##### To Table of Contents

UNITED STATESSECURITIES 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 EXCHANGEACTOF 1934
|- | -------------------------------------------------------------------------------------



For the quarterly period ended December 31, 2007



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



For the transition period from ________ to ___________.



Commission file number:1-16053

_________________







MEDIA SCIENCES INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)



|                                                               | Delaware                          | 87-0475073 | 
|-------------------------------------------------------------- | --------------------------------- | ---------- | 
|(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.)
|                                                               |                                   |            | 



8 Allerman Road, Oakland, NJ  07436

(Address of principal executive offices) (Zip Code)



(201) 677-9311

(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.  YesxNoo



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

| | Large accelerated filero                      | Accelerated filero        
| | --------------------------------------------- | --------------------------
| | Non-accelerated filero                        | Smaller reporting companyx
| | (Do not check if a smaller reporting company) |                           



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



As of January 31, 2008, we had 11,679,699 shares of common stock issued and outstanding.








---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC.

AND SUBSIDIARIES



FORM 10-Q

FOR THE QUARTER ENDED DECEMBER 31, 2007



TABLE OF CONTENTS





PART I.FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS                                                                                                             | 3 
|------- | -------------------------------------------------------------------------------------------------------------------------------- | --
|        |                                                                                                                                  |   
|        | Condensed Consolidated Balance Sheets as of December 31, 2007
(Unaudited) and June 30, 2007                                      | 3 
|        |                                                                                                                                  |   
|        | Condensed Consolidated Statements of Operations for the Three Months and Six Months
Ended December 31, 2007 and 2006 (Unaudited) | 4 
|        |                                                                                                                                  |   
|        | Condensed Consolidated Statement of Changes in Shareholders' Equity
for the Six Months Ended December 31, 2007 (Unaudited)       | 5 
|        |                                                                                                                                  |   
|        | Condensed Consolidated Statements of Cash Flows for the Six Months
Ended December 31, 2007 and 2006 (Unaudited)                  | 6 
|        |                                                                                                                                  |   
|        | Notes to Condensed Consolidated Financial Statements                                                                             | 7 
|        |                                                                                                                                  |   
|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                                            | 19
|        |                                                                                                                                  |   
|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                                       | 29
|        |                                                                                                                                  |   
|ITEM 4. | CONTROLS AND PROCEDURES                                                                                                          | 29





PART II.OTHER INFORMATION



|ITEM 1.    | LEGAL PROCEEDINGS | 30
|---------- | ----------------- | --
|           |                   |   
|ITEM 1A.   | RISK FACTORS      | 30
|           |                   |   
|ITEM 5.    | OTHER INFORMATION | 30
|           |                   |   
|ITEM 6.    | EXHIBITS          | 30
|           |                   |   
|SIGNATURES |                   | 31







2



---



##### Back to Table of Contents



PART I.  FINANCIAL INFORMATION



|ITEM 1.FINANCIAL STATEMENTS
|---------------------------



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                       | December 31,    |  |               
|---------------------------------------------------------------------- | --------------- |  | --------------
|                                                                       | 2007            |  | June 30,      
|ASSETS                                                                 | (Unaudited)     |  | 2007          
|CURRENT ASSETS:                                                        |                 |  |               
|Cash and cash equivalents                                              | $       925,006 |  | $    1,808,285
|Accounts receivable, net                                               | 2,495,472       |  | 2,164,826     
|Inventories                                                            | 7,489,109       |  | 5,801,526     
|Taxes receivable                                                       | 317,289         |  | 566,967       
|Deferred tax assets                                                    | 727,349         |  | 727,349       
|Prepaid expenses and other current assets                              | 263,830         |  | 253,387       
|Total Current Assets                                                   | 12,218,054      |  | 11,322,340    
|                                                                       |                 |  |               
|PROPERTY AND EQUIPMENT, NET                                            | 2,490,366       |  | 2,752,223     
|                                                                       |                 |  |               
|OTHER ASSETS:                                                          |                 |  |               
|Goodwill and other intangible assets, net                              | 3,584,231       |  | 3,584,231     
|Deferred tax assets                                                    | 291,515         |  |              
|Other assets                                                           | 142,271         |  | 65,672        
|Total Other Assets                                                     | 4,018,017       |  | 3,649,903     
|                                                                       |                 |  |               
|TOTAL ASSETS                                                           | $  18,726,437   |  | $  17,724,466 
|                                                                       |                 |  |               
|LIABILITIES AND SHAREHOLDERS' EQUITY                                   |                 |  |               
|                                                                       |                 |  |               
|CURRENT LIABILITIES:                                                   |                 |  |               
|Bank line of credit                                                    | $       155,220 |  | $            
|Current maturities of long-term debt                                   | 147,118         |  | 147,118       
|Accounts payable                                                       | 2,226,711       |  | 1,428,379     
|Accrued compensation and benefits                                      | 591,414         |  | 757,116       
|Other accrued expenses and current liabilities                         | 1,547,617       |  | 722,725       
|Accrued product warranty costs                                         | 203,895         |  | 192,707       
|Deferred revenue                                                       | 571,831         |  | 603,234       
|Total Current Liabilities                                              | 5,443,806       |  | 3,851,279     
|                                                                       |                 |  |               
|OTHER LIABILITIES:                                                     |                 |  |               
|Long-term debt, less current maturities                                | 250,994         |  | 323,965       
|Deferred rent liability                                                | 200,918         |  | 234,378       
|Deferred revenue, less current portion                                 | 196,383         |  | 240,893       
|Other tax obligations                                                  | 724,556         |  | 589,298       
|Deferred tax liabilities                                               |                |  | 463,590       
|Total Other Liabilities                                                | 1,372,851       |  | 1,852,124     
|                                                                       |                 |  |               
|TOTAL LIABILITIES                                                      | 6,816,657       |  | 5,703,403     
|                                                                       |                 |  |               
|COMMITMENTS AND CONTINGENCIES                                          |                 |  |               
|                                                                       |                 |  |               
|SHAREHOLDERS' EQUITY:                                                  |                 |  |               
|Series A Convertible Preferred Stock, $.001 par value                  |                 |  |               
|Authorized 1,000,000 shares; none issued                               |                |  |              
|Common Stock, $.001 par value                                          |                 |  |               
|Authorized 25,000,000 shares; issued and outstanding 11,679,699 shares |                 |  |               
|11,679,699 shares in December and 11,435,354 shares in June            | 11,679          |  | 11,435        
|Additional paid-in capital                                             | 11,729,110      |  | 11,136,505    
|Retained earnings                                                      | 168,991         |  | 873,123       
|Total Shareholders' Equity                                             | 11,909,780      |  | 12,021,063    
|                                                                       |                 |  |               
|TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                             | $  18,726,437   |  | $  17,724,466 



See accompanying notes to condensed consolidated financial statements.







3



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)



|                                                                                                    | Three Months Ended
December 31, |  | Six Months Ended
December 31,
|--------------------------------------------------------------------------------------------------- | ------------------------------- |  | -----------------------------
|                                                                                                    | 2007                            |  | 2006                         
|                                                                                                    |                                 |  |                              
|NET REVENUES                                                                                        | $   5,685,477                   |  | $   6,077,555                
|                                                                                                    |                                 |  |                              
|COST OF GOODS SOLD:                                                                                 |                                 |  |                              
|Cost of goods sold, excluding depreciation and
amortization, product warranty, shipping
and freight | 2,567,505                       |  | 2,152,445                    
|Depreciation and amortization                                                                       | 153,293                         |  | 152,311                      
|Product warranty                                                                                    | 199,234                         |  | 112,138                      
|Shipping and freight                                                                                | 163,136                         |  | 115,928                      
|Total cost of goods sold                                                                            | 3,083,168                       |  | 2,532,822                    
|                                                                                                    |                                 |  |                              
|GROSS PROFIT                                                                                        | 2,602,309                       |  | 3,544,733                    
|                                                                                                    |                                 |  |                              
|OTHER COSTS AND EXPENSES:                                                                           |                                 |  |                              
|Research and development                                                                            | 468,914                         |  | 372,144                      
|Selling, general and administrative, excluding
depreciation and amortization                        | 2,876,776                       |  | 2,164,534                    
|Depreciation and amortization                                                                       | 95,160                          |  | 70,771                       
|Total other costs and expenses                                                                      | 3,440,850                       |  | 2,607,449                    
|                                                                                                    |                                 |  |                              
|INCOME (LOSS) FROM OPERATIONS                                                                       | (838,541)                       |  | 937,284                      
|                                                                                                    |                                 |  |                              
|Interest income, net                                                                                | 1,052                           |  | 24,933                       
|                                                                                                    |                                 |  |                              
|INCOME (LOSS) BEFORE INCOME TAXES                                                                   | (837,489)                       |  | 962,217                      
|Provision (benefit) for income taxes                                                                | (352,330)                       |  | 336,794                      
|                                                                                                    |                                 |  |                              
|NET INCOME (LOSS)                                                                                   | $    (485,159)                  |  | $       625,423              
|                                                                                                    |                                 |  |                              
|                                                                                                    |                                 |  |                              
|EARNINGS (LOSS) PER SHARE                                                                           |                                 |  |                              
|Basic                                                                                               | $         (0.04)                |  | $             0.06           
|Diluted                                                                                             | $         (0.04)                |  | $             0.05           
|                                                                                                    |                                 |  |                              
|                                                                                                    |                                 |  |                              
|WEIGHTED AVERAGE SHARES USED TO COMPUTE EARNINGS PER SHARE                                          |                                 |  |                              
|Basic                                                                                               | 11,576,357                      |  | 11,221,435                   
|Diluted                                                                                             | 11,576,357                      |  | 11,769,260                   



See accompanying notes to condensed consolidated financial statements.







