				Dollar			Percentage
	December 31,				Change			Change			March 31,				Change			Change
	2019		2018		2019 vs 2018			2019 vs 2018			2020		2019		2020 vs 2019			2020 vs 2019
	(amounts in thousands)										(amounts in thousands)
Contract Manufacturing:
US Customers	$	20,502	$	19,153	$	1,349			7.0	%	$	31,277	$	31,066	$	211			0.7	%
International Customers		4,286		2,455		1,831			74.6	%		6,844		4,330		2,514			58.1	%
Net sales, Contract Manufacturing		24,788		21,608		3,180			14.7	%		38,121		35,396		2,725			7.7	%

Branded Nutraceutical Products:
US Customers		4		119		(115	)		(96.6%	)		5		133		(128	)		(96.2%	)
International Customers		10		19		(9	)		(47.4%	)		12		22		(10	)		(45.5%	)
Net sales, Branded Nutraceutical Products		14		138		(124	)		(89.9%	)		17		155		(138	)		(89.0%	)

Other Nutraceuticals:
US Customers		752		520		232			44.6	%		1,034		803		231			28.8	%
International Customers		49		39		10			25.6	%		62		39		23			59.0	%
Net sales, Other Nutraceuticals		801		559		242			43.3	%		1,096		842		254			30.2	%

Total net sales	$	25,603	$	22,305	$	3,298			14.8	%	$	39,234	$	36,393	$	2,841			7.8	%

	For the six months ended						For the nine months ended
	December 31,						March 31,
	2019			2018			2020			2019
	(dollars in thousands)						(dollars in thousands)

Net cash provided by (used in) operating activities	$	1,058		$	(914	)	$	3,549		$	(299	)
Net cash used in investing activities	$	(98	)	$	(294	)	$	(70	)	$	(358	)
Net cash (used in) provided by financing activities	$	(1,368	)	$	1,025		$	(3,389	)	$	860

Cash at end of period	$	67		$	45		$	565		$	431

10.1	Paycheck Protection Program Term Note, dated as of April 29, 2020, by and among Integrated BioPharma, Inc. and PNC Bank, National Association, in the original principal amount of $1,639,300.
31.1	Certification of pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Co-Chief Executive Officers.
31.2	Certification of pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief Financial Officer.
32.1	Certification of periodic financial report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Co-Chief Executive Officers.
32.2	Certification of periodic financial report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Chief Financial Officer.
101	The following financial information from Integrated BioPharma, Inc.’s Quarterly Report on Form 10-Q for the quarter ended ~~December~~March 31, ~~2019,~~2020, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Statements of Operations for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, (ii) Condensed Consolidated Balance Sheets as of ~~December~~March 31, ~~2019~~2020 and June 30, 2019, (iii) Condensed Consolidated Statement of Changes in Stockholders’ (Deficit) Equity for the ~~six~~three and nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, (iv) Condensed Consolidated Statements of Cash Flows for the ~~six~~nine months ended ~~December~~March 31, ~~2019~~2020 and ~~2018,~~2019, and (v) the Notes to Condensed Consolidated Financial Statements.

Date: ~~February 12,~~May 13, 2020	By: /s/ Christina Kay
	Christina Kay,
	Co-Chief Executive Officer

Date: ~~February 12,~~May 13, 2020	By: /s/ Dina L. Masi
	Dina L. Masi,
	Chief Financial Officer & Senior Vice President