YUNHONG GREEN CTI LTD. - Quarter Report: 2011 March (Form 10-Q)

Unassociated Document

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2011

¨	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

000-23115

CTI INDUSTRIES CORPORATION

(Exact name of Registrant as specified in its charter)

Illinois		36-2848943
(State or other jurisdiction of		(I.R.S. Employer Identification Number)
incorporation or organization)

22160 N. Pepper Road
Lake Barrington, Illinois		60010
(Address of principal executive offices)		(Zip Code)

(847) 382-1000

(Registrant’s telephone number, including area code)

Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o

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

Large accelerated filer o Accelerated filer o Non-accelerated filer o Smaller Reporting Company þ

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ

The number of shares outstanding of the Registrant’s common stock as of May 1, 2011 was 3,137,848.

INDEX

PART I – FINANCIAL INFORMATION

Item No. 1	Financial Statements
	Condensed Consolidated Interim Balance Sheet at March 31, 2011 (unaudited) and December 31, 2010	1
	Condensed Consolidated Interim Statements of Operations (unaudited) for the three months ended March 31, 2011 and March 31, 2010	2
	Condensed Consolidated Interim Statements of Cash Flows (unaudited) for the three months ended March 31, 2011 and March 31, 2010	3
	Condensed Consolidated Interim Earnings per Share (unaudited) for the three months ended March 31, 2011 and March 31, 2010	4
	Notes to Condensed Consolidated Financial Statements (unaudited)	5
Item No. 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	11
Item No. 3	Quantitative and Qualitative Disclosures Regarding Market Risk	16
Item No. 4	Controls and Procedures	16

PART II – OTHER INFORMATION

Item No. 1	Legal Proceedings	16
Item No. 1A	Risk Factors	16
Item No. 2	Unregistered Sales of Equity Securities and Use of Proceeds	17
Item No. 3	Defaults Upon Senior Securities	17
Item No. 4	Submission of Matters to a Vote of Security Holders	17
Item No. 5	Other Information	17
Item No. 6	Exhibits	18
	Signatures
	Exhibit 31.1
	Exhibit 31.2
	Exhibit 32

PART 1 - FINANCIAL INFORMATION

Item 1. Financial Statements

CTI Industries Corporation and Subsidiaries

Condensed Consolidated Balance Sheets

	March 31, 2011			December 31, 2010
	(unaudited)
ASSETS
Current assets:
Cash and cash equivalents (VIE $8,000 and $38,000, respectively)	$	400,914		$	761,874
Accounts receivable, (less allowance for doubtful accounts of $66,000 and $59,000, respectively)		10,052,699			8,533,626
Inventories, net		11,033,046			10,368,037
Net deferred income tax asset		701,955			750,485
Prepaid expenses and other current assets		1,643,538			1,012,067

Total current assets		23,832,152			21,426,089

Property, plant and equipment:
Machinery and equipment		23,739,425			22,900,460
Building		3,280,245			3,260,201
Office furniture and equipment		2,795,250			2,718,425
Intellectual property		345,092			345,092
Land		250,000			250,000
Leasehold improvements		452,551			443,630
Fixtures and equipment at customer locations		2,629,902			2,629,902
Projects under construction (VIE $636,000 and $587,000, respectively)		1,023,167			1,601,682
		34,515,632			34,149,392
Less : accumulated depreciation and amortization		(24,995,066	)		(24,489,624	)

Total property, plant and equipment, net		9,520,566			9,659,768

Other assets:
Deferred financing costs, net		56,816			63,634
Goodwill		1,033,077			1,033,077
Net deferred income tax asset		369,697			360,830
Other assets (due from related party $32,000 and $213,000, respectively)		144,242			317,990

Total other assets		1,603,832			1,775,531

TOTAL ASSETS	$	34,956,550		$	32,861,388
LIABILITIES AND EQUITY
Current liabilities:
Checks written in excess of bank balance	$	610,433		$	692,141
Trade payables (VIE $25,000 and $58,000, respectively)		5,076,371			4,307,358
Line of credit (VIE $760,000 and $700,000, respectively)		8,518,498			8,225,900
Notes payable - current portion		93,334			276,667
Notes payable - officers, current portion, net of debt discount of $0 and $5,000		1,581,237			1,410,807
Capital lease - current portion		5,117			5,117
Notes Payable Affiliates - current portion		7,210			6,754
Accrued liabilities		3,112,708			3,027,298

Total current liabilities		19,004,908			17,952,042

Long-term liabilities:
Notes Payable - Affiliates		162,624			155,648
Notes payable, net of current portion		3,252,756			2,611,127
Capital Lease		1,279			2,559
Notes payable - officers, subordinated, net of debt discount of $0 and $0		440			360,351
Total long-term liabilities		3,417,099			3,129,685

Equity:
CTI Industries Corporation stockholders' equity:
Preferred Stock – no par value 2,000,000 shares authorized 0 shares issued and outstanding		-			-
Common stock - no par value, 5,000,000 shares authorized, 3,209,975 and 3,209,475 shares issued and 3,137,848 and 3,137,348 outstanding, respectively		13,397,275			13,394,940
Paid-in-capital		852,141			817,138
Dividends		-			(314,441	)
Accumulated deficit		(396,543	)		(379,210	)
Accumulated other comprehensive loss		(1,140,167	)		(1,592,798	)
Less: Treasury stock, 72,127 shares and 72,127 shares		(141,289	)		(141,289	)