4



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY

SIX MONTHS ENDED DECEMBER 31, 2007

(UNAUDITED)



|                                                       |              |  |            |  |              |  |              
|------------------------------------------------------ | ------------ |  | ---------- |  | ------------ |  | -------------
|                                                       |              |  | Additional |  |              |  | Total        
|                                                       | Common Stock |  | Paid-in    |  | Retained     |  | Shareholders'
|                                                       | Shares       |  | Amount     |  | Capital      |  | Earnings     
|BALANCES, JUNE 30, 2007                                | 11,435,354   |  | $ 11,435   |  | $ 11,136,505 |  | $  873,123   
|                                                       |              |  |            |  |              |  |              
|Cumulative Change in Accounting - FIN 48               |             |  |           |  |             |  | (31,814)     
|Issuance of common stock for
exercise of stock options | 242,166      |  | 242        |  | 243,276      |  |             
|Issuance of vested restricted stock units              | 2,179        |  | 2          |  | (2)          |  |             
|Stock-based compensation expense                       |             |  |           |  | 224,273      |  |             
|Tax benefit of stock-based compensation                |             |  |           |  | 125,058      |  |             
|Net loss                                               |             |  |           |  |             |  | (672,318)    
|BALANCES, DECEMBER 31, 2007                            | 11,679,699   |  | $ 11,679   |  | $ 11,729,110 |  | $  168,991   



See accompanying notes to condensed consolidated financial statements.







5



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)



|                                                                                                | Six Months Ended
December 31,
|----------------------------------------------------------------------------------------------- | -----------------------------
|                                                                                                | 2007                         
|CASH FLOWS FROM OPERATING ACTIVITIES                                                            |                              
|Net income (loss)                                                                               | $    (672,318)               
|Adjustments to reconcile net income (loss) to net cash provided
(used) by operating activities: |                              
|Depreciation and amortization                                                                   | 508,275                      
|Deferred income taxes                                                                           | (755,105)                    
|Tax benefits from employee stock options                                                        | 125,058                      
|Provision for inventory obsolescence                                                            | 8,481                        
|Recovery of bad debts                                                                           | (4,134)                      
|Stock-based compensation expense                                                                | 221,337                      
|Excess tax benefits from stock-based compensation                                               |                             
|Changes in operating assets and liabilities :                                                   |                              
|Accounts receivable                                                                             | (326,512)                    
|Inventories                                                                                     | (1,693,128)                  
|Income taxes                                                                                    | 353,122                      
|Prepaid expenses and other current assets                                                       | (87,042)                     
|Accounts payable                                                                                | 798,332                      
|Accrued compensation and benefits                                                               | (165,702)                    
|Other accrued expenses and current liabilities                                                  | 836,080                      
|Deferred rent liability                                                                         | (33,460)                     
|Deferred revenue                                                                                | (75,913)                     
|Net cash provided (used) by operating activities                                                | (962,629)                    
|                                                                                                |                              
|CASH FLOWS FROM INVESTING ACTIVITIES                                                            |                              
|Purchases of property and equipment                                                             | (246,417)                    
|Net cash used in investing activities                                                           | (246,417)                    
|                                                                                                |                              
|CASH FLOWS FROM FINANCING ACTIVITIES                                                            |                              
|Proceeds from bank credit line, net of repayments                                               | 155,220                      
|Bank term loan repayments                                                                       | (72,971)                     
|Excess tax benefits from stock-based compensation                                               |                             
|Proceeds from issuance of common stock                                                          | 243,518                      
|Net cash provided by financing activities                                                       | 325,767                      
|                                                                                                |                              
|NET (DECREASE) INCREASE IN CASH                                                                 | (883,279)                    
|                                                                                                |                              
|CASH, BEGINNING OF PERIOD                                                                       | 1,808,285                    
|                                                                                                |                              
|CASH, END OF PERIOD                                                                             | $      925,006               
|                                                                                                |                              
|SUPPLEMENTAL CASH FLOW INFORMATION                                                              |                              
|Interest paid                                                                                   | $        16,191              
|Income taxes paid (refunded)                                                                    | $     (213,974)              



See accompanying notes to condensed consolidated financial statements.







6



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 1  NATURE OF BUSINESS AND BASIS OF PRESENTATION



Nature of Business.Media Sciences International, Inc. is a holding company which conducts its business through its operating subsidiaries.  The Company is a manufacturer of business color printer supplies, which the Company distributes through an international network of dealers and distributors.



Basis of presentation.The condensed consolidated financial
statements have been prepared by the Company pursuant to the rules and regulations of the
Securities and Exchange Commission (SEC).  Certain information and
footnote disclosures normally included in financial statements prepared in accordance with
accounting principles generally accepted in the United States of America have been
condensed or omitted pursuant to such rules and regulations. In the opinion of management,
the unaudited condensed consolidated financial statements reflect all adjustments
(consisting only of normal, recurring adjustments) necessary for a fair presentation of
the financial position, results of operations and cash flows for the periods
indicated.  You should read these condensed consolidated financial statements in
conjunction with the audited consolidated financial statements and notes thereto included
in the Companys Annual Report on Form 10-KSB for the year ended June 30, 2007, filed
with the SEC on September 24, 2007. The June 30, 2007 consolidated balance sheet data was
derived from audited consolidated financial statements but does not include all
disclosures required by accounting principles generally accepted in the United States of
America.



The consolidated financial statements include the accounts of Media Sciences International, Inc., a Delaware corporation, and its subsidiaries.  All significant intercompany balances and transactions have been eliminated in consolidation.



The results of operations for the three and six months ended December 31, 2007 are not necessarily indicative of the results that may be expected for any other interim period or for the full year ending June 30, 2008.



As of December 31, 2007, there have been no significant changes to any of the Companys accounting policies as set forth in the Annual Report on Form 10-KSB for the year ended June 30, 2007, except for the adoption of Financial Accounting Standards Board (FASB) Financial Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes  an interpretation of SFAS No. 109.



Reclassifications.Certain prior period balances have been reclassified to conform to the current financial statement presentation. These reclassifications had no impact on previously reported results of operations or stockholders equity.



Estimates and Uncertainties.The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  The Companys most significant estimates and assumptions made in the preparation of the financial statements relate to revenue recognition, accounts receivable reserves, inventory reserves, income taxes, warranty reserves, and certain accrued expenses.  Actual results could differ from those estimates.







7



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 1  NATURE OF BUSINESS AND BASIS OF PRESENTATION (CONTINUED)



Recent Accounting Pronouncements.

In June 2006, the FASB issued FIN 48.  FIN 48 requires the Company to recognize the financial statement effects of a tax position when it is more likely than not, based on the technical merits, that the position will be sustained upon examination.  As used in this Interpretation, the termmore likely than notmeans a likelihood of more than 50 percent; the termsexaminedandupon examinationalso include resolution of the related appeals or litigation processes, if any.  The determination of whether or not a tax position has met the more-likely-than-not recognition threshold is to be determined based on the facts, circumstances, and information available at the reporting date.  FIN 48 was adopted by the Company beginning July 1, 2007.



As a result of adopting FIN 48, the Company recognized a net $31,814 increase in its liability for uncertain tax positions ($53,658 of uncertain other tax obligations net of  a $21,844  deferred tax asset reflected as a reduction of non-current deferred tax liabilities).  The $31,814 difference between the amounts recognized in the condensed consolidated balance sheets prior to the adoption of FIN 48 and the amounts reported after adoption is accounted for as a cumulative-effect adjustment recorded to the beginning balance of retained earnings.



The adoption of FIN48 resulted in the reclassification of the deferred tax assets associated with the Company's uncertain tax positions.  Prior to adoption, such deferred tax assets were netted against the liability for the uncertain tax positions.  As a result of the adoption, $117,304 of deferred tax assets were reclassified from the uncertain tax position liability to non-current deferred tax liabilities.  In addition, the Company previously reflected the liability for uncertain tax positions in taxes payable.  As a result of the adoption, the liability for uncertain tax positions is separately stated from taxes payable as either a current or non-current liability.  As of July, 1 2007, the total liability of $760,260 (as adjusted for the afore-mentioned deferred tax asset reclassification) was reclassified from current (taxes payable) to non-current (other tax obligations).



As of December 31, 2007, the Company had $598,312 of net, unrecognized tax benefits associated with its uncertain tax positions, of which the entire amount could ultimately reduce the Companys effective tax rate.  During the twelve months beginning January 1, 2008, the Company does not expect to reduce its liability for its uncertain tax positions as a result of settlements reached with tax authorities and/or the expiration of applicable statutes of limitations.  The Company is not currently under audit in any of the jurisdictions in which it conducts operations.  Generally, all tax years prior to June 30, 2003 are closed under statute.



It is the Companys continuing
policy to account for interest and penalties associated with all of its income tax
obligations as a component of income tax expense. The Company recognized approximately
$30,000 (net of tax effect) of reduced interest exposure as part of the provision for
income taxes in the Unaudited Condensed Consolidated Income Statements during the three
months ended December 31, 2007. No penalties were recognized as part of this provision.

In September 2006, the FASB issued
SFAS No. 157 (SFAS 157), Fair Value Measurements. SFAS 157 is a
pervasive pronouncement that defines how the fair value of assets and liabilities should
be measured in more than 40 other accounting standards where such measurements are allowed
or required. In addition to defining fair value, the statement establishes a framework
within GAAP for measuring fair value and expands required disclosures surrounding
fair-value measurements. While it will change the way companies currently measure fair
value, it does not establish any new instances where fair-value measurement is required.
SFAS 157 defines fair value as an amount that a company would receive if it sold an asset
or paid to transfer a liability in a normal transaction between market participants in the
same market where the company does business. It emphasizes that the value is based on
assumptions that market participants would use, not necessarily only the company that
might buy or sell the asset. SFAS 157 takes effect for fiscal years beginning after
November 15, 2007, which for the Company is its fiscal year beginning July 1, 2008.
The Company is currently evaluating the impact of adopting SFAS 157.





8



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 1  NATURE OF BUSINESS AND BASIS OF PRESENTATION (CONTINUED)

In February 2007, the Financial
Accounting Standards Board (FASB) issued Statements of Financial Accounting
Standard (SFAS) No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities  Including an Amendment of FASB Statement
No. 115 (SFAS 159). SFAS 159 permits all entities the option to
measure many financial instruments and certain other items at fair value. If a company
elects the fair value option for an eligible item, then it will report unrealized gains
and losses on those items at each subsequent reporting date. SFAS 159 is effective for
fiscal years beginning after November 15, 2007, which for the Company is its fiscal
year beginning July 1, 2008. The Company is currently determining whether fair value
accounting is appropriate for any of its eligible items and cannot estimate the impact, if
any, which SFAS 159 may have on its consolidated financial statements.

In December 2007, the Financial
Accounting Standards Board (FASB) issued Statement of Financial Accounting
Standards (SFAS) No. 141 (Revised 2007), Business Combinations.
SFAS 141(R) retains the fundamental requirements of the original pronouncement
requiring that the purchase method be used for all business combinations. SFAS 141(R)
defines the acquirer as the entity that obtains control of one or more businesses in the
business combination, establishes the acquisition date as the date that the acquirer
achieves control and requires the acquirer to recognize the assets acquired, liabilities
assumed and any noncontrolling interest at their fair values as of the acquisition date.
In addition, SFAS 141(R) requires expensing of acquisition-related and
restructure-related costs, remeasurement of earn out provisions at fair value, measurement
of equity securities issued for purchase at the date of close of the transaction and
non-expensing of in-process research and development related intangibles. SFAS 141(R)
is effective for the Companys business combinations for which the acquisition date
is on or after July 1, 2009. The Company is currently evaluating the impact of
adopting SFAS 141(R).





9



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 2  CONDENSED CONSOLIDATED BALANCE SHEET COMPONENTS



|                                                |              | December 31,
2007
(Unaudited) |  | June 30, 2007
|----------------------------------------------- | ------------ | ----------------------------- |  | -------------
|Accounts receivable, net                        |              |                               |  |              
|Accounts receivable, gross                      |              | $2,555,472                    |  | $2,224,826   
|Allowance for doubtful accounts                 |              | (60,000)                      |  | (60,000)     
|                                                |              | $2,495,472                    |  | $2,164,826   
|Inventories                                     |              |                               |  |              
|Raw materials                                   |              | $2,939,859                    |  | $2,357,471   
|Finished goods                                  |              | 5,002,842                     |  | 3,889,166    
|Less:  reserves for obsolescence                |              | (453,592)                     |  | (445,111)    
|                                                |              | $7,489,109                    |  | $5,801,526   
|                                                |              |                               |  |              
|Property and Equipment, net                     | Useful Lives |                               |  |              
|Equipment                                       | 3  7 years  | $1,985,299                    |  | $1,861,414   
|Furniture and fixtures                          | 7 years      | 567,729                       |  | 565,398      
|Automobiles                                     | 5 years      | 30,434                        |  | 30,434       
|Leasehold improvements                          | 5 years      | 893,560                       |  | 859,448      
|Tooling and molds                               | 3 years      | 2,733,814                     |  | 2,522,217    
|Construction-in-progress (tooling and die)      |              | 276,950                       |  | 402,461      
|                                                |              | 6,487,786                     |  | 6,241,372    
|Less: Accumulated depreciation and amortization |              | 3,997,420                     |  | 3,489,149    
|                                                |              | $2,490,366                    |  | $2,752,223   
|                                                |              |                               |  |              
|Goodwill and other intangible assets, net       |              |                               |  |              
|Goodwill                                        |              | $3,965,977                    |  | $3,965,977   
|Other                                           | 1-5 years    | 46,000                        |  | 46,000       
|                                                |              | 4,011,977                     |  | 4,011,977    
|Less: Accumulated amortization                  |              | 427,746                       |  | 427,746      
|                                                |              | $3,584,231                    |  | $3,584,231   







10



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 3  DEBT



The Companys indebtedness under secured bank loan agreements consisted of the following:



| |                          | December 31,2007 |  | June 30, 2007
| | ------------------------ | ---------------- |  | -------------
| |                          | (Unaudited)      |  |              
| | Bank term notes          | $398,112         |  | $471,083     
| | Less: current maturities | 147,118          |  | 147,118      
| | Long-term debt           | $250,994         |  | $323,965     
| | Bank line of credit      | 155,220          |  |             
| | Total secured bank debt  | $  406,214       |  | $323,965     



The Company has a revolving line of
credit facility which provides for maximum borrowings of $3,000,000. As of December 31,
2007, the Company had an outstanding balance of $ 155,220 under this line. In connection
with the negotiation of this facility during 2004, the Company granted a security interest
in all of its assets. Borrowings through January 23, 2006 bore interest at a rate of 0.75%
over the banks Prime Rate. On January 23, 2006, the Company entered into an Amended
and Restated Committed Line of Credit Note, and an Amendment to Loan Documents
(collectively, the Amendments). The Amendments reduced the interest rate by
0.75% to the banks Prime Rate, and extended the expiration date of the facility by
one year to November 30, 2007. These amendments also modified certain financial covenants.
On September 28, 2007, the Company entered into another amendment to the loan documents,
which amended the EBITDA to fixed charge financial covenant and extended the expiration
date for the credit facility to February 29, 2008. Borrowings bear interest at the
banks Prime Rate (7.25% at December 31, 2007) and are payable on demand.

On March 17, 2006, the Company
entered into a five-year term note with the bank in the amount of $250,000 that bears
interest at a fixed rate of 7.75%, and requires monthly repayments of principal and
interest of $5,054. At December 31, 2007, this note had a remaining principal balance of
$173,112. The proceeds were used to finance the purchase of certain long-lived
manufacturing property and equipment. The note is cross collateralized and contains cross
default provisions with the revolving line of credit facility.

In March 2005, the Company entered
into a five-year term note with its bank in the amount of $500,000 that bears interest at
a fixed rate of 6.5%, and requires monthly repayments of principal of $8,333. At December
31, 2007, this note had a remaining principal balance of $225,000. The proceeds were used
to finance the leasehold improvements to the Companys Oakland facility. The note is
cross collateralized and contains cross default provisions with the revolving line of
credit.

Both the amended revolving line of
credit and the five-year term notes with the bank are subject to amended financial
covenants, including monitoring a ratio of funded debt to EBITDA and EBITDA to fixed
charge, as such are defined in the Loan Document Amendments. At June 30, 2007, the Company
was in compliance with all of its financial covenants. At December 31, 2007, the Company
was not in compliance with its financial covenants, which were waived by the
Companys bank. See Note 10  Subsequent Event regarding a
refinancing of the Companys bank debt completed on February 12, 2008, as a result,
all term and revolving debt due the Companys former bank was repaid. Additionally,
operating leases, held by an affiliate of the former bank, were tied to the same financial
covenants, resulting in a cross default. Under terms of a separate waiver and amendment
obtained from the banks affiliate, the Company has until May 15, 2008 to refinance
these operating leases. At February 12, 2008, the contingent obligation under these
operating leases was approximately $778,000. It is the Companys intention to replace
the current lessor of this equipment with another third-party commercial lessor. The
Company is confident that the affected operating leases will be refinanced within the time
frame specified by the waiver.





11



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 4  EARNINGS PER SHARE



Basic earnings per share is computed using the weighted average number of common shares outstanding.  Diluted earnings per share is computed using the weighted average number of common shares outstanding as adjusted for the incremental shares attributable to outstanding options, restricted stock units and warrants to purchase common stock.



The following table sets forth the computation of the basic and diluted earnings (loss) per share:



|                                                                                                                  | Three Months Ended
December 31, |  | Six Months Ended
December 31,
|----------------------------------------------------------------------------------------------------------------- | ------------------------------- |  | -----------------------------
|                                                                                                                  | 2007                            |  | 2006                         
|Numerator for basic and diluted:                                                                                  |                                 |  |                              
|Net income (loss)                                                                                                 | $    (485,159)                  |  | $     625,423                
|                                                                                                                  |                                 |  |                              
|Denominator :                                                                                                     |                                 |  |                              
|For basic earnings (loss) per common share 
weighted average shares outstanding                                  | 11,576,357                      |  | 11,221,435                   
|Effect of dilutive securities -  stock options,
restricted stock units and warrants                               |                                |  | 547,825                      
|For diluted earnings (loss) per common share 
weighted average shares outstanding adjusted
for assumed exercises | 11,576,357                      |  | 11,769,260                   
|                                                                                                                  |                                 |  |                              
|Basic earnings (loss) per share                                                                                   | $          (0.04)               |  | $           0.06             
|                                                                                                                  |                                 |  |                              
|Diluted earnings (loss) per share                                                                                 | $          (0.04)               |  | $           0.05             







The following options and warrants to purchase common stock were excluded from the computation of diluted earnings per share for the three months ended December 31, 2007 and 2006 because their exercise price was greater than the average market price of the common stock or as a result of the Companys net loss for those periods:



|                                   | Three Months Ended
December 31, |  | Six Months Ended
December 31,
|---------------------------------- | ------------------------------- |  | -----------------------------
|                                   | 2007                            |  | 2006                         
|Anti-dilutive options and warrants | 347,025                         |  | 82,632                       







12



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 5  STOCK-BASED COMPENSATION



The Company elected to adopt the provisions of SFAS No. 123(R) effective as of July 1, 2006 by using the modified prospective application method.  Under this transition method, compensation cost recognized for the three and six months ended December 31, 2007and 2006 includes (a) compensation cost for all share-based payments granted prior to, but not yet vested as of June 30, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS No. 123, and (b) compensation cost for all share-based payments granted on or subsequent to July 1, 2006, based on the grant date fair value estimated in accordance with the provisions of SFAS No. 123(R).  Prior to the adoption of SFAS No. 123(R), the Company accounted for forfeitures upon occurrence.  SFAS No. 123(R) requires forfeitures to be estimated at the time of grant and revised if necessary in subsequent periods if
actual forfeitures differ from those estimates.



The effect of recording stock-based compensation for the three months ended December 31, 2007 and 2006 was as follows:



| |                                                    | Three Months
Ended
December 31,
2007 |  | Three Months
Ended
December 31,
2006 |  | Six Months
Ended
December 31,
2007 |  | Six Months
Ended
December 31,
2006 | 
| | -------------------------------------------------- | ------------------------------------ |  | ------------------------------------ |  | ---------------------------------- |  | ---------------------------------- | 
| | Stock-based compensation expense by type of award: |                                      |  |                                      |  |                                    |  |                                    | 
| | Employee stock options                             | $     41,313                         |  | $     15,296                         |  | $     71,928                       |  | $   146,226                        | 
| | Non-employee director stock options                | 38,993                               |  | 220,507                              |  | 38,993                             |  | 220,507                            | 
| | Non-employee restricted stock units                | 9,670                                |  |                                     |  | 19,341                             |  |                                   | 
| | Employee restricted stock units                    | 47,522                               |  | 16,267                               |  | 94,012                             |  | 31,660                             | 
| | Amounts capitalized as inventory                   | (773)                                |  | (1,652)                              |  | (2,936)                            |  | (1,652)                            | 
| | Total stock-based compensation expense             | $   136,725                          |  | $   250,418                          |  | $   221,338                        |  | $   396,741                        | 
| | Tax effect of stock-based compensation recognized  | (49,864)                             |  | (95,774)                             |  | (79,184)                           |  | (145,806)                          | 
| | Net effect on net income / loss                    | $     86,861                         |  | $   154,644                          |  | $   142,154                        |  | $   250,935                        | 
| |                                                    |                                      |  |                                      |  |                                    |  |                                    | 
| | Excess tax benefit effect on:                      | $   154,644                          |  | $   154,644                          |  | $   154,644                        |  | $   154,644                        | 
| | Cash flows from operations                         | $                                   |  | $    (60,450)                        |  | $                                 |  | $    (98,120)                      | 
| | Cash flows from financing activities               | $                                   |  | $     60,450                         |  | $                                 |  | $     98,120                       | 
| | Effect on earnings per share:                      |                                      |  |                                      |  |                                    |  |                                    | 
| | Basic                                              | $           0.01                     |  | $           0.01                     |  | $          0.01                    |  | $          0.02                    | 
| | Diluted                                            | $           0.01                     |  | $           0.01                     |  | $          0.01                    |  | $          0.02                    | 





During the three months ended December 31, 2007, the Company granted 134,544 stock options with an estimated total grant-date fair value of $317,218 after estimated forfeitures.  For the six months ended December 31, 2007, the Company granted 152,044 stock options with an estimated total grant-date fair value of $349,922 after estimated forfeitures.  During the three and six months ended December 31, 2007, the Company granted 3,157 shares of restricted stock with a grant date fair value of $13,890 after estimated forfeitures.



As of December 31, 2007, the unrecorded deferred stock-based compensation balance was $959,653 after estimated forfeitures and will be recognized over an estimated weighted average amortization period of about 2.4 years.







13



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 5  STOCK-BASED COMPENSATION (CONTINUED)



Valuation Assumptions

In connection with the adoption of SFAS No. 123(R), the Company reassessed its valuation technique and related assumptions.  The Company estimates the fair value of stock options using a Black-Scholes option-pricing model, consistent with the provisions of SFAS No. 123(R) and SEC Staff Accounting Bulletin (SAB) No. 107.  The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model and the straight-line attribution approach with the following weighted-average assumptions:



| |                                  | Three Months Ended
December 31, |  | Six Months Ended
December 31,
| | -------------------------------- | ------------------------------- |  | -----------------------------
| |                                  | 2007                            |  | 2006                         
| |                                  |                                 |  |                              
| | Risk-free interest rate          | 4.2%                            |  | 4.5%                         
| | Dividend yield                   | 0.0%                            |  | 0.0%                         
| | Expected stock price volatility  | 59%                             |  | 55%                          
| | Average expected life of options | 4.3 years                       |  | 4.7 years                    



SFAS No. 123(R) requires the use of option pricing models that were not developed for use in valuing employee stock options. The Black-Scholes option-pricing model was developed for use in estimating the fair value of short-lived exchange traded options that have no vesting restrictions and are fully transferable.  In addition, option-pricing models require the input of highly subjective assumptions, including the options expected life and the price volatility of the underlying stock.  The expected stock price volatility assumption was determined using the historic volatility of a peer group of technology-based manufacturing companies with similar attributes, including market capitalization, annual revenues, and debt leverage.  The Company placed limited reliance on the historic volatility of its common stock given the substantial reorganization of the Company in 2005.  In 2005, the Company discontinued
the electronic pre-press sales and service operations of its Cadapult Graphic Systems subsidiary.  Historically, these discontinued operations represented a significant portion of the Companys operations.  These discontinued operations were also materially different, in many respects, from the Companys present technology-based manufacturing business.  For these reasons, the Company determined that historic peer group volatility was more reflective of market conditions and a better indicator of expected volatility than its own historic volatility for years prior to 2005.



Given the Companys relatively limited experience as a public entity, the Company has for now adopted the simplified method suggested by the SEC in SAB 107 for determining the expected life of the options.  Under this method, the Company calculates the expected term of an option grant by averaging its vesting and contractual term.  The Company estimates its applicable risk-free rate based upon the yield of U.S. Treasury securities having maturities similar to the estimated term of an option grant, adjusted to reflect its continuously compounded zero-coupon equivalent.







14



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 5  STOCK-BASED COMPENSATION (CONTINUED)



Equity Incentive Program

The Companys equity incentive
program is a broad-based, long-term retention program that is intended to attract and
retain qualified management and technical employees, and align stockholder and employee
interests.  The equity incentive program presently consists of two plans (the
Plans): the Companys 1998 Incentive Plan, as Amended and Restated (the
1998 Plan) and the Companys 2006 Stock Incentive Plan (the 2006
Plan). Under both Plans, non-employee directors, officers, key employees,
consultants and all other employees may be granted options to purchase shares of the
Companys stock, restricted stock units and other types of equity awards. Under the
equity incentive program, stock options generally have a vesting period of three to five
years, are exercisable for a period not to exceed ten years from the date of issuance and
are not granted at prices less than the fair market value of the Companys common
stock at the grant date.  Restricted stock units may be granted with varying
service-based vesting requirements.

Under the Companys 1998 Plan, 1,000,000 common shares are authorized for issuance through awards of options or other equity instruments.  As of December  31, 2007, 2,979 common shares remain available for future issuance under the 1998 Plan.   The 1998 Plan expires on June 17, 2008.  Under the Companys 2006 Plan, 1,000,000 common shares are authorized for issuance through awards of options or other equity instruments.  As of December  31, 2007, 924,487 common shares remain available for future issuance under the 2006 Plan.



The following table summarizes the combined stock option plan and non-plan activity for the indicated periods:



| |                                          | Number of
Shares |  | Weighted
Average
Exercise Price
| | ---------------------------------------- | ---------------- |  | -------------------------------
| | Balance outstanding at June 30, 2007     | 1,188,694        |  | $2.46                          
| | Six months ended December 31, 2007:      |                  |  |                                
| | Options granted                          | 152,044          |  | 5.53                           
| | Options exercised                        | (242,166)        |  | 1.01                           
| | Options cancelled/expired/forfeited      | (15,292)         |  | 3.73                           
| | Balance outstanding at December 31, 2007 | 1,083,280        |  | $3.20                          





The options outstanding and exercisable at December 31, 2007 were in the following exercise price ranges:



|                         | Options Outstanding | Options Exercisable                              
|------------------------ | ------------------- | -------------------------------------------------
|Range of
Exercise
Prices | Number
Outstanding  | Weighted
Average
Remaining
Contractual
Life-Years
|                         |                     |                                                  
|$0.43 to $0.85           | 29,200              | 5.54                                             
|$1.00 to $2.00           | 468,685             | 3.51                                             
|$2.01 to $6.33           | 585,395             | 6.96                                             
|                         | 1,083,280           | 5.43                                             



The aggregate intrinsic value in the table above represents the total pretax intrinsic value, based on the Companys closing stock price of $4.30 as of December 31, 2007, which would have been received by the option holders had all option holders exercised their options as of that date. The total number of in-the-money options exercisable as of December 31, 2007 was 634,403.







15



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 5  STOCK-BASED COMPENSATION (CONTINUED)



The weighted average grant date fair value of options, as determined under SFAS No. 123(R), granted during the six months ended December 31, 2007 and 2006 was $2.79 and $3.10 per share, respectively.



The total intrinsic value of options exercised during the six months ended December 31, 2007 and 2006 was $940,822 and $516,409, respectively.  The total cash received from employees as a result of employee stock option exercises during the six months ended December 31, 2007 and 2006 was $243,518 and $157,646, respectively.  In connection with these exercises, the tax benefits realized by the Company for the six months ended December 31, 2007 and 2006 were $374,764 and $177,249, respectively.



The Company settles employee stock option exercises with newly issued common shares.



Restricted Stock Units



During the six months ended December 31, 2007, the Companys Board of Directors approved the grant of 3,157 shares of restricted stock units to an employee.  These restricted stock units vest in equal installments on the first, second and third anniversaries of the grant date.  The value of the restricted stock units are based on the closing market price of the Companys common stock on the date of award.  The total grant date fair value of the restricted stock units granted during the six months ended December 31, 2007 was $13,890 after estimated forfeitures.  Stock-based compensation cost for restricted stock units for the six months ended December 31, 2007 was $113,353.



As of December 31, 2007, there was $292,813 of total unrecognized deferred stock-based compensation after estimated forfeitures related to non-vested restricted stock units granted under the Plans.  That cost is expected to be recognized over an estimated weighted average period of 1.9 years.



The following table summarizes the Companys restricted stock unit activity for the indicated periods:



|                                           | Number of
Shares |  | Grant Date
Fair Value |  | Weighted
Average Grant
Date Fair Value
Per Share
|------------------------------------------ | ---------------- |  | --------------------- |  | ------------------------------------------------
|Balance unvested at June 30, 2007          | 104,159          |  | $    494,403          |  | $        4.75                                   
|                                           |                  |  |                       |  |                                                 
|Six months ended December 31, 2007:        |                  |  |                       |  |                                                 
|Restricted stock units granted             | 3,157            |  | 17,837                |  | 5.65                                            
|Restricted stock units vested              | (2,179)          |  | (9,999)               |  | 4.59                                            
|Restricted stock units cancelled/forfeited |                 |  |                      |  |                                                
|Balance unvested at December 31, 2007      | 105,137          |  | $    502,241          |  | $        4.78                                   







16



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 6  ACCRUED PRODUCT WARRANTY COSTS



The Company provides a warranty for all of its consumable supply products and for its INKlusive printer program.  The Companys warranty stipulates that it will pay reasonable and customary charges for the repair of a printer needing service as a result of using the Companys products.  The Company estimates the costs that may be incurred and records a liability in the amount of such costs at the time product revenue is recognized.  Factors that may affect the warranty liability and expense include the number of units shipped to customers, historical and anticipated rates of warranty claims and cost per claim.  The Company periodically assesses the adequacy of the recorded warranty liability and adjusts the amount as necessary.  These expenses are classified as a separately captioned item in cost of goods sold.



Changes in accrued product warranty costs for the three and six months ended December 31, 2007 and 2006 were as follows:



|                                                              | Three Months Ended
December 31, |  | Six Months Ended
December 31,
|------------------------------------------------------------- | ------------------------------- |  | -----------------------------
|                                                              | 2007                            |  | 2006                         
|Accrued product warranty costs
at the beginning of the period | $  202,412                      |  | $  222,799                   
|                                                              |                                 |  |                              
|Warranties accrued during the period                          | 199,234                         |  | 112,138                      
|Warranties settled during the period                          | (197,751)                       |  | (40,825)                     
|Net change in accrued warranty costs                          | 1,483                           |  | (28,687)                     
|                                                              |                                 |  |                              
|Accrued product warranty costs
at the end of the period       | $  203,895                      |  | $  194,112                   





NOTE 7  RESEARCH AND DEVELOPMENT

Research and product development
costs, which consist of salary and related benefits costs of the Companys technical
staff, as well as product development costs including research of existing patents,
conceptual formulation, design and testing of product alternatives, and construction of
prototypes, are expensed as incurred. It also includes indirect costs, including facility
costs based on the departments proportionate share of facility use. For the three
months ended December 31, 2007 and 2006, the Companys research and product
development costs were $468,914 and $372,144, respectively. For the six months ended
December 31, 2007 and 2006, the Companys research and product development costs were
$966,280 and $792,020, respectively.



NOTE 8  ADVERTISING EXPENSES



Advertising expenses are deferred until the first use of the advertising.  Deferred advertising costs at December 31, 2007 and 2006 totaled $79,460 and $1,333, respectively.  Advertising expense for the three months ended December 31, 2007 and 2006 amounted to $191,463 and $286,603, respectively.  Advertising expense for the six months ended December 31, 2007 and 2006 amounted to $382,691 and $558,059, respectively.







17



---



##### Back to Table of Contents



MEDIA SCIENCES INTERNATIONAL, INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





NOTE 9  LITIGATION AND CONTINGENCIES

On June 23, 2006, Xerox Corporation
filed a patent infringement lawsuit in the United States District Court, Southern District
of New York, Case No. 06CV4872, against Media Sciences International, Inc. and Media
Sciences, Inc., alleging that the Companys solid inks designed for use in the Xerox
Phaser 8500 and 8550 printers infringe four Xerox-held patents related to the shape of the
ink sticks. The suit seeks unspecified damages and fees. The Company believes that its
inks do not infringe any valid U.S. patents and intends to vigorously defend these
allegations of infringement. The loss of all or a part of this lawsuit could have a
material adverse affect on the Companys operations and financial position. In the
Companys answer and counterclaims in this action, it denied infringement and it
seeks a finding of invalidity of the Xerox patents in question. The Company also submitted
counterclaims against Xerox for breach of contract, violation of antitrust laws, unfair
competition and trade libel, seeking treble damages and recovery of legal fees. Pre-trial
discovery in the patent infringement action has been completed. In September 2007, the
Court denied Xeroxs motion to dismiss the Companys antitrust counterclaim, and
allowed the Company to amend that counterclaim. This ruling allows the antitrust
counterclaims to be heard with the patent infringement claims, with which they are
intertwined. Xerox has agreed to drop its claim for willful infringement. It is expected
that this case will not be tried before the fall of 2008.

In May 2005, the Company filed suit
in New Jersey state court against its former insurance broker for insurance malpractice.
The suit contends that the insurance broker was negligent and breached its duty of care in
connection with the procurement of successive umbrella insurance policies. The suit
asserts four causes of action for negligent procurement, failure to procure required
coverage, breach of the standard of care, and failure to advise. The suit seeks recovery
of the balance of unrecouped losses for third party damages that should have been covered
under the Companys umbrella insurance coverage, but for the aforementioned
negligence and breaches of duty by the insurance broker.

Proceeds of this suit, if any, will
be recorded in the period when received. In June 2007, certain core matters before the
Superior Court of New Jersey were heard and summary judgment was rendered. One of the key
rulings in the case was not in the Companys favor. This unfavorable ruling is in the
process of being appealed to the Appellate Division and is expected to be heard sometime
in early calendar 2008. The Companys counsel on the matter has agreed to prosecute
the entire appeal on a pure contingency basis.

Other than the above, as at December
31, 2007, the Company was not a party to any material pending legal proceeding, other than
ordinary routine litigation incidental to its business.

# NOTE 10 
SUBSEQUENT EVENT

On February 12, 2008, the Company
entered into an agreement with Sovereign Bank for a three year revolving line of credit
for up to $8,000,000. The revolving loan may be converted into one or more term notes upon
mutual agreement of the parties. The advance limit under the line of credit is the lesser
of (a) $8,000,000, or (b) up to 85% of eligible accounts receivable plus up to the lesser
of (i) $3,000,000 or (ii) 50% of eligible inventory. The
applicable interest rate on the revolving loan is to vary based upon certain financial
criteria. Under a prime rate option, the interest rate can vary from the banks prime
rate to its prime rate plus 1⁄2%, and, under a LIBOR rate option, the interest rate
can vary from LIBOR plus 225 basis points to LIBOR plus 275 basis points. The line of
credit is secured by a first priority security interest in substantially all of the
Companys assets. Proceeds were drawn down under this line to repay all revolving and
term debt extended by the Companys former bank.



18



---



##### Back to Table of Contents



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



FORWARD LOOKING STATEMENTS



Our disclosure and analysis in this report contain forward-looking information, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, about our financial results and estimates, business prospects and products in development that involve substantial risks and uncertainties.  You can identify these statements by the fact that they do not relate strictly to historic or current facts. These forward-looking statements use terms such as "believes," "expects," "may", "will," "should," "anticipates," "estimate," "project," "plan," or "forecast" or other words of similar meaning relating to future operating or financial performance or by discussions of strategy that involve risks and uncertainties.   From time to time, we also may make oral or written forward-looking statements in other materials we release to the public.  These forward-looking
statements are based on many assumptions and factors, and are subject to many conditions, including, but not limited to, our continuing ability to obtain additional financing, dependence on contracts with suppliers and major customers, competitive pricing for our products, demand for our products, changing technology, our introduction of new products, industry conditions, anticipated future revenues and results of operations, retention of key officers, management or employees, prospective business ventures or combinations and their potential effects on our business.  Our actual results, performance or achievements could differ materially from the results expressed in, or implied by, these forward-looking statements.  Forward-looking statements are made based upon management's current expectations and beliefs concerning future developments and their potential effects upon our business.



We cannot guarantee that any forward-looking statement will be realized, although we believe we have been prudent in our plans and assumptions. We cannot predict whether future developments affecting us will be those anticipated by management, and there are a number of factors that could adversely affect our future operating results or cause our actual results to differ materially from the estimates or expectations reflected in such forward-looking statements.  Factors that might cause or contribute to such differences include, but are not limited to, those discussed in this section and those set forth in Item 6, Factors Affecting Results Including Risks and Uncertainties included in  our Form 10-KSB for the year ended June 30, 2007, filed September 24, 2007.  You should carefully review these risks and also review the risks described in other documents we file from time to time with the
SEC.  You are cautioned not to place undue reliance on these forward-looking statements.  We undertake no obligation to publicly update forward-looking statements, whether as a result of new information, future events or otherwise.



You should read the following discussion and analysis in conjunction with the information set forth in the unaudited financial statements and notes thereto, included elsewhere herein, and the audited financial statements and the notes thereto, included in our Form 10-KSB for the year ended June 30, 2007, filed September 24, 2007.





EXECUTIVE SUMMARY



Media Sciences International, Inc. is the leading independent manufacturer of color toner cartridges and solid ink sticks for business color printers.  Our products are distributed through an international network of dealers and distributors.



Net Revenues.For the three months ended December 31, 2007, our revenues were significantly impacted by weak post-Thanksgiving order activity.  As a result, net revenues for the three months ended December 31, 2007 compared to the same period last year, decreased by $393,000 or 6% from $6,078,000 to $5,685,000, and decreased sequentially from the three months ended September 30, 2007 by $745,000 or 12% from $6,431,000.

The order activity at the end of
November and into December was unexpected and inconsistent with the periods leading up to
that time and the order activity we have experienced in January and to date in February
2008. Management has analyzed sales during the December period looking at geographic,
customer and product trends and found no apparent single significant contributing factor
 it appears the weakness was broad-based.





19



---



##### Back to Table of Contents

For the six months ended December 31,
2007, revenues generated out of EMEA (Europe, Middle East and Africa) were up 32% on a
year-over-year basis, while sales generated in the Americas were down 2%.

Approximately one year ago we
initiated a significant change in our sales strategy and leadership. We recognized that we
had not and were not going to achieve the level of revenue growth we are capable of by
focusing on the smallest segment that is the imaging channel. While we benefit from the
imaging channel, where smaller dealers and distributors typically sell to smaller end
users and purchase decisions are made more quickly, we believe that 70% of the market
opportunity is within the mid to large business segment of the market typically served by
the computer and office channels. The change in sales strategy, particularly in the United
States, shifted our focus from the imaging channel to the office and computer channels
where purchase decisions tend to be made more slowly and the sales gestation period is
longer.

Over the last nine months, we have
instituted a large number of changes in order to effectively address the larger
opportunity offered by the office and computer channels. These changes have included
changes in pricing, programs, sales personnel, commission structures, rebate programs, and
sales reporting and forecasting technology. The result of these efforts has been 20-23%
year-over-year increases in our revenues through the computer and office channels, and
more importantly new relationships which we expect will provide much more meaningful
future growth.

We are committed to our strategy in
the office and computer channels. While significant revenue growth has been slower to
develop than we had anticipated, the opportunity remains and our confidence in our ability
to achieve significant revenue growth through these channels is high. We also believe that
we can return to growth in the imaging channel through intensified sales and marketing
efforts targeting these partners and end users.

Litigation Update.  For the three and six months ended December 31, 2007, litigation costs
totaled $352,000 ($211,000 after tax or about $0.02 per share) and $593,000 ($356,000
after tax or about $0.03 per share), respectively. In the prior fiscal year, litigation
costs totaled $124,000 ($74,000 after tax or about $0.01 per share) for the three months
and $260,000 ($156,000 after tax or about $0.01 per share) for the six months ended
December 31, 2006. Pretrial discovery in the Xerox patent infringement case was completed
in September. In September, the Court denied Xeroxs motion to dismiss the
Companys antitrust counterclaim and ruled that those claims should be heard with the
patent infringement claims. At that time, Xerox also agreed to drop its claim of willful
infringement. It is expected that this case will not be tried before the fall of 2008. For
more information regarding our litigation, see Note 9 to our condensed consolidated
financial statements.

Business Start-up Costs.
  For the three and six months ended December 31, 2007, the costs of
implementing our offshore plan to commence toner-based manufacturing operations in China,
totaled $196,000 ($118,000 after tax or about $0.01 per share) and $346,000 ($208,000
after tax or about $0.02 per share), respectively. During the quarter, we signed a
facility lease in south China and made great progress in the substantial regulatory
process of forming the legal entity for the business in China. In the comparative three
and six month periods ended December 31, 2006, we incurred no such business start-up
costs.

Stock-Based Compensation.For the three and six months ended December 31, 2007, our non-cash
stock-based compensation expense recognized under SFAS No. 123(R) totaled $137,000
($87,000 after tax or about $0.00 per share) $221,000 ($142,000 after tax or about $0.01
per share), respectively. In the prior fiscal year, non-cash stock-based compensation
expense totaled $250,000 ($155,000 after tax or about $0.01 per share) for the three
months and $397,000 ($251,000 after tax or about $0.02 per share) for the six months ended
December 31, 2006.



20



---



##### Back to Table of Contents



Net revenues, cost of goods sold, gross profit, gross margin, income (loss) from operations, net income (loss), and diluted earnings per share are the key indicators we use to monitor our financial condition and operating performance.  We also use certain non-GAAP measures such as earnings before interest taxes, depreciation and amortization (EBITDA) to assess business trends and performance, and to forecast and plan future operations.  The following table sets forth the key quarterly and annual GAAP financial measures we use to manage our business (in thousands, except per share data).



|                                                    | Fiscal Year 2008 |  | Fiscal Year 2007
|--------------------------------------------------- | ---------------- |  | ----------------
|                                                    | 1st              |  | 2nd             
|                                                    | Quarter          |  | Quarter         
|Net revenues                                        | $6,431           |  | $5,685          
|Cost of goods sold                                  | $3,486           |  | $3,083          
|Gross profit                                        | $2,945           |  | $2,602          
|Gross margin                                        | 45.8%            |  | 45.8%           
|Income (loss) from operations(a)                    | ($333)           |  | ($839)          
|Operating margin                                    | (5.2%)           |  | (14.8%)         
|Net income (loss)(b)                                | ($187)           |  | ($485)          
|Diluted earnings (loss) per share                   | ($0.02)          |  | ($0.04)         
|                                                    |                  |  |                 
|Stock-based compensation included in above results: |                  |  |                 
|(a)Pretax                                           | $82              |  | $137            
|(b)After-tax                                        | $53              |  | $87             







RESULTS OF OPERATIONS



Net Revenues.Net revenues for the three months ended December 31, 2007 compared to the same period last year, decreased by $393,000 from $6,078,000, or 6% to $5,685,000.  For the three months ended December 31, 2007 as compared to the same period in 2006, sales of color toner cartridges increased by about 18%, while sales of solid ink sticks decreased approximately 19%.  Net revenues for the six months ended December 31, 2007 compared to the same period last year, increased by $414,000, or 4% from $11,702,000 to $12,116,000.  For the six months ended December 31, 2007 as compared to the same period in 2006, sales of color toner cartridges increased by about 46%, while sales of solid ink sticks decreased approximately 19%.

The year over year growth in toner
cartridge revenue is in line with expectations that the growth in our toner cartridge
revenues will outpace that of our solid ink revenues, as the market for color toner
cartridges represents more than 90% of the workgroup color printer supply market. As a
result of this market dynamic and Xeroxs limited introduction of new printers based
on solid ink technology, our development efforts and new product introductions have been
weighted towards color toner products. We believe the year-over-year decline in solid ink
revenues can be attributed to a combination of factors including overall attrition in the
installed base population of color solid ink printers, increased market competition, and
timing of customer orders.

Contributing to the year-over-year decline in revenues were lower revenues from INKlusive printer placements. While INKlusive unit placements were materially the same for the three months ended December 31, 2007 versus the three months ended December 31, 2006, the revenue recognized in 2007 was about $74,000 less reflecting the continuing trend of declining business color printer prices.  Further contributing to the decline in year-over-year revenues was the discontinuance of sales of supplies directly to end users through our Cadapult subsidiary.   For the three months ended December 31, 2006, sales of supplies directly to end users through our Cadapult subsidiary were about $136,000.  With the discontinuance of the Cadapult operations in our fiscal first quarter ended September 30, 2007, we recognized no comparative revenues for the three months ended December 31, 2007.







21



---



##### Back to Table of Contents



Overall, we saw a significant decline in order activity after the Thanksgiving holiday.  October and early November sales orders were in-line with our record order activity during the prior quarter.  However, late November and December order activity was substantially below that which we experienced during the prior fiscal quarter, or during the month of October.  This order weakness has not persisted into January 2008.  Januarys order activity stands among the top three months this fiscal year for order activity, and Februarys order activity to date appears even stronger.



From a year-over-year perspective, we noted in our third fiscal quarter last year that the structure of our channel growth rebate program, which was based on sell in versus sell through measures, provided financial incentives for sequential quarterly growth of Media Sciences product purchases.  Last year we noted that at the end of December 2006, two customers placed orders aggregating $344,000 to achieve their maximum rebate.  We believe the unintended result of the then growth rebate program was to shift revenues, which would have normally occurred in our fiscal third quarter of 2007 into our fiscal second quarter 2007.  We restructured our growth rebate programs for Fiscal 2008; the new program is based on sell through data.  Had our prior growth rebate program not been in place or had it been structured differently, we estimate that our revenues for our quarter
ended December 31, 2006 would have been approximately $269,000 lower, net of rebates.  Further, the orders placed at the end of December 2006 were heavily weighted towards solid ink, thereby exacerbating the comparative year-over-year decline in solid ink revenues.

On May 30, 2007, we announced the
launch of several new products: 100% newly designed and manufactured toner cartridges for
use in Samsung CLP-500/510/550, Xerox Phaser 6100 and 6360, Dell 5110 and Ricoh Aficio
CL-2000/3000/3500 business color printers. We began shipping the toner cartridges for use
in most of these products in June and July 2007. After initial delays due to problems with
a contract manufacturing partner, cartridges for use in the Samsung CLP-500, 510 and 550
began shipping in volumes in January 2008.

Also in January 2008, we announced
the launch of two new products: 100% newly designed and manufactured toner cartridges for
use in Samsung CLP-300/CLX-3160/CLX-2160, and Xerox Phaser 6110/6110MFP business color
printers. We began shipping limited quantities of these products in December 2007.

As referenced in the executive
summary, several of these relatively new toner-based products have been very well received
by the market. As a result, demand for them greatly exceeded our initial forecasts and,
accordingly, our ability to supply enough to satisfy all customer orders. In response to
the strong demand for these products, we increased production through our network of Asian
contract manufacturers and expedited shipments of these products. We ended the quarter
with backorders of $235,000 as compared with $370,000 at the end of September 30, 2007.

Gross Profit.The consolidated gross profit for the three months ended December 31, 2007 compared to the same period last year, decreased by $943,000 or 27% to $2,602,000 from $3,545,000.  The consolidated gross profit for the six months ended December 31, 2007 compared to the same period last year, decreased by $1,108,000 or 17% to $5,547,000 from $6,655,000.  For the three and six months ended December 31, 2007, our gross margin was 46% of net revenues as compared with 58% and 57% of net revenues for the three and six months ended December 31, 2006 respectively.  As discussed in the executive summary, this 1,100  1,200 basis point decrease in margin is primarily attributed to (1) our sales mix; (2) the higher year-over-year production and shipping costs; and (3) slightly greater comparative warranty costs.



Sales Mix Our margins reflect a portfolio of products.  Generally, solid ink products generate greater margins than do toner-based products.  While margins within the solid ink product line are very consistent, margins within the toner-based product line vary quite significantly.  As a result, our margins can vary materially, not only as a function of the solid ink to toner sales mix, but of the sales mix within the toner-based product line itself.  For the three months ended December 31, 2007, the impact of the change in our sales mix of products resulted in about 500 basis points of year-over-year change in our margins.  We expect to see changes in our margins, both favorable and unfavorable, as a result of continued changes in our sales mix.









22



---



##### Back to Table of Contents



Shipping Costs Year-over-year, we experienced
increases in our delivered material and finished goods prices as well as in our out-bound
shipping costs that we pay on behalf of our customers due to higher shipping costs.
Inbound and out-bound shipping costs are reflected as components of
Cost of goods sold. For the three months ended December 31, 2007, the impact
of these greater shipping costs was about 300 basis points of year over year change in our
margins.



Production Costs Year-over-year, we experienced
increases in our production costs. For the three months ended December 31, 2007, the
impact of higher production costs represented about 200 basis points of year over year
change in our margins. These increased costs included (1) the costs of labor and supplies
associated with custom labeling for certain new private label customers; (2) additional
quality assurance labor associated with the growth of our toner-based product volumes; (3)
domestic personnel to fill and package limited quantities of toner-based product for sale
to U.S. military and governmental entities; and (4) during the three months ended December
31, 2007, we incurred substantial overtime and temporary labor costs on production
earmarked for our newly established European distribution operation.



Product Warranty Costs For the same quarter, year-over-year, we experienced an increase in our product warranty costs.  For the three months ended December 31, 2007, versus the year ago period, higher product warranty costs represented an almost 200 basis points reduction in our gross margin.  From a historical perspective, product warranty expense at 1.8% of net revenues for the prior year quarter ended December 31, 2006 was unusually low, compared with our fiscal 2007 average of 3.2%.  Excluding our fiscal quarter ended December 31, 2007, our quarterly product warranty expense during the rest of fiscal 2007 ranged between a high of 4.4% and a low of 3.1%.  Product warranty costs for the three and six months ended December 31, 2007 represented 3.5% and 3.4% of net revenues, respectively, not significantly different than our historical average.



We have historically expedited (through air versus sea shipment) the inbound shipment of newly introduced products and those where we experience backorders.  As noted in the executive summary, during our fiscal first quarter, we experienced a relatively high level of both.  Our philosophy of expediting new product introductions and backordered items is based on our recognition that our printer consumable products have well established and readily available competition from the printer manufacturers and that, in the absence of the choice we offer, will be satisfied by those competitive products.  While we plan to continue to expedite delivery of newly introduced products, we expect to improve our forecasting through newly acquired technology, thereby minimizing these significant shipping costs.

Our 46% gross margin for the quarter
ended December 31, 2007 was in-line with that of our prior fiscal quarter ended September
30, 2007. On a sequential basis, we enjoyed a more favorable (ink to toner) sales mix
during the quarter ended December 31, 2007. However, the benefits of this more favorable
sales mix were offset by greater productions costs. Also contributing to the sales mix
margin benefit offset was our 12% sequential decline in net revenues, which magnified the
margin impact of the shipping costs, which in dollars were substantially the same as the
first quarter, and of our fixed manufacturing and other product costs. For example,
manufacturing depreciation and amortization was about $153,000 for the quarter, up
slightly from about $147,000 in the preceding quarter ended September 30, 2007. These
amounts represent about 2.7% and 2.3%, respectively, of each quarters net revenues.
Regarding inbound freight expense for the quarter, we recognized about $230,000 of expense
associated with importing toner-based products from Asia. This compares with about
$221,000 in the preceding quarter ended September 30, 2007. Respectively, these costs,
although similar in amount, represented about 4% and 3% of each quarters reported
net revenues.

We currently expect our China based
manufacturing operations to be ready for production by the end of our fiscal year. In its
second phase, we expect these operations will provide us with the potential to improve our
toner-based product margins by an additional 700 to 1,100 basis points. We anticipate
achieving these economies on a gradual basis starting in Fiscal 2009.



23



---



##### Back to Table of Contents



Research and Development.Research and development spending for the three months ended December 31, 2007 compared to the same period last year, increased by $97,000 or 26% to $469,000 from $372,000.  The $469,000 of research and development spending for the most recent quarter includes $12,000 of non-cash stock-based compensation expense.  As compared with the prior quarter, our research and development spending for the three months ended September 30, 2007 decreased by $28,000, or 6% to $469,000 from $497,000.



For the six months ended December 31, 2007, research and development spending increased by $174,000 or 22% to $966,000 from $792,000 for the same period last year.  The $966,000 of research and development spending for the six months ended December 31, 2007 includes $22,000 of non-cash stock-based compensation expense.



The year-over-year increase in our research and development costs was driven by our initiatives to increase our product breadth through the development and launch of new products.  The increase in our research and development spending was primarily focused on new toner-based products as we accelerated the pace of new product development.  Looking forward, we expect our research and development spending to represent a similar to slightly declining proportion of our net revenues.



Selling, General and Administrative.Selling, general and administrative expense, exclusive of depreciation and amortization, for the three months ended December 31, 2007 compared to the same period last year, increased by $712,000 or 33% to $2,877,000 from $2,165,000.  For the six months ended December 31, 2007, selling, general and administrative expense, exclusive of depreciation and amortization increased by $1,569,000 or 39% to $5,569,000 from $4,000,000 for the same period last year.



The increase in selling, general and administrative expense was primarily driven by greater year-over-year compensation and benefits costs and increased professional fee spending, including litigation costs.  For the three and six months ended December 31, 2007 as compared to the same period in 2006, compensation and benefit costs, including sales commissions, increased by about $482,000 and $1,118,000, respectively.  This increase was driven by the hiring of additional: (1) sales and marketing personnel; (2) management personnel associated with the start-up of our operations in China; and (3) some operations personnel.  For the three and six months ended December 31, 2007, start-up costs associated with our toner-based manufacturing operations in China totaled about $196,000 and $346,000, respectively (compensation and benefits costs representing $147,000 and $264,000, respectively, of these costs).  In the
comparative year ago period, we had no start-up expenses.

Most of the increase in professional fees was attributed to legal fees associated with the Xerox litigation; for the three and six months ended December 31, 2007 litigation costs totaled $352,000 and $593,000, respectively.  In the prior fiscal year, litigation costs totaled $124,000 for the three months and $260,000 for the six months ended December 31, 2006.



As compared with the prior quarter, selling, general and administrative expense for the three months ended December 31, 2007, increased by $185,000, or 7% to $2,877,000 from $2,692,000.  This increase was primarily driven by greater litigation costs, travel and entertainment costs, and shipping costs associated with moving inventories to our third-party logistics facility in Europe.  These increases were partially offset by lower non-legal professional fees, advertising, and sales commissions.  Legal fees associated with our Xerox litigation increased by $107,000 or 45%, to $343,000 for the three months ended December 31, 2007 from $236,000 in the prior fiscal quarter.



Selling, general and administrative expense, exclusive of depreciation and amortization, for the three and six months ended December 31, 2007 includes about $124,000 and $200,000 of non-cash stock-based compensation expense, respectively.  This compares with about $242,000 and $261,000 of stock-based compensation expense in the year ago three and six months ended December 31, 2006.  Most of the year-over-year decrease is attributed to an immediately vesting stock-based compensation grant to our Directors during the three months ended December 31, 2006.





24



---



##### Back to Table of Contents



Depreciation and Amortization.Non-manufacturing depreciation and amortization expense for the three months ended December 31, 2007 compared to the same period last year, increased by $24,000 or 34% to $95,000 from $71,000.  For the six months ended December 31, 2007, compared to the same period in 2006, non-manufacturing depreciation and amortization expense increased by $48,000 or 35% to $185,000 from $137,000.  The increase in non-manufacturing depreciation and amortization expense reflects asset additions made over the year.



Interest Income (Expense), net.For the three and six months ended December 30, 2007, we had net interest income of $1,000 and $9,000, respectively.  This compares with net interest income of $25,000 and $33,000, respectively, for the prior years three and six months ended December 31, 2006.  These decreases were the result of lower year-over-year average cash balances maintained by the Company.



Income Taxes.For the three and six months ended December 31, 2007, we recorded income tax benefits of $352,000 and $491,000, respectively.  This compares with income tax expense of $337,000 and $590,000, respectively, for the three and six months ended December 31, 2006.  For the three and six months ended December 31, 2007, our effective tax rates were 42.5% and 42.1%, respectively.  This compares with 35.0% and 33.6%, respectively, for the three and six months ended December 31, 2006.  Our effective blended state and federal tax rate varies due to the magnitude of various permanent differences between reported pretax income and what is recognized as taxable income by various taxing authorities.  The availability of tax credits associated with manufacturing and research and development activities, as well as exclusions, such as the Extraterritorial Income Exclusion, can
result in an effective rate that is lower than the statutory rate.



Net Income (Loss).For the three and six months ended December 31, 2007, we lost $485,000 ($0.04 per share basic and diluted) and $672,000 ($0.06 per share basic and diluted).  This compares with net income of $625,000 ($0.06 per share basic and $0.05 per share diluted) and $1,168,000 ($0.10 per share basic and diluted), respectively, generated in the prior year for the three and six months ended December 31, 2006.





RECENT ACCOUNTING PRONOUNCEMENTS



See Note 1 to the Condensed Consolidated Financial Statements for a full description of recent accounting pronouncements, including the expected dates of adoption and estimated effects on our consolidated financial statements, which is incorporated herein by reference.





CRITICAL ACCOUNTING POLICIES



For a description of our critical accounting policies see Note 1 to the audited financial statements included in our Form 10-KSB for the year ended June 30, 2007 filed September 24, 2007.  There were no material changes to these policies during the quarter ended December 31, 2007.





LIQUIDITY AND CAPITAL RESOURCES



During the six months ended December 31, 2007, our cash and equivalents decreased by $883,000 to $925,000.  $963,000 of this decrease was used by operating activities; $326,000 was provided by financing activities, primarily proceeds received from employees associated with option exercises; and $246,000 of cash was used in investing activities.  Cash used in investing activities included the purchase of equipment, tooling and leasehold improvements in the amount of $246,000, representing a decrease of $180,000 or 42% from the comparable spend of $426,000 for the six months ended December 31, 2006.





25



---



##### Back to Table of Contents



We used $963,000 of cash flow from operating activities for the six months ended December 31, 2007 as compared with a positive cash flow of $1,723,000 for the six months ended December 31, 2006.  The $963,000 of cash used by operating activities for the six months ended December 31, 2007 resulted from $672,000 of loss from operations, non-cash charges totaling $104,000 and $394,000 of cash used primarily to increase our non-cash working capital (current assets less cash and cash equivalents net of current liabilities).  The most significant drivers behind the $962,000 decrease in our non-cash working capital were a $1,693,000 increase in our inventories, a $327,000 increase in our accounts receivable, due to lower sales activity in December, partially offset by a $798,000 increase in our accounts payable and a $836,000 increase in our accrued expenses and current liabilities, associated with the purchase of inventories.

During the six months ended December
31, 2007, our inventory levels increased by $1,693,000 or 29% to $7,489,000 from
$5,802,000. The increase in raw materials and finished goods inventories was generally due
to purchasing and production associated with new product introductions and those we are
preparing to launch, including the recently launched products for use in the Dell 5110cn;
the Samsung CLP-500, CLP550, and CLP-510; the Xerox Phaser 6360 and 6100; and the Samsung
CLP-300/CLX-3160/CLX-2160, and Xerox Phaser 6110/6110MFP color business printers. Our
toner-based product production lead times, which are as long as five months, can have a
significant impact on our inventory levels. Our inventory levels can change significantly
depending upon our level of sales activity during a given period and the timing of our
receipt of such inventories under such long lead time purchase commitments. In the three
months ended December 31, 2007 our lower than expected level of sales activity during the
month of December also contributed to our increase in inventories. As we execute our
toner-based manufacturing plan in China, we expect to meaningfully reduce both our
replenishment lead times and our minimum order quantities. Accordingly, until we have our
China-based manufacturing operation in production, we will continue to bear some
volatility in our working capital demands resulting from our present long supply-chain
lead times and large minimum order quantities. Based on the present status of our business
formation in China, we currently anticipate we may start commercial production early in
our fiscal 2009 first quarter.

Our INKlusive program generates operating cash flow in advance of the income statement recognition associated with printer consumables being shipped and revenues being recognized over the two year term of our typical INKlusive supply agreement.  This advanced funding of the INKlusive contract consideration by a third-party leasing company results in up-front cash receipts and corresponding deferred revenue obligations.  As of December 31, 2007, deferred revenue associated with the program totaled $768,000, a decrease of $76,000 from the $844,000 at June 30, 2007.  The operating cash flow effect of this decrease in a current liability was a corresponding decrease in cash flow generated by operations.  The ability of the INKlusive program to generate positive cash flow through increases in deferred revenue is a function of customer acceptance of future programs and the structure of the financing of those programs.



We have a revolving line of credit facility which provides for maximum borrowings of $3.0 million.  As of December 31, 2007, we had $155,000 outstanding under this line.  In the comparable prior year period ended December 31, 2006, we had no outstanding balance under this line.  In connection with the negotiation of this facility during 2004, we granted a security interest in all of our assets.  Borrowings through January 23, 2006 bore interest at a rate of 0.75% over the banks Prime Rate.  On January 23, 2006, we entered into agreements amending certain terms of the facility, which reduced the interest rate by 0.75% to the banks Prime Rate, and extended the expiration date of the facility by one year to November 30, 2007.  On September 28, 2007, we entered into another amendment to the loan documents, which amended the EBITDA to fixed charge financial covenant and extended the expiration date for the
credit facility to February 29, 2008.  These amendments also modified certain financial covenants.  Borrowings bear interest at the banks Prime Rate (7.75% at December 31, 2007) and are payable on demand.



On March 17, 2006, the Company entered into a five-year term note with the bank in the amount of $250,000 that bears interest at a fixed rate of 7.75%, and requires monthly repayments of principal and interest of $5,054.  At December 31, 2007, this note had a remaining principal balance of $173,112.  The proceeds were used to finance the purchase of certain long-lived manufacturing property and equipment.  The note is cross collateralized and contains cross default provisions with the revolving line of credit facility.





26



---



##### Back to Table of Contents



In March 2005, the Company entered into a five-year term note with our bank in the amount of $500,000 that bears interest at a fixed rate of 6.5%, and requires monthly repayments of principal of $8,333.  At December 31, 2007, this note had a remaining principal balance of $225,000.  The proceeds were used to finance the leasehold improvements to our Oakland facility.  The note is cross collateralized and contains cross default provisions with the revolving line of credit.

Both the amended revolving line of
credit and the five-year term notes with the bank are subject to two amended financial
covenants. These amended financial covenants include monitoring a ratio of funded debt to
EBITDA and EBITDA to fixed charge, as such terms are defined in the amended loan
agreements. At June 30, 2007, we were in compliance with all of its financial covenants.
At December 31, 2007, we were not in compliance with its financial covenants, which were
waived by the Companys bank. See Note 10  Subsequent Event
regarding a refinancing of our bank debt completed on February 12, 2008, as a result, all
term and revolving debt due our former bank was repaid. Additionally, operating leases,
held by an affiliate of the former bank, were tied to the same financial covenants,
resulting in a cross default. Under terms of a separate waiver and amendment obtained from
the banks affiliate, we have until May 15, 2008 to refinance these operating leases.
At February 12, 2008, the contingent obligation under these operating leases was
approximately $778,000. It is our intention to replace the current lessor of this
equipment with another third-party commercial lessor. We are confident that the affected
operating leases will be refinanced within the time frame specified by the waiver.

Over the next twelve months, our operations may require additional funds and we may seek to raise such additional funds through public or private sales of debt or equity securities, or securities convertible or exchangeable into such securities, strategic relationships, bank debt, lease financing arrangements, or other available means.  If additional funds are raised through the issuance of equity securities, stockholders may experience dilution, or such equity securities may have rights, preferences, or privileges senior to those of the holders of our common stock.  If additional funds are raised through debt financing, the debt financing may involve significant cash payment obligations and financial or operational covenants that may restrict our ability to operate our business.  Our failure to raise capital when needed may harm our business and operating results.  As described above, we have financial and
other covenants we must meet under our loan agreements.  Failure to meet these covenants or obtain acceptable amendments to the requirements or waivers could trigger payment of the debt and adversely impact our liquidity and ability to operate.  We cannot provide assurance that additional funding, if sought, will be available or, if available, will be on acceptable terms to meet our business needs.





SEASONALITY



Historically, we have not experienced any significant seasonality in our business.  As we continue to grow our international business relative to our North American business and as our distribution channel customer mix changes, we may experience a more notable level of seasonality, especially during the summer months and other periods such as calendar year end.





MARKET RISK



We are exposed to various market risks, including changes in foreign currency exchange rates and commodity price inflation.  Market risk is the potential loss arising from adverse changes in market rates and prices, such as foreign currency exchange, commodity price inflation and interest rates.   We do not hedge our foreign currency exposures as the net impact of these exposures has historically been insignificant.  We had no forward foreign exchange contracts outstanding as of December 31, 2007.   In the future we may hedge these exposures based on our assessment of their significance.







27



---



##### Back to Table of Contents



Foreign Currency Exchange Risk



A large portion of our business is conducted in countries other than the U.S. We are primarily exposed to changes in exchange rates for the euro, the British pound, the Japanese yen, and the Chinese yuan.  At December 31, 2007, about 92% of our receivables were invoiced and collected in U.S. dollars.  Beginning in our fiscal second quarter ended December 31, 2007, we were exposed to currency exchange risk from Euro and British pound-denominated sales.  For these transactions we expect to be a net receiver of the foreign currency and therefore benefit from a weaker U.S. dollar and are adversely affected by a stronger U.S. dollar.



Today, a significant portion of our toner-based products are purchased in U.S. dollars from Asian vendors and contract manufacturers.  Although such transactions are denominated in U.S. dollars, over time, we are adversely affected by a weaker U.S. dollar, in the form of price increases, and, conversely, benefit from a stronger U.S. dollar.   A majority of operating expenses associated with the start-up of our Asian manufacturing operations are also settled in non-U.S. dollar denominated currencies, in particular the Chinese Yuan.  In these transactions, we benefit from a stronger U.S. dollar and are adversely affected by a weaker U.S. dollar.  Accordingly, changes in exchange rates, and in particular a weakening of the U.S. dollar, may adversely affect our consolidated operating expenses and operating margins which are expressed in U.S. dollars.



Commodity Price Inflation Risk



Over the last twelve months, we have experienced increases in raw materials costs and the costs of shipping and freight to deliver those material and finished products to our facility and, where paid for by us, shipments to customers.  While we have historically offset a significant portion of this inflation in operating costs through increased productivity and improved yield, recent increases have impacted profit margins.  We are pursuing efforts to improve our procurement of raw materials.  We can provide no assurance that our efforts to mitigate increases in raw materials and shipping and freight costs will be successful.







28



---



##### Back to Table of Contents



|ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-----------------------------------------------------------------

Reference is made to the information set forth under the caption Market Risk included in Item 2 of Part I of this report, Managements Discussion and Analysis of Financial Condition and Results of Operations.  Also refer to the last paragraph of Liquidity and Capital Resources contained in this report for additional discussion of issues regarding liquidity.





|ITEM 4.CONTROLS AND PROCEDURES
|------------------------------



Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this report.  Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of such date, our disclosure controls and procedures are effective.  In addition, no change in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) occurred during the quarter ended December 31, 2007 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.







29



---



##### Back to Table of Contents



PART II.OTHER INFORMATION



|ITEM 1.LEGAL PROCEEDINGS
|------------------------



The information set forth above under Note 9 contained in the Notes to Condensed Consolidated Financial Statements is incorporated herein by reference.





|ITEM 1A.RISK FACTORS
|--------------------



A description of factors that could materially affect our business, financial condition or operating results is included under Factors Affecting Results Including Risks and Uncertainties in Managements Discussion and Analysis, contained in Item 6 of Part II of our Form 10-KSB for the year ended June 30, 2007, filed September 24, 2007 and is incorporated herein by reference.





|ITEM 5.OTHER INFORMATION
|------------------------

On February 12, 2008, we entered into
an agreement with Sovereign Bank for a three year revolving line of credit for up to
$8,000,000. The revolving loan may be converted into one or more term notes upon mutual
agreement of the parties. The advance limit under the line of credit is the lesser of (a)
$8,000,000, or (b) up to 85% of eligible accounts receivable plus up to the lesser of (i)
$3,000,000 or (ii) 50% of eligible inventory. The applicable interest rate on the
revolving loan is to vary based upon certain financial criteria. Under a prime rate
option, the interest rate can vary from the banks prime rate to its prime rate plus
1⁄2%, and, under a LIBOR rate option, the interest rate can vary from LIBOR plus 225
basis points to LIBOR plus 275 basis points. The line of credit is secured by a first
priority security interest in substantially all of the Companys assets. Proceeds
were drawn down under this line to repay all revolving and term debt extended by our
former bank.



|ITEM 6.EXHIBITS
|---------------



The following exhibits are filed with this report:



|Exhibit Number     |  | Description of Exhibit                                                                                              
|------------------ |  | --------------------------------------------------------------------------------------------------------------------
|                   |  |                                                                                                                     
|Exhibit 10.1       |  | Form of Loan Agreement
Documents (incorporated by reference to Exhibit 10.1 of Form 8-K, filed on February 14, 2008)
|Exhibit 31.1*      |  | Certification of Chief Executive Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a)               
|Exhibit 31.2*      |  | Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a)               
|Exhibit 32.1*      |  | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350                                         
|Exhibit 32.2*      |  | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350                                         
|_____              |  |                                                                                                                     
|*  Filed herewith. |  |                                                                                                                     







30



---



##### Back to Table of Contents



SIGNATURES



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



|Dated:  February 14, 2008



Dated:  February 14, 2008 | MEDIA SCIENCES INTERNATIONAL, INC.

By:/s/ Michael W. Levin
Michael W. Levin
Chief Executive Officer and President

By:/s/ Kevan D. Bloomgren
Kevan D. Bloomgren
Chief Financial Officer
|------------------------------------------------------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------







31



---