Coda Octopus Group, Inc. - Quarter Report: 2019 July (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended July 31, 2019
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______________ to ______________
Commission File Number 001-38154
CODA OCTOPUS GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware | 34-200-8348 | |
(State or other jurisdiction of | (I.R.S. Employer | |
Incorporation or organization) | Identification Number) |
3300 S Hiawassee Rd., Suite 104-105, Orlando, Florida | 32835 | |
(Address of principal executive offices) | (Zip Code) | |
Registrant’s telephone number, including area code: | (863) 937 8985 |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one): [ ]
Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [X]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
The number of shares outstanding of issuer’s common stock, $0.001 par value as of September 16, 2019 is 10,691,524
INDEX
2 |
Unaudited Consolidated Financial Statements
For the Three and Nine Months Ended July 31, 2019 and 2018
Contents
3 |
Consolidated Balance Sheets
July 31, 2019 and October 31, 2018
2019 | 2018 | |||||||
Unaudited | ||||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash | $ | 9,803,773 | $ | 7,512,422 | ||||
Accounts Receivable, net | 3,851,791 | 3,326,623 | ||||||
Inventory | 4,354,820 | 3,823,243 | ||||||
Unbilled Receivables | 4,313,610 | 3,013,116 | ||||||
Other Current Assets | 489,595 | 219,424 | ||||||
Prepaid Expenses | 245,061 | 227,479 | ||||||
Total Current Assets | 23,058,650 | 18,122,307 | ||||||
FIXED ASSETS | ||||||||
Property and Equipment, net | 5,762,339 | 5,246,183 | ||||||
OTHER ASSETS | ||||||||
Goodwill and Other Intangibles, net | 3,619,738 | 3,613,952 | ||||||
Deferred Tax Asset | 903,182 | 1,754,169 | ||||||
Total Other Assets | 4,522,920 | 5,368,121 | ||||||
Total Assets | $ | 33,343,909 | $ | 28,736,611 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4 |
CODA OCTOPUS GROUP, INC.
Consolidated Balance Sheets (Continued)
July 31, 2019 and October 31, 2018
2019 | 2018 | |||||||
Unaudited | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts Payable | $ | 1,606,607 | $ | 988,148 | ||||
Accrued Expenses and Other Current Liabilities | 610,478 | 685,454 | ||||||
Loans and Note Payable, current | 481,633 | 964,695 | ||||||
Deferred Revenue, current | 889,727 | 602,914 | ||||||
Total Current Liabilities | 3,588,445 | 3,241,211 | ||||||
LONG TERM LIABILITIES | ||||||||
Deferred Revenue, long term | 143,587 | 48,906 | ||||||
Loans and Note Payable, long term | 696,164 | 1,059,544 | ||||||
Total Long Term Liabilities | 839,751 | 1,108,450 | ||||||
Total Liabilities | 4,428,196 | 4,349,661 | ||||||
STOCKHOLDERS’ EQUITY | ||||||||
Common Stock, $.001 par value; 150,000,000 shares authorized, 10,691,524 and 10,640,416 shares issued and outstanding as of July 31, 2019 and October 31, 2018, respectively | 10,692 | 10,641 | ||||||
Additional Paid-in Capital | 59,205,375 | 58,599,378 | ||||||
Accumulated Other Comprehensive Loss | (3,294,142 | ) | (2,228,663 | ) | ||||
Accumulated Deficit | (27,006,212 | ) | (31,994,406 | ) | ||||
Total Stockholders’ Equity | 28,915,713 | 24,386,950 | ||||||
Total Liabilities and Stockholders’ Equity | $ | 33,343,909 | $ | 28,736,611 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5 |
Unaudited Consolidated Statements of Income and Comprehensive Income
For the Periods Indicated
Three Months Ended July 31, | Nine Months Ended July 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net Revenues | $ | 6,668,498 | $ | 5,778,473 | $ | 19,210,278 | $ | 12,355,426 | ||||||||
Cost of Revenues | 2,120,680 | 1,584,200 | 6,404,726 | 3,471,165 | ||||||||||||
Gross Profit | 4,547,818 | 4,194,273 | 12,805,552 | 8,884,261 | ||||||||||||
OPERATING EXPENSES | ||||||||||||||||
Research & Development | 631,690 | 530,392 | 1,948,243 | 1,841,408 | ||||||||||||
Selling, General & Administrative | 1,775,909 | 1,640,842 | 5,091,866 | 5,172,229 | ||||||||||||
Total Operating Expenses | 2,407,599 | 2,171,234 | 7,040,109 | 7,013,637 | ||||||||||||
INCOME FROM OPERATIONS | 2,140,219 | 2,023,039 | 5,765,443 | 1,870,624 | ||||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||
Other Income | 6,398 | 3,972 | 65,467 | 94,642 | ||||||||||||
Interest Expense | (20,275 | ) | (29,421 | ) | (69,683 | ) | (212,910 | ) | ||||||||
Total Other Income (Expense) | (13,877 | ) | (25,449 | ) | (4,216 | ) | (118,268 | ) | ||||||||
NET INCOME BEFORE INCOME TAXES | 2,126,342 | 1,997,590 | 5,761,227 | 1,752,356 | ||||||||||||
INCOME TAX BENEFIT (EXPENSE) | ||||||||||||||||
Current Tax Benefit (Expense) | (38 | ) | 20 | 77,954 | (10 | ) | ||||||||||
Deferred Tax (Expense) | (350,617 | ) | - | (850,987 | ) | - | ||||||||||
Total Income Tax Benefit (Expense) | (350,655 | ) | 20 | (773,033 | ) | (10 | ) | |||||||||
NET INCOME | $ | 1,775,687 | $ | 1,997,610 | $ | 4,988,194 | $ | 1,752,346 | ||||||||
NET INCOME PER SHARE: | ||||||||||||||||
Basic | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.18 | ||||||||
Diluted | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.17 | ||||||||
WEIGHTED AVERAGE SHARES: | ||||||||||||||||
Basic | 10,679,876 | 10,415,416 | 10,670,642 | 9,976,917 | ||||||||||||
Diluted | 10,679,876 | 10,615,416 | 10,670,642 | 10,176,917 | ||||||||||||
NET INCOME | $ | 1,775,687 | $ | 1,997,610 | $ | 4,988,194 | $ | 1,752,346 | ||||||||
Other Comprehensive (Loss) Income | ||||||||||||||||
Foreign Currency Translation Adjustment | (1,458,315 | ) | (270,370 | ) | (1,065,479 | ) | 304,566 | |||||||||
Total Other Comprehensive (Loss) Income | (1,458,315 | ) | (270,370 | ) | (1,065,479 | ) | 304,566 | |||||||||
COMPREHENSIVE INCOME | $ | 317,372 | $ | 1,727,240 | $ | 3,922,715 | $ | 2,056,912 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6 |
Consolidated Statements of Changes in Stockholders’ Equity
For the Three, Six and Nine Months Ended July 31, 2019 and 2018 (Unaudited)
Accumulated | ||||||||||||||||||||||||||||||||
Preferred Stock | Additional | Other | ||||||||||||||||||||||||||||||
Series C | Common Stock | Paid-in | Comprehensive | Accumulated | ||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Income (Loss) | Deficit | Total | |||||||||||||||||||||||||
Balance, October 31, 2017 (Audited) | 1,000 | $ | 1 | 9,136,121 | $ | 9,136 | $ | 52,839,651 | $ | (2,038,431 | ) | $ | (36,982,937 | ) | $ | 13,827,420 | ||||||||||||||||
Stock Issued to Investors | - | - | 1,125,950 | 1,126 | 4,953,054 | - | - | 4,954,180 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | 955,937 | - | 955,937 | ||||||||||||||||||||||||
Net Loss | - | - | - | - | - | - | (167,939 | ) | (167,939 | ) | ||||||||||||||||||||||
Balance, January 31, 2018 (Unaudited) | 1,000 | 1 | 10,262,071 | 10,262 | 57,792,705 | (1,082,494 | ) | (37,150,876 | ) | 19,569,598 | ||||||||||||||||||||||
Stock Issued to Investors | - | - | 77,777 | 78 | 358,474 | - | - | 358,552 | ||||||||||||||||||||||||
Stock Issued to Consultants | - | - | 12,500 | 12 | 57,238 | - | - | 57,250 | ||||||||||||||||||||||||
Stock Issued to Former Officer | - | - | 63,068 | 63 | 277,436 | - | - | 277,499 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (381,001 | ) | - | (381,001 | ) | ||||||||||||||||||||||
Net Loss | - | - | - | - | - | - | (77,325 | ) | (77,325 | ) | ||||||||||||||||||||||
Balance, April 30, 2018 (Unaudited) | 1,000 | 1 | 10,415,416 | 10,415 | 58,485,853 | (1,463,495 | ) | (37,228,201 | ) | 19,804,573 | ||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (270,370 | ) | - | (270,370 | ) | ||||||||||||||||||||||
Net Income | - | - | - | - | - | - | 1,997,610 | 1,997,610 | ||||||||||||||||||||||||
Balance, July 31, 2018 (Unaudited) | 1,000 | $ | 1 | 10,415,416 | $ | 10,415 | $ | 58,485,853 | $ | (1,733,865 | ) | $ | (35,230,591 | ) | $ | 21,531,813 |
Accumulated | ||||||||||||||||||||||||||||||||
Preferred Stock | Additional | Other | ||||||||||||||||||||||||||||||
Series C | Common Stock | Paid-in | Comprehensive | Accumulated | ||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Income (Loss) | Deficit | Total | |||||||||||||||||||||||||
Balance, October 31, 2018 (Audited) | - | $ | - | 10,640,416 | $ | 10,641 | $ | 58,599,378 | $ | (2,228,663 | ) | $ | (31,994,406 | ) | $ | 24,386,950 | ||||||||||||||||
Stock Issued to Investors | - | - | 23,965 | 23 | 105,422 | - | - | 105,445 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | 297,855 | - | 297,855 | ||||||||||||||||||||||||
Net Income | - | - | - | - | 1,239,013 | 1,239,013 | ||||||||||||||||||||||||||
Balance, January 31, 2019 (Unaudited) | - | - | 10,664,381 | 10,664 | 58,704,800 | (1,930,808 | ) | (30,755,393 | ) | 26,029,263 | ||||||||||||||||||||||