Total CTI Industries Corporation stockholders' equity		12,571,417			11,784,340

Noncontrolling interest		(36,874	)		(4,679	)

Total Equity		12,534,543			11,779,661

TOTAL LIABILITIES AND EQUITY	$	34,956,550		$	32,861,388

See accompanying notes to condensed consolidated unaudited financial statements

CTI Industries Corporation and Subsidiaries

Condensed Consolidated Statements of Operations (Unaudited)

	For the Three Months Ended March 31,
	2011			2010

Net Sales	$	12,697,655		$	12,410,766

Cost of Sales		10,226,883			9,366,194

Gross profit		2,470,772			3,044,572

Operating expenses:
General and administrative		1,329,954			1,260,679
Selling		214,254			340,425
Advertising and marketing		328,133			483,412

Total operating expenses		1,872,341			2,084,516

Income from operations		598,431			960,056

Other (expense) income:
Interest expense		(141,235	)		(248,403	)
Interest income		2,029			4,330
Foreign currency gain (loss)		11,117			(13,223	)

Total other expense, net		(128,089	)		(257,296	)

Net Income before taxes		470,342			702,760

Income tax expense		205,429			116,359

Net Income		264,913			586,401

Less: Net loss attributable to noncontrolling interest		(32,195	)		(12,443	)

Net income attributable to CTI Industries Corporation	$	297,108		$	598,844

Other Comprehensive Income
Adjustment to accumulated balance on swap termination (2009); unrealized gain on derivative instruments (2010)	$	-		$	34,197
Foreign currency adjustment		452,631			219,792
Comprehensive income	$	749,739		$	852,833

Basic income per common share	$	0.09		$	0.22

Diluted income per common share	$	0.09		$	0.21

Dividends per share	$	-		$	-

Weighted average number of shares and equivalent shares of common stock outstanding:
Basic		3,137,837			2,769,002

Diluted		3,198,742			2,793,863

See accompanying notes to condensed consolidated unaudited financial statements

CTI Industries Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

	For the Three Months Ended March 31,
	2011			2010

Cash flows from operating activities:
Net income	$	264,913		$	586,401
Adjustment to reconcile net income to cash (used in) provided by operating activities:
Depreciation and amortization		454,306			495,579
Amortization of debt discount		5,042			22,167
Stock based compensation		35,003			47,013
Provision for losses on accounts receivable		7,275			25,402
Provision for losses on inventories		51,572			9,984
Deferred income taxes		69,952			86,359
Change in assets and liabilities:
Accounts receivable		(1,416,729	)		(1,302,167	)
Inventories		(621,125	)		(409,659	)
Prepaid expenses and other assets		(465,295	)		39,120
Trade payables		721,348			364,426
Accrued liabilities		306,682			279,076

Net cash (used in) provided by operating activities		(587,056	)		243,701


Cash used in investing activities - purchases of property, plant and equipment		(253,262	)		(197,167	)

Net cash used in investing activities		(253,262	)		(197,167	)

Cash flows from financing activities:
Change in checks written in excess of bank balance		(83,765	)		93,435
Net change in revolving line of credit		290,175			(68,172	)
Proceeds from issuance of long-term debt		598,296			-
Repayment of long-term debt (related parties $227,000 and $47,000)		(345,536	)		(411,738	)
Proceeds from exercise of stock options and warrants		2,335			48,737
Cash received from investment in subsidiary		-			42,299
Cash paid for deferred financing fees		-			(6,813	)

Net cash provided by (used in) financing activities		461,505			(302,252	)

Effect of exchange rate changes on cash		17,883			19,470

Net decrease in cash and cash equivalents		(360,960	)		(236,248	)

Cash and cash equivalents at beginning of period		761,874			914,765

Cash and cash equivalents at end of period	$	400,914		$	678,517

Supplemental disclosure of cash flow information:
Cash payments for interest	$	127,448		$	211,756

Cash payments for taxes	$	25,000		$	-

Supplemental Disclosure of non-cash investing and financing activity
Property, Plant & Equipment acquisitions funded by liabilities	$	33,550		$	40,448

See accompanying notes to condensed consolidated unaudited financial statements

CTI Industries Corporation and Subsidiaries

Condensed Consolidated Earnings per Share (unaudited)

	Three Months Ended March 31,
	2011		2010

Basic
Average shares outstanding:
Weighted average number of common shares outstanding		3,137,837		2,769,002

Net income:
Net income attributable to CTI Industries Corporation	$	297,108	$	598,844

Per share amount	$	0.09	$	0.22

Diluted
Average shares outstanding:
Weighted average number of common shares outstanding		3,137,837		2,769,002

Effect of dilutive shares		60,905		24,861

Weighted average number of shares and equivalent shares of common stock outstanding		3,198,742		2,793,863

Net income:
Net income attributable to CTI Industries Corporation	$	297,108	$	598,844

Per share amount	$	0.09	$	0.21

See accompanying notes to condensed consolidated unaudited financial statements

CTI Industries Corporation and Subsidiaries

Notes to Unaudited Condensed Consolidated Financial Statements

Note 1 - Basis of Presentation

The accompanying condensed consolidated financial statements are unaudited but in the opinion of management contain all the adjustments (consisting of those of a normal recurring nature) considered necessary to present fairly the consolidated financial position and the consolidated results of operations and consolidated cash flows for the periods presented in conformity with generally accepted accounting principles for interim consolidated financial information and the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. Operating results for the three months ended March 31, 2011 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2011. It is suggested that these condensed financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Company's annual report on Form 10-K for the fiscal year ended December 31, 2010.

Principles of consolidation and nature of operations:

The condensed consolidated financial statements include the accounts of CTI-US and its wholly-owned subsidiaries, CTI Balloons Limited, CTI Helium, Inc. and CTF International S.A. de C.V., its majority-owned subsidiaries CTI Mexico S.A. de C.V., Flexo Universal, S.A. de C.V. and CTI Europe gmbH, as well as the accounts of Venture Leasing S. A. de R. L. and Venture Leasing L.L.C (the “Company”). The last two entities have been consolidated as variable interest entities. All significant intercompany transactions and accounts have been eliminated in consolidation. The Company (i) designs, manufactures and distributes balloon products throughout the world and (ii) operates systems for the production, lamination, coating and printing of films used for food packaging and other commercial uses and for conversion of films to flexible packaging containers and other products.

Variable Interest Entities ("VIE'S"):

The determination of whether or not to consolidate a variable interest entity under U.S. GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interest. To make these judgments, management has conducted an analysis of the relationship of the holders of variable interest to each other, the design of the entity, the expected operations of the entity, which holder of variable interests is most "closely associated" to the entity and which holder of variable interests is the primary beneficiary required to consolidate the entity. Upon the occurrence of certain events, management reviews and reconsiders its previous conclusion regarding the status of an entity as a variable interest entity. Upon the adoption of amended accounting guidance applicable to variable interest entities on January 1, 2010, management continually reconsiders whether we are deemed to be a variable interest entity's primary beneficiary who consolidates such entity. The Company has two entities that have been consolidated as variable interest entities.

Use of estimates:

In preparing condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amount of revenue and expenses during the reporting period in the condensed consolidated financial statements and accompanying notes. Actual results may differ from those estimates. The Company’s significant estimates include reserves for doubtful accounts, reserves for the lower of cost or market of inventory, reserves for deferred tax assets and recovery value of goodwill.

Earnings per share:

Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during each period.

Diluted earnings per share is computed by dividing the net income by the weighted average number of shares of common stock and equivalents (stock options and warrants), unless anti-dilutive, during each period.

As of March 31, 2011, shares to be issued upon the exercise of options aggregated 206,000. There are no longer any warrants to be exercised. As of March 31, 2010, shares to be issued upon the exercise of options and warrants were 191,858 and 343,030. The number of anti-dilutive shares (not included in the determination of earnings on a diluted basis) for the three months ended March 31, 2011 were 20,000, all of which were represented by options. The number of anti-dilutive shares (not included in the determination of earnings on a diluted basis) for the three months ended March 31, 2010 were 453,030 of which 110,000 were represented by options and 343,030 were represented by warrants.

New Accounting Pronouncements:

The Company’s significant accounting policies are summarized in Note 2 of the Company’s consolidated financial statements for the year ended December 31, 2010. There were no significant changes to these accounting policies during the three months ended March 31, 2011 and the Company does not expect that the adoption of other recent accounting pronouncements will have a material impact in its consolidated financial statements.

Note 2 - Stock-Based Compensation; Changes in Equity

We have adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 718 which requires all share-based payments to employees, including grants of employee stock options, to be recognized in the condensed consolidated financial statements based on their grant-date fair values.

We have applied the Black-Scholes model to value stock-based awards. That model incorporates various assumptions in the valuation of stock-based awards relating to the risk-free rate of interest to be applied, the estimated dividend yield and expected volatility of our common stock. The risk-free rate of interest is the related U.S. Treasury yield curve for periods within the expected term of the option at the time of grant. The dividend yield on our common stock is estimated to be 1.66%. The expected volatility is based on historical volatility of the Company’s common stock.

The Company’s net income for the three months ended March 31, 2011 and 2010 includes approximately $35,000 and $47,000, respectively of compensation costs related to share based payments. As of March 31, 2011 there is $246,000 of unrecognized compensation expense related to non-vested stock option grants and stock grants. We expect approximately $99,000 to be recognized over the remainder of 2011, $88,000 to be recognized during 2012, and $59,000 to be recognized during 2013.

As of March 31, 2011, the Company had four stock-based compensation plans pursuant to which stock options were, or may be, granted. The Plans provide for the award of options, which may either be incentive stock options (“ISOs”) within the meaning of Section 422A of the Internal Revenue Code of 1986, as amended (the “Code”) or non-qualified options (“NQOs”) which are not subject to special tax treatment under the Code.

On April 12, 2001, the Board of Directors approved for adoption, effective December 27, 2001, the 2001 Stock Option Plan (“2001 Plan”). The 2001 Plan authorizes the grant of options to purchase up to an aggregate of 119,050, shares of the Company’s Common Stock. As of March 31, 2011, 139,958 shares have been granted and were fully vested at the time of grant, 7,500 remain outstanding.

On April 24, 2002, the Board of Directors approved for adoption, effective October 12, 2002, the 2002 Stock Option Plan (“2002 Plan”). The 2002 Plan authorizes the grant of options to purchase up to an aggregate of 142,860 shares of the Company’s Common Stock. As of March 31, 2011, 123,430 shares have been granted and were fully vested at the time of grant, 27,500 remain outstanding.

On April 30, 2007, the Board of Directors approved for adoption, effective October 1, 2007, the 2007 Stock Option Plan (“2007 Plan”). The 2007 Plan authorizes the grant of options to purchase up to an aggregate of 150,000 shares of the Company’s Common Stock. As of March 31, 2011, 165,750 options had been granted and 89,500 remain outstanding.

On April 10, 2009, the Board of Directors approved for adoption, and on June 5, 2009, the shareholders of the Corporation approved, a 2009 Stock Incentive Plan (“2009 Plan”). The 2009 Plan authorizes the issuance of up to 250,000 shares of stock or options to purchase stock of the Company. As of March 31, 2011, 82,000 options had been granted and 81,500 remain outstanding.

A summary of the Company’s stock option activity and related information is as follows:

	Shares under Option			Weighted Avgerage Exercise Price		Weighted Average Contractual Life		Aggregate Intrinsic Value
Balance at December 31, 2010		202,750		$	4.28
Granted		8,000		$	5.96
Cancelled		(4,250	)	$	6.12
Exercised		(500	)	$	4.67
Outstanding at March 31, 2011		206,000		$	4.31		3.20	$	231,976

Exercisable at March 31, 2011		107,875		$	3.30		2.20	$	181,726

During the three months ended March 31, 2011 there was no activity related to the Company’s stock warrants.

A summary of the Company’s stock option activity by grant date as of March 31, 2011 is as follows:

Options by			Options Outstanding								Options Vested
Grant Date	Shares		Wtd Avg		Remain. Life		Intrinsic Val		Shares		Wtd Avg		Remain. Life		Intrinsic Val
Dec 2005		35,000	$	2.88		4.8	$	73,500		35,000	$	2.88		4.8	$	73,500
Oct 2007		40,500	$	4.70		0.5	$	11,625		40,500	$	4.70		0.5	$	11,625
Oct 2008		2,500	$	4.97		1.5	$	25		1,875	$	4.97		1.5	$	19
Nov 2008		46,500	$	1.82		1.6	$	146,826		30,500	$	1.81		1.6	$	96,582
Dec 2010		73,500	$	6.13		4.8	$	-		-	$	-		-	$	-
Jan 2011		8,000	$	5.96		4.8	$	-		-	$	-		-	$	-
TOTAL		206,000	$	4.31		3.2	$	231,976		107,875	$	3.30		2.2	$	181,726

The aggregate intrinsic value in the tables above represents the total pre-tax intrinsic value (the difference between the closing price of the Company’s common stock on the last trading day of the quarter ended March 31, 2011 and the exercise price, multiplied by the number of in-the-money options and warrants) that would have been received by the option and warrant holders had all the holders exercised their options on March 31, 2011.

During 2010, the Company declared and paid dividends of five cents ($0.05) per share on the Company’s outstanding common stock to shareholders of record on June 18, 2010 and December 20, 2010. The total amount of the dividends paid on June 28, 2010 was $156,135 and on December 28, 2010 was $158,306. Under the terms of its current loan agreement, the amount of dividends the Company may pay is limited by the terms of the financial covenants of our Credit Agreement with Harris N.A.

Note 3 - Legal Proceedings

The Company is party to certain claims or actions arising in the normal course of business. The ultimate outcome of these matters is unknown but, in the opinion of management, the settlement of these matters is not expected to have a significant effect on the future financial position or results of operations of the Company.

Note 4 – Other Comprehensive Gain

In the three months ended March 31, 2011 the company incurred a comprehensive gain of $452,000, all from foreign currency translation adjustments.

The following table sets forth the accumulated balance of other comprehensive loss and each component.

	Foreign Currency Items			Unrealized Gains (Loss) on Derivatives		Accumulated Other Comprehensive (Loss)

Beginning balance as of January 1, 2011	$	(1,593,000	)	$	-	$	(1,593,000	)

Current period change, net of tax		452,000			-		452,000

Ending Balance as of March 31, 2011	$	(1,141,000	)	$	-	$	(1,141,000	)

For the three months ended March 31, 2011 no tax benefit for foreign currency translation adjustments has been recorded as such amounts would result in a deferred tax asset.

Note 5 – Inventories, Net

	March 31,			December 31,
	2011			2010
Raw materials	$	3,287,000		$	2,588,000
Work in process		721,000			685,000
Finished goods		7,453,000			7,471,000
Allowance for excess quantities		(428,000	)		(376,000	)
Total inventories	$	11,033,000		$	10,368,000

Note 6 - Geographic Segment Data

The Company has determined that it operates primarily in one business segment which designs, manufactures and distributes film products for use in packaging and novelty balloon products. The Company operates in foreign and domestic regions. Information about the Company's operations by geographic areas is as follows:

	Net Sales to Outside Customers
	For the Three Months Ended				Total Assets at
	March 31,				March 31,		December 31,
	2011		2010		2011		2010

United States	$	9,435,000	$	9,487,000	$	25,631,000	$	24,711,000
Europe		67,000		16,000		471,000		220,000
Mexico		2,402,000		1,945,000		7,736,000		6,953,000
United Kingdom		794,000		963,000		1,119,000		977,000
	$	12,698,000	$	12,411,000	$	34,957,000	$	32,861,000

Note 7 - Concentration of Credit Risk

Concentration of credit risk with respect to trade accounts receivable is generally limited due to the number of entities comprising the Company's customer base. The Company performs ongoing credit evaluations and provides an allowance for potential credit losses against the portion of accounts receivable which is estimated to be uncollectible. Such losses have historically been within management's expectations. During the three months ended March 31, 2011, there were three customers, respectively whose purchases represented more than 10% of the Company’s consolidated net sales. During the three months ended March 31, 2010, there were two customers whose purchases represented more than 10% of the Company’s consolidated net sales. The sales to each of these customers for the three months ended March 31, 2011 and 2010 are as follows:

	Three Months Ended March 31, 2011				Three Months Ended March 31, 2010
Customer	Net Sales		% of Net Sales		Net Sales		% of Net Sales

Customer A	$	3,884,000		30.6%	$	3,154,000		25.4%
Customer B	$	1,633,000		12.9%	$	1,217,000		9.8%
Customer C	$	1,323,000		10.4%	$	2,357,000		19.0%

As of March 31, 2011, the total amount owed to the Company by these customers was $3,562,000 or 35.4%, $1,134,000 or 11.3%, and $149,000 or 1.5% of the Company’s consolidated accounts receivables, respectively. The amounts owed at March 31, 2010 were $2,329,000 or 26.8%, $590,000 or 6.8%, and $1,336,000 or 15.4% of the Company’s consolidated net accounts receivables, respectively.

Note 8 – Related Party Transactions

Stephen M. Merrick, Executive Vice President, Secretary and a Director of the Company, is of counsel to the law firm of Vanasco Genelly and Miller PC which provides legal services to the Company. Legal fees paid by the Company with this firm for the three months ended March 31, 2011 and 2010, respectively, were $40,000 and $42,000.

John H. Schwan, Chairman of the Company, is a principal of Shamrock Specialty Packaging and affiliated companies. The Company made payments for packaging materials, rent and temporary employees supplied by Shamrock of approximately $520,000 during the three months ended March 31, 2011 and $510,000 during the three months ended March 31, 2010. At March 31, 2011 and 2010, outstanding accounts payable balances were $388,000 and $327,000, respectively.

John H. Schwan, Chairman of the Company, and Howard W. Schwan, President of the Company, are the brothers of Gary Schwan, one of the owners of Schwan Incorporated, which provides building maintenance and remodeling services to the Company. The Company made payments to Schwan Incorporated of approximately $2,000 during the three months ended March 31, 2011 and $15,000 during the three months ended March 31, 2010.

Interest payments have been made to John H. Schwan and Stephen M. Merrick for loans made to the Company. During the three months ended March 31, 2011 these interest payments totaled $28,000 and $4,000, respectively. For the three months ended March 31, 2010 these interest payments totaled $40,000 and $17,000, respectively.

FORWARD-LOOKING STATEMENTS

This quarterly report includes both historical and “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. We have based these forward-looking statements on our current expectations and projections about future results. Words such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” or similar words are intended to identify forward-looking statements, although not all forward-looking statements contain these words. Although we believe that our opinions and expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements, and our actual results may differ substantially from the views and expectations set forth in this quarterly report on Form 10-Q. We disclaim any intent or obligation to update any forward-looking statements after the date of this quarterly report to conform such statements to actual results or to changes in our opinions or expectations.

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

Overview. We produce film products for novelty, packaging and container applications. These products include metalized balloons, latex balloons and related latex toy products, films for packaging and custom product applications, and flexible containers for packaging and consumer storage applications. We produce all of our film products for packaging and container applications at our plant in Lake Barrington, Illinois. We produce all of our latex balloons and latex products at our facility in Guadalajara, Mexico. Substantially all of our film products for packaging and custom product applications are sold to customers in the United States. We market and sell our novelty items and flexible containers for consumer use in the United States, Mexico, Latin America, and Europe.

Results of Operations

Net Sales. For the three months ended March 31, 2011, net sales were $12,698,000 compared to net sales of $12,411,000 for the same period of 2010, an increase of 2.3%. For the quarters ended March 31, 2011 and 2010, net sales by product category were as follows:

	Three Months Ended
	March 31, 2011				March 31, 2010
	$		% of		$		% of
Product Category	(000) Omitted		Net Sales		(000) Omitted		Net Sales

Metalized Balloons		6,399		50%		5,977		48%

Film Products		1,745		14%		1,367		11%

Pouches		2,154		17%		3,041		24%

Latex Balloons		2,096		17%		1,827		15%

Other		304		2%		199		2%

Total		12,698		100%		12,411		100%

Metalized Balloons. During the three months ended March 31, 2011 revenues from the sale of metalized balloons increased by 7.1% compared to the prior year period from $5,977,000 to $6,399,000. Most of this increase is attributable to increased sales to a principal balloon customer.

Films. During the three months ended March 31, 2011 revenues from the sale of laminated film products increased by 27.7% compared to the prior year period from $1,367,000 to $1,745,000. The increase is attributable to an increase in sales to a principal film customer.

Pouches. During the three months ended March 31, 2011 revenues from the sale of pouches decreased by 29.2% compared to the prior year period, from $3,041,000 to $2,154,000. The decrease was the result of reduced sales to a principal pouch customer.

Latex Balloons. During the three months ended March 31, 2011 revenues from the sale of latex balloons increased by 14.7% compared to the prior year period from $1,827,000 to $2,096,000. The increase is attributable to increased sales in Mexico by Flexo Universal, our subsidiary there.

Sales to a limited number of customers continue to represent a large percentage of our net sales. The table below illustrates the impact on sales of our top three and ten customers for the three months ended March 31, 2011 and 2010.

	Three Months Ended
	% of Net Sales
	March 31, 2011		March 31, 2010

Top 3 Customers		53.9%		54.2%

Top 10 Customers		74.0%		72.6%

During the three months ended March 31, 2011, there were three customers whose purchases represented more than 10% of the Company’s consolidated net sales. The sales to each of these customers for the three months ended March 31, 2011 were $3,884,000 or 30.6%, $1,633,000 or 12.9% and $1,323,000 or 10.4% of consolidated net sales, respectively. Sales to the top three customers in the same period of 2010 were $3,154,000 or 25.4%, $1,217,000 or 9.8%, and $2,357,000 or 19.0% of consolidated net sales, respectively. As of March 31, 2011, the total amount owed to the Company by these customers was $3,562,000 or 35.4%, $1,134,000 or 11.3%, and $149,000 or 1.5% of the Company’s consolidated accounts receivables. The amounts owed at March 31, 2010 were $2,329,000 or 26.8%, $590,000 or 6.8%, and $1,336,000 or 15.4% of the Company’s consolidated net accounts receivables, respectively.

Cost of Sales. During the three months ended March 31, 2011, the cost of sales represented 80.5% of net sales compared to 75.5% for the three months ended March 31, 2010. During the three months ended March 31, 2011, cost of sales were affected by (i) increased costs of raw materials, including particularly latex and plastic films (ii) shifts in the mix of products sold compared to the first quarter 2010 and (iii) cost of products provided to customers for which revenues depended on the customers sales.

General and Administrative. During the three months ended March 31, 2011, general and administrative expenses were $1,330,000 or 10.5% of net sales, compared to $1,261,000 or 10.2% of net sales for the same period in 2010.

Selling. During the three months ended March 31, 2011, selling expenses were $214,000 or 1.7% of net sales, compared to $340,000 or 2.7% of net sales for the same period in 2010. The decrease in selling expenses compared to the corresponding period of 2010, is attributable to (i) a decrease in royalties expense $29,000, (ii) decrease in consulting expense of $58,000 and (iii) decrease in selling expenses of $32,000 in our Europe subsidiary.

Advertising and Marketing. During the three months ended March 31, 2011, advertising and marketing expenses were $328,000 or 2.6% of net sales for the period, compared to $483,000 or 3.9% of net sales for the same period of 2010. The decrease in advertising and marketing expense is attributable to (i) a decrease in salaries of $31,000 and (ii) a decrease in servicing fees for in-store servicing of balloon inventories.

Other Income (Expense). During the three months ended March 31, 2011, the Company incurred net interest expense of $139,000, compared to net interest expense during the same period of 2010 in the amount of $244,000.

For the three months ended March 31, 2011, the Company had a foreign currency transaction gain of $11,000 compared to a foreign currency transaction loss of $13,000 during the same period of 2010.

Income Taxes. For the three months ended March 31, 2011, the Company reported a consolidated income tax expense of $205,000, compared to a consolidated income tax expense of $116,000 for the same period of 2010. For the three months ended March 31, 2011, this income tax provision was composed of provisions for United States income tax on the Company, income tax in Mexico of Flexo Universal, our Mexican subsidiary, and income tax in the United Kingdom of CTI Balloons Limited, our United Kingdom subsidiary.

During the first quarter 2010, the Company did not record an income tax expense in the United States with regard to its income by reason of the fact that the book tax expense in that quarter was offset by a reduction in the valuation allowance against the Company’s deferred tax assets, primarily operating loss carry forwards. During 2010, the Company reduced the amount of this valuation allowance to zero with the result that, during the first quarter of 2010, and thereafter in periods in which the Company realizes net income in the United States, the book tax expense realized by the Company will not be fully offset by a reduction in the valuation allowance and the Company will be required to record book tax expense, which will affect net income of the Company. As of March 31, 2011, the net operating loss carryforward balance of the Company is $1,858,000 so the Company will not be subject to income tax on income to such amount, but the Company will be required to record income tax expense in its statement of operations.

Net Income. For the three months ended March 31, 2011, the Company had net income of $297,000 or $0.09 per share (basic and diluted), compared to net income of $599,000 for the same period of 2010 or $0.22 per share basic and $0.21 per share diluted.

Financial Condition, Liquidity and Capital Resources

Cash Flow Items.

Operating Activities. During the three months ended March 31, 2011, net cash used in operations was $587,000, compared to net cash provided by operations during the three months ended March 31, 2010 of $244,000.

Significant changes in working capital items during the three months ended March 31, 2011 consisted of (i) an increase in accounts receivable of $1,417,000, (ii) an increase in inventories of $621,000, (iii) depreciation and amortization in the amount of $454,000, (iv) an increase in trade payables of $721,000, (v) an increase in accrued liabilities of $307,000, and (vi) an increase of $465,000 in prepaid expenses and other assets.

Investing Activity. During the three months ended March 31, 2011, cash used in investing activity for the purchase or improvement of equipment was $253,000, compared to $197,000 in the same period of 2010.

Financing Activities. During the three months ended March 31, 2011, cash provided by financing activities was $462,000 compared to cash used in financing activities for the same period of 2010 in the amount of $302,000. During the three months ended March 31, 2011, financing activities included payment of $346,000 on long-term debt obligations.

Liquidity and Capital Resources. At March 31, 2011, the Company had cash balances of $401,000 compared to cash balances of $679,000 for the same period in 2010.

At March 31, 2011, the Company had a working capital balance of $4,827,000 compared to a working capital balance of $3,474,000 at December 31, 2010.

The Company’s liquidity is dependent significantly on its bank financing and the Company relies on its revolving line of credit to maintain liquidity. On April 29, 2010, the Company entered into a Credit Agreement with Harris N.A. (“Harris”) replacing and paying off the Company’s credit line with RBS Citizens N.A. (formerly Charter One Bank). Under the Credit Agreement, Harris agreed to provide loans and credits to the Company in the aggregate maximum amount of $14,417,000. The arrangement includes:

A revolving credit up to a maximum amount of $9,000,000 based upon a borrowing base of 85% of eligible receivables and 60% of eligible inventory (up to a maximum of $5,000,000);

ii.

A mortgage loan in the principal amount of $2,333,350, amortized over 25 years, the principal balance due on April 29, 2013;

iii.

A term loan in the principal amount of $583,333 maturing in monthly principal installments of $58,333; and

iv.

An equipment loan commitment in the amount of up to $2,500,000 providing for loan advances from time to time until April 29, 2011 based upon 100% of the purchase price of equipment purchased, the loans to be amortized on a five year basis commencing April 29, 2011, the balance due on April 29, 2013.

The Credit Agreement includes various representations, warranties and covenants of the Company, including various financial covenants.

In connection with the Credit Agreement, the Company executed and delivered to Harris, a Term Loan Note, a Mortgage Loan Note, an Equipment Note and a Revolving Note, as well as a form of Mortgage, Security Agreement, Pledge Agreement (pursuant to which shares of capital stock of the Registrant’s Mexico subsidiary were pledged as security for the loans), Patent Security Agreement and Trademark Security Agreement. Two officers and principal shareholders of the Company, John H. Schwan and Stephen M. Merrick each executed Limited Guaranties of the loans and also executed Subordination Agreements with respect to obligations of the Company to them.

On April 29, 2010, Harris advanced a total of $11,963,518 under these loans on behalf of the Company for the pay-off of all outstanding loan and lease financing balances of the Company to RBS Citizens N.A. and RBS Asset Finance.

Under the terms of the Credit Agreement, in order to obtain advances under the revolving line of credit and the equipment loan, the Company is required to meet various financial covenants including a senior leverage ratio, fixed charge coverage ratio and tangible net worth. As of March 31, 2011, we were in compliance with these covenants.

The Credit Agreement provides that the outstanding balance of all loans under the agreement will bear interest with reference to a base rate or, at the option of the Company, with reference to an adjusted LIBOR. At March 31, 2011, the effective rate on the outstanding loan balances was 3.75%.

Under the prior loan agreement with RBS Citizens N.A., we maintained swap agreements with respect to $6,780,000 of our loan balances with RBS Citizens. These swap agreements were designated as a cash flow hedge to hedge the Company’s exposure to interest rate fluctuations on the Company’s floating rate loans. These swap arrangements were derivative financial instruments with respect to which we determined and recorded the fair market value each quarter. We recorded the fair market value of these contracts in the balance sheet, with an offset to other comprehensive loss. On April 29, 2010, at the time of the closing of the Credit Agreement with Harris, these swap agreements were terminated, and we paid to the counterparty under the agreements the then fair market value of the swap agreements which was $146,000. As of March 31, 2011, the Company does not maintain any swap agreements with respect to its outstanding loans.

Seasonality

In recent years, sales in the metalized balloon product line have historically been seasonal with approximately 40% occurring in the period from December through March and 24% being generated in the period from July through October. The sale of latex balloons and laminated film products have not historically been seasonal.

Critical Accounting Policies

Please see pages 23-24 of our Annual Report on Form 10-K for the year ended December 31, 2010 for a description of policies that are critical to our business operations and the understanding of our results of operations. The impact and any associated risks related to these policies on our business operations is discussed throughout Management’s Discussion and Analysis of Financial Condition and Results of Operations where such policies affect our reported and expected financial results. No material changes to such information have occurred during the three months ended March 31, 2011.

New Accounting Pronouncements

None.

Item 3. Quantitative and Qualitative Disclosures Regarding Market Risk

Not applicable.

Item 4. Controls and Procedures

Evaluation of disclosure controls and procedures:

Our Principal Executive Officer and Principal Financial Officer have reviewed and evaluated the effectiveness of the Company’s disclosure controls and procedures as of March 31, 2011. Based on such review and evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of such date, our disclosure controls and procedures were adequate and effective to ensure that the information required to be disclosed by the Company in the reports it files or submits under the Securities Exchange Act of 1934 (a) is recorded, processed, summarized and reported within the time period specified in the SEC’s rules and forms and (b) is accumulated and communicated to the Company’s management, including the officers, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal controls over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the most recent fiscal quarter covered by the report, that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 1A. Risk Factors

Not applicable.

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

On February 1, 2006, John H. Schwan and Stephen M. Merrick, directors and officers of the Company, each loaned the sum of $500,000 to the Company in exchange for (i) five year promissory notes bearing interest at 2% in excess of the prime rate and (ii) five year warrants to purchase up to 151,515 shares each of common stock of the Company at the price of $3.30 per share, an amount equal to 110% of the market price of the common stock of the Company on the day immediately preceding the date of the transaction.

On April 3, 2007, John H. Schwan assigned and transferred warrants to purchase up to 50,000 shares of common stock to Howard W. Schwan, an officer and director of the Company.

On October 1, 2008, the Company issued warrants to purchase 20,000 shares of common stock of the Company to both John H. Schwan and Stephen M. Merrick exercisable at the price of $4,80 per share in consideration of the personal guarantees by each of them of up to $2 million in principal amount of the bank debt of the Company.

On May 28, 2010, John H. Schwan (with respect to 101,515 shares of common stock of the Company at the price of $3.30 per share and 20,000 shares of common stock of the Company at the price of $4.80 per share) and Stephen M. Merrick (with respect to 151,515 shares of common stock of the Company at the price of $3.30 per share and 20,000 shares of common stock of the Company at the price of $4.80 per share) exercised such warrants in consideration of the cancellation of indebtedness to them of the Company in the amount of such exercise price.

On June 25, 2010, Howard W. Schwan exercised warrants to purchase 50,000 shares of common stock of the Company at the price of $3.30 per share in consideration of the transfer to the Company and cancellation of 22,971 shares of common stock of the Company having a market value in the amount of such purchase price.

Each of the foregoing transactions involved the sale of securities by the Company to a limited number of sophisticated investors on a restricted basis, for investment, and an exemption from registration with respect to such sales is claimed pursuant to Section 4(2) of the Securities Act of 1933.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Submission of Matters to a Vote of Security Holders

None.

Item 5. Other Information

The Certifications of the Chief Executive Officer and the Chief Financial Officer of Registrant Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 are attached as Exhibits to this Report on Form 10-Q.

Item 6. Exhibits

The following are being filed as exhibits to this report: *

Exhibit Number		Description

3.1		Third Restated Certificate of Incorporation of CTI Industries Corporation (incorporated by reference to Exhibit A contained in Registrant’s Schedule 14A Definitive Proxy Statement for solicitation of written consent of shareholders, as filed with Commission on October 25, 1999)

3.2		By-laws of CTI Industries Corporation (incorporated by reference to Exhibits, contained in Registrant’s Form SB-2 Registration Statement (File No. 333-31969) effective November 5, 1997)

31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).

31.2		Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).

32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

* Also incorporated by reference the Exhibits filed as part of the SB-2 Registration Statement of the Registrant, effective November 5, 1997, and subsequent periodic filings.

SIGNATURES

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

Dated: May 16, 2011	CTI INDUSTRIES CORPORATION

	By:	/s/ Howard W. Schwan
		Howard W. Schwan, President and
		Chief Executive Officer

	By:	/s/ Stephen M. Merrick
		Stephen M. Merrick
		Executive Vice President and
		Chief Financial Officer

Exhibit Index

Exhibit Number		Description

3.1		Third Restated Certificate of Incorporation of CTI Industries Corporation (incorporated by reference to Exhibit A contained in Registrant’s Schedule 14A Definitive Proxy Statement for solicitation of written consent of shareholders, as filed with Commission on October 25, 1999)

3.2		By-laws of CTI Industries Corporation (incorporated by reference to Exhibits, contained in Registrant’s Form SB-2 Registration Statement (File No. 333-31969) effective November 5, 1997)

31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).

31.2		Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).

32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).