Stock Issued to Director | - | - | 7,143 | 8 | 42,281 | - | - | 42,289 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | 94,981 | - | 94,981 | ||||||||||||||||||||||||
Net Income | - | - | - | - | 1,973,494 | 1,973,494 | ||||||||||||||||||||||||||
Balance, April 30, 2019 (Unaudited) | - | - | 10,671,524 | 10,672 | 58,747,081 | (1,835,827 | ) | (28,781,899 | ) | 28,140,027 | ||||||||||||||||||||||
Stock Issued to a Consultant | - | - | 20,000 | 20 | 291,780 | - | - | 291,800 | ||||||||||||||||||||||||
Disgorgement of stock sales | - | - | - | - | 166,514 | - | - | 166,514 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (1,458,315 | ) | - | (1,458,315 | ) | ||||||||||||||||||||||
Net Income | - | - | - | - | - | - | 1,775,687 | 1,775,687 | ||||||||||||||||||||||||
Balance, July 31, 2019 (Unaudited) | - | $ | - | 10,691,524 | $ | 10,692 | $ | 59,205,375 | $ | (3,294,142 | ) | $ | (27,006,212 | ) | $ | 28,915,713 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7 |
Consolidated Statements of Cash Flows
For the Periods Indicated
(Unaudited)
Nine Months Ended July 31, | ||||||||
2019 | 2018 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 4,988,194 | $ | 1,752,346 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 594,606 | 605,645 | ||||||
Stock compensation | 334,089 | 334,749 | ||||||
Loss on the sale of property and equipment | 36,344 | - | ||||||
(Increase) decrease in operating assets: | ||||||||
Accounts receivable | (525,168 | ) | (2,343,834 | ) | ||||
Inventory | (531,577 | ) | (535,657 | ) | ||||
Unbilled receivables | (1,300,494 | ) | 373,301 | |||||
Other current assets | (270,171 | ) | 206,955 | |||||
Prepaid expenses | (17,582 | ) | 106,812 | |||||
Deferred tax asset | 850,987 | - | ||||||
Increase (decrease) in operating liabilities: | ||||||||
Accounts payable and other current liabilities | 543,483 | (47,392 | ) | |||||
Deferred revenue | 381,494 | (126,256 | ) | |||||
Net Cash Provided by Operating Activities | 5,084,205 | 326,669 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property and equipment | (1,843,589 | ) | (442,041 | ) | ||||
Purchases of other intangible assets | (34,303 | ) | - | |||||
Proceeds from the sale of propety and equipment | 725,000 | - | ||||||
Net Cash (used in) Investing Activities | (1,152,892 | ) | (442,041 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Repayments - loans and notes payable | (846,442 | ) | (5,642,202 | ) | ||||
Disgorgement of stock sales | 166,514 | - | ||||||
Issuance of common stock for cash | 105,445 | 5,312,732 | ||||||
Net Cash (Used) in Financing Activities | (574,483 | ) | (329,470 | ) | ||||
EFFECT OF CURRENCY EXCHANGE RATE ON CHANGES IN CASH | (1,065,479 | ) | 304,566 | |||||
NET INCREASE (DECREASE) IN CASH | 2,291,351 | (140,276 | ) | |||||
CASH AT THE BEGINNING OF THE PERIOD | 7,512,422 | 6,851,539 | ||||||
CASH AT THE END OF THE PERIOD | $ | 9,803,773 | $ | 6,711,263 | ||||
SUPPLEMENTAL CASH FLOW INFORMATION | ||||||||
Cash paid for interest | $ | 69,499 | $ | 178,785 | ||||
Cash paid for taxes | $ | 7,840 | $ | - |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
8 |
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 1 – BASIS OF PRESENTATION
The accompanying unaudited interim consolidated financial statements have been prepared based upon U.S. Securities and Exchange Commission rules that permit reduced disclosure for interim periods. Therefore, they do not include all information and footnote disclosures necessary for a complete presentation of Coda Octopus Group, Inc.’s financial position, results of operations and cash flows, in conformity with generally accepted accounting principles. Coda Octopus Group, Inc. (the “Company”, “Coda Octopus,” “we,” or “us”) filed audited consolidated financial statements as of and for the fiscal years ended October 31, 2018 and 2017 which included all information and notes necessary for such complete presentation in conjunction with its annual report on Form 10-K filed on February 1, 2019 (as amended on February 7, 2019 and April 23, 2019), (“the Form 10-K”). The results of operations for the interim period ended July 31, 2019 are not necessarily indicative of the results to be expected for any future period or the entire fiscal year. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended October 31, 2018, which are contained in the Form 10-K. The accompanying unaudited interim consolidated financial statements contain all adjustments (consisting of normal recurring items) which are, in the opinion of management, necessary for a fair statement of the Company’s financial position as of July 31, 2019 and the results of operations, comprehensive income and cash flows for the interim periods ended July 31, 2019 and 2018. The unaudited interim consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. The Company uses the US dollar as the reporting currency for financial reporting. The financial position and results of operations of the Company’s UK-based operations are measured using the British Pound Sterling, Australian based operations are measured using Australian Dollars and Danish based operations are measured using Danish Kroner as the functional currencies. Foreign currency translation gains and losses are recorded as a change in other comprehensive income. Transaction gains and losses generated from the remeasurement of assets and liabilities denominated in currencies other than the functional currency of our foreign operations are also included in other comprehensive income.
NOTE 2 – REVENUE RECOGNITION
Beginning on November 1, 2018, the Company adopted the Financial Accounting Standards Board’s Topic 606, Revenue from Contracts with Customers (“Topic 606”). Previously, we had recognized revenue in accordance with FASB Topic 605, Revenue Recognition. After carefully comparing the old and the new revenue standards, we believe that our previous revenue recognition policy is substantially consistent with our new revenue recognition policy and that revenues are consistently stated between periods and there will not be a cumulative effect adjustment.
9 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 2 – REVENUE RECOGNITION (Continued)
Topic 606 has established a five-step process to determine the amount of revenue to record from contracts with customers. The five steps are:
● | Determine if we have a contract with a customer; | |
● | Determine the performance obligations in that contract; | |
● | Determine the transaction price; | |
● | Allocate the transaction price to the performance obligations; and | |
● | Determine when to recognize revenue. |
All of our revenues are earned under formal contracts with our customers and are derived from both sales and rental of underwater technologies and equipment for imaging, mapping, defense and survey applications and from the engineering services that we provide. Our contracts do not include the possibility for additional contingent consideration so that our determination of the contract price does not involve having to consider potential variable additional consideration. Our product sales do not include a right of return by the customer.
With regard to our Products Segment, all of our products are sold on a stand-alone basis and those market prices are evidence of the value of the products. To the extent that we also provide services (e.g., installation, training, etc.), those services are either included as part of the product or are subject to written contracts based on the stand-alone value of those services. Revenue from the sale of services is recognized when those services have been provided to the customer and evidence of the provision of those services exist.
Revenue derived from rental of our equipment is recognized when performance obligations are met, in particular, on a daily basis during the rental period.
For arrangements with multiple performance obligations, we recognize product revenue by allocating the transaction revenue to each performance obligation based on the relative fair value of each deliverable and recognize revenue when performance obligations are met including when equipment is delivered, and for rental of equipment, when installation and other services are performed.
Our contracts sometimes require customer payments in advance of revenue recognition and are recognized as revenue when the Company has fulfilled its obligations under the respective contracts. Until such time, we recognize this prepayment as deferred revenue.
For software license sales for which any services rendered are not considered essential to the functionality of the software, we recognize revenue upon delivery of the software.
With respect to revenues related to our Services Segment that are generated, there are contracts in place that specify the fixed hourly rate and other reimbursable costs to be billed based on material and direct labor hours incurred, revenue is recognized on these contracts based on material and direct labor hours incurred. Revenues from fixed-price contracts are recognized on the percentage-of-completion method, measured by the percentage of costs incurred (materials and direct labor hours) to date to estimated total services (materials and direct labor hours) for each contract. This method is used as we consider expenditures for direct materials and labor hours to be the best available measure of progress on these contracts.
10 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018.
NOTE 2 – REVENUE RECOGNITION (Continued)
Quarterly, we examine all of our fixed-price contracts to determine if there are any losses to be recognized during the period. Any such loss is recorded in the quarter in which the loss first becomes apparent based upon costs incurred to date and the estimated costs to complete as determined by experience from similar contracts. Variations from estimated contract performance could result in adjustments to operating results.
Recoverability of Deferred Costs
In accordance with Topic 606, we defer costs on projects for service revenue. Deferred costs consist primarily of direct and incremental costs to customize and install systems, as defined in individual customer contracts, including costs to acquire hardware and software from third parties and payroll costs for our employees and other third parties.
The pricing of these service contracts is intended to provide for the recovery of these types of deferred costs over the life of the contract.
We recognize such costs in accordance with our revenue recognition policy by contract. For revenue recognized under the percentage of completion method, costs are recognized as products are delivered or services are provided in accordance with the percentage of completion calculation. For revenue recognized ratably over the term of the contract, costs are recognized ratably over the term of the contract, commencing on the date of revenue recognition. At each quarterly balance sheet date, we review deferred costs, to ensure they are ultimately recoverable.
Any anticipated losses on uncompleted contracts are recognized when evidence indicates the estimated total cost of a contract exceeds its estimated total revenue.
Other Revenue Disclosures
See Note 14 – Segment Analysis for a breakdown of revenues from external customers and cost of those revenues between our Product Segment and Services Segment including information on the split of revenues by geography.
NOTE 3 – FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company’s short term financial instruments consist of cash, receivables, accounts payable and the line of credit. The Company adjusts the carrying value of financial assets and liabilities denominated in other currencies such as cash, receivables, accounts payable and the lines of credit using the appropriate exchange rates at the balance sheet date. The Company believes that the carrying values of these short term financial instruments approximate their estimated fair values.
11 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 4 – FOREIGN CURRENCY TRANSLATION
The financial position and results of operations of the Company’s foreign subsidiaries are measured using the local currency in the jurisdiction in which the subsidiary operates as the functional currency. Assets and liabilities of operations denominated in foreign currencies are translated into US dollars at exchange rates in effect at the balance sheet date, while revenues and expenses are translated at the weighted average exchange rates during the reporting period. The resulting translation gains and/or losses on assets and liabilities are recorded in accumulated other comprehensive income (loss), and are excluded from net income (loss) until realized through a sale or liquidation of the investment.
NOTE 5 - INVENTORY
Inventory is stated at the lower of cost (weighted average method) or net realizable value. Inventory consisted of the following components:
July 31, 2019 | October 31, 2018 | |||||||
Raw materials and parts | $ | 3,251,696 | $ | 2,887,505 | ||||
Work in progress | 603,343 | 472,204 | ||||||
Finished goods | 499,781 | 463,534 | ||||||
Total Inventory | $ | 4,354,820 | $ | 3,823,243 |
12 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 6 – FIXED ASSETS
Fixed assets (without foreign currency adjustments) consist of the following components:
October 31, | July 31, 2019 | |||||||||||||||
2018 | Acquisitions | Disposals | Balance | |||||||||||||
Buildings | $ | 3,996,860 | $ | 1,226,209 | $ | (730,000 | ) | $ | 4,493,069 | |||||||
Land | 200,000 | - | - | 200,000 | ||||||||||||
Office machinery and equipment | 2,875,443 | 592,371 | (81,192 | ) | 3,386,622 | |||||||||||
Furniture, fixtures and improvements | 1,109,225 | 25,009 | - | 1,134,234 | ||||||||||||
Totals | 8,181,528 | 1,843,589 | (811,192 | ) | 9,213,925 | |||||||||||
Less: accumulated depreciation | (2,935,345 | ) | (566,089 | ) | 49,848 | (3,451,586 | ) | |||||||||
Property and Equipment - net | $ | 5,246,183 | $ | 1,277,500 | $ | (761,344 | ) | $ | 5,762,339 |
October 31, | October 31, 2018 | |||||||||||||||
2017 | Acquisitions | Disposals | Balance | |||||||||||||
Buildings | $ | 4,082,346 | $ | - | (85,486 | ) | $ | 3,996,860 | ||||||||
Land | 200,000 | - | - | 200,000 | ||||||||||||
Office machinery and equipment | 2,064,449 | 853,796 | (42,802 | ) | 2,875,443 | |||||||||||
Furniture, fixtures and improvements | 1,165,897 | 38,344 | (95,016 | ) | 1,109,225 | |||||||||||
Totals | 7,512,692 | 892,140 | (223,304 | ) | 8,181,528 | |||||||||||
Less: accumulated depreciation | (2,299,411 | ) | (758,408 | ) | 122,474 | (2,935,345 | ) | |||||||||
Property and Equipment - net | $ | 5,213,281 | $ | 133,732 | $ | (100,830 | ) | $ | 5,246,183 |
NOTE 7 – OTHER CURRENT ASSETS
Other current assets consisted of the following components:
July 31, 2019 | October 31, 2018 | |||||||
Deposits | $ | 131,020 | $ | 21,007 | ||||
Other receivables | 76,995 | 141,294 | ||||||
Alternative minium tax receivable | 75,004 | - | ||||||
VAT tax receivables | 206,576 | 57,123 | ||||||
Total Other Current Assets | $ | 489,595 | $ | 219,424 |
13 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 8 – ESTIMATES
The preparation of consolidated financial statements in conformity with US Generally Accepted Accounting Principles (“US GAAP”) 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 including unbilled and deferred revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include costs and estimated earnings in excess of billings, billings in excess of costs, estimated earnings, valuation of accounts receivable, valuation of fixed assets, valuation of inventory, valuation of deferred tax assets and the valuation of goodwill.
NOTE 9 – CONTRACTS IN PROGRESS
Costs and estimated earnings in excess of billings on uncompleted contracts represent accumulated project expenses and fees which have not been invoiced to customers as of the date of the consolidated balance sheets. These amounts are stated on the consolidated balance sheets as unbilled receivables of $4,313,610 and $3,013,116 as of July 31, 2019 and October 31, 2018, respectively.
Our deferred revenue of $1,033,314 and $651,820 as of July 31, 2019 and October 31, 2018, respectively, consists of billings in excess of costs and estimated earnings and revenues received as part of our warranty or Through Life Support (“TLS”) obligations upon completing a sale – elaborated further in the last paragraph of this note.
Billings in excess of costs and estimated earnings on uncompleted contracts represent project invoices billed to customers that have not been earned as of the date of the consolidated balance sheets. These amounts are stated on the consolidated balance sheets as a component of deferred revenue of $84,776 and $0 as of July 31, 2019 and October 31, 2018, respectively.
Revenue received as part of sales of products via our Products Segment includes a provision for warranty or TLS. TLS offers the customer extended post-sales technical support along with software and hardware assurances. These post-sales obligations (warranty and TLS) are treated as deferred revenue and are amortized over the period when the contractual obligations subsist, which for warranty is 12 months and TLS varies between 36 and 60 months depending on the package purchased by the customer. These amounts are stated on the consolidated balance sheets as a component of deferred revenue of $948,538 and $651,820 as of July 31, 2019 and October 31, 2018, respectively.
14 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 10 - CONCENTRATIONS
Significant Customers
During the three months ended July 31, 2019, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenue from this customer was $2,136,570, or 32% of net revenues during the period. Total accounts receivable from this customer at July 31, 2019 was $820,642 or 21% of accounts receivable.
During the three months ended July 31, 2018, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenue from this customer was $1,113,389, or 19% of net revenues during the period.
During the nine months ended July 31, 2019, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenue from this customer was $5,345,790, or 28% of net revenues during the period. Total accounts receivable from this customer at July 31, 2019 was $820,642 or 21% of accounts receivable.
During the nine months ended July 31, 2018, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenues from this customer was $2,138,815, or 17% of net revenues during the period.
The Services Segment business model is such that it works with a small number of Prime Defense Contractors and therefore the concentrations discussed above are a consequence of this and typical in this type of business.
NOTE 11 – LOANS AND NOTES PAYABLE
July 31, 2019 | October 31, 2018 | |||||||
Secured note payable to HSBC NA with interest payable on the 28th day of each month at 4.56% per annum. Our monthly repayment obligation under this loan is $43,777 (comprising both principal and interest repayment). | $ | 1,177,797 | $ | 1,524,239 | ||||
One of the subsidiaries had an unsecured working capital loan from the CEO of the Group. The note was repaid in full in December 2018 and carried an interest rate of 4.5%. | - | 500,000 | ||||||
Total | 1,177,797 | 2,024,239 | ||||||
Less: current portion | (481,633 | ) | (964,695 | ) | ||||
Total Long Term Loans and Notes Payable | $ | 696,164 | $ | 1,059,544 |
15 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 12 – RECENT ACCOUNTING PRONOUNCEMENTS
On February 24, 2016, the FASB issued ASU No. 2016-02, Leases, requiring lessees to recognize a right-of-use asset and a lease liability on the balance sheet for all leases with the exception of short-term leases. For lessees, leases will continue to be classified as either operating or finance leases in the balance sheet. Lessor accounting is similar to the current model but updated to align with certain changes to the lessee model. Lessors will continue to classify leases as operating, direct financing or sales-type leases. The effective date of the new standard for public companies is for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted. The new standard must be adopted using a modified retrospective transition and requires application of the new guidance at the beginning of the earliest comparative period presented. We own substantially all of our facilities and believe that the effect of adopting this standard will be immaterial.
With the exception of the updated standards discussed above, there have been no new accounting pronouncements not yet effective that have significance, or potential significance, to our consolidated financial statements.
NOTE 13 – EARNINGS PER COMMON SHARE
Three Months | Three Months | Nine Months | Nine Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
Fiscal Period | July 31, 2019 | July 31, 2018 | July 31, 2019 | July 31, 2018 | ||||||||||||
Numerator: | ||||||||||||||||
Net Income (Loss) | $ | 1,775,687 | $ | 1,997,610 | $ | 4,988,194 | $ | 1,752,346 | ||||||||
Denominator: | ||||||||||||||||
Basic weighted average common shares outstanding | 10,679,876 | 10,415,416 | 10,670,642 | 9,976,917 | ||||||||||||
Conversion of Series C Preferred Stock | - | 200,000 | - | 200,000 | ||||||||||||
Diluted outstanding shares | 10,679,876 | 10,615,416 | 10,670,642 | 10,176,917 | ||||||||||||
Earnings from continuing operations | ||||||||||||||||
Basic | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.18 | ||||||||
Diluted | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.17 |
16 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS
We operate in two reportable segments, which are managed separately based upon fundamental differences in their operations. Coda Octopus Martech and Coda Octopus Colmek (together “Marine Engineering Business” or “Service Segments”) operate as contractors and Coda Octopus Products operations are comprised primarily of product sales, rental of equipment and/or software and associated services (“Marine Technology Business” or “Products Segment”).
Segment operating income is total segment revenue reduced by operating expenses identifiable with the business segment. Corporate includes general corporate administrative costs (“Overhead”).
The Company evaluates performance and allocates resources based upon segment operating income. The accounting policies of the reportable segments are the same as those described in the summary of accounting policies in our Consolidated Financial Statements of October 31, 2018.
There are inter-segment sales which have been eliminated in our financial statements but are disclosed in the tables below for information purposes.
The following table summarizes segment asset and operating balances by reportable segment as of and for the three and nine months ended July 31, 2019 and 2018, respectively.
The Company’s reportable business segments operate in four geographic locations:
● | Americas | |
● | Europe | |
● | Australia/Asia | |
● | Middle East/Africa |
Information concerning principal geographic areas is presented below according to the area where the activity has taken place for the three and nine months ended July 31, 2019 and 2018 respectively:
17 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Three Months Ended July 31, 2019 | ||||||||||||||||
Revenues from External Customers | $ | 3,231,510 | $ | 3,436,988 | $ | - | $ | 6,668,498 | ||||||||
Cost of Revenues | 592,585 | 1,528,095 | - | 2,120,680 | ||||||||||||
Gross Profit | 2,638,925 | 1,908,893 | - | 4,547,818 | ||||||||||||
Research & Development | 503,540 | 32,991 | 95,159 | 631,690 | ||||||||||||
Selling, General & Administrative | 590,981 | 659,398 | 525,530 | 1,775,909 | ||||||||||||
Total Operating Expenses | 1,094,521 | 692,389 | 620,689 | 2,407,599 | ||||||||||||
Income (Loss) from Operations | 1,544,404 | 1,216,504 | (620,689 | ) | 2,140,219 | |||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 6,398 | - | - | 6,398 | ||||||||||||
Interest Expense | (2,197 | ) | (2,150 | ) | (15,928 | ) | (20,275 | ) | ||||||||
Total Other Income (Expense) | 4,201 | (2,150 | ) | (15,928 | ) | (13,877 | ) | |||||||||
Net Income (Loss) before Income Taxes | 1,548,605 | 1,214,354 | (636,617 | ) | 2,126,342 | |||||||||||
Income Tax Benefit (Expense) | ||||||||||||||||
Current Tax Benefit (Expense) | (5,172 | ) | 4,460 | 674 | (38 | ) | ||||||||||
Deferred Tax (Expense) | (47,768 | ) | (214,144 | ) | (88,705 | ) | (350,617 | ) | ||||||||
Total Income Tax (Expense) | (52,940 | ) | (209,684 | ) | (88,031 | ) | (350,655 | ) | ||||||||
Net Income (Loss) | $ | 1,495,665 | $ | 1,004,670 | $ | (724,648 | ) | $ | 1,775,687 | |||||||
Supplemental Disclosures | ||||||||||||||||
Total Assets | $ | 18,200,970 | $ | 13,876,685 | $ | 1,266,254 | $ | 33,343,909 | ||||||||
Total Liabilities | $ | 2,169,195 | $ | 870,492 | $ | 1,388,509 | $ | 4,428,196 | ||||||||
Revenues from Intercompany Sales - eliminated from sales above | $ | 136,128 | $ | 75,729 | $ | 675,000 | $ | 886,857 | ||||||||
Depreciation and Amortization | $ | 132,392 | $ | 63,724 | $ | 4,078 | $ | 200,194 | ||||||||
(Sales) Purchases of Long-lived Assets | $ | (262,062 | ) | $ | 5,937 | $ | 34,303 | $ | (221,822 | ) |
18 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Three Months Ended July 31, 2018 | ||||||||||||||||
Revenues from External Customers | $ | 3,926,491 | $ | 1,851,982 | $ | - | $ | 5,778,473 | ||||||||
Cost of Revenues | 650,669 | 933,531 | - | 1,584,200 | ||||||||||||
Gross Profit | 3,275,822 | 918,451 | - | 4,194,273 | ||||||||||||
Research & Development | 440,202 | 90,190 | - | 530,392 | ||||||||||||
Selling, General & Administrative | 723,155 | 566,692 | 350,995 | 1,640,842 | ||||||||||||
Total Operating Expenses | 1,163,357 | 656,882 | 350,995 | 2,171,234 | ||||||||||||
Income (Loss) from Operations | 2,112,465 | 261,569 | (350,995 | ) | 2,023,039 | |||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 3,941 | 31 | - | 3,972 | ||||||||||||
Interest Expense | (2,480 | ) | (15,802 | ) | (11,139 | ) | (29,421 | ) | ||||||||
Total Other Income (Expense) | 1,461 | (15,771 | ) | (11,139 | ) | (25,449 | ) | |||||||||
Net Income (Loss) before Income Taxes | 2,113,926 | 245,798 | (362,134 | ) | 1,997,590 | |||||||||||
Current Tax Benefit | - | - | 20 | 20 | ||||||||||||
Net Income (Loss) | $ | 2,113,926 | $ | 245,798 | $ | (362,114 | ) | $ | 1,997,610 | |||||||
Supplemental Disclosures | ||||||||||||||||
Total Assets | $ | 14,016,131 | $ | 11,378,558 | $ | 553,927 | $ | 25,948,616 | ||||||||
Total Liabilities | $ | 865,138 | $ | 1,660,291 | $ | 1,891,374 | $ | 4,416,803 | ||||||||
Revenues from Intercompany Sales - eliminated from sales above | $ | 44,180 | $ | 183,800 | $ | 675,000 | $ | 902,980 | ||||||||
Depreciation and Amortization | $ | 137,426 | $ | 66,435 | $ | 5,728 | $ | 209,589 | ||||||||
Purchases of Long-lived Assets | $ | 232,575 | $ | (6,122 | ) | $ | 30,667 | $ | 257,120 |
19 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Nine Months Ended July 31, 2019 | ||||||||||||||||
Revenues from External Customers | $ | 9,481,229 | $ | 9,729,049 | $ | - | $ | 19,210,278 | ||||||||
Cost of Revenues | 1,798,800 | 4,605,926 | - | 6,404,726 | ||||||||||||
Gross Profit | 7,682,429 | 5,123,123 | - | 12,805,552 | ||||||||||||
Research & Development | 1,533,544 | 130,205 | 284,494 | 1,948,243 | ||||||||||||
Selling, General & Administrative | 2,089,442 | 1,864,503 | 1,137,921 | 5,091,866 | ||||||||||||
Total Operating Expenses | 3,622,986 | 1,994,708 | 1,422,415 | 7,040,109 | ||||||||||||
Income (Loss) from Operations | 4,059,443 | 3,128,415 | (1,422,415 | ) | 5,765,443 | |||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 65,467 | - | - | 65,467 | ||||||||||||
Interest (Expense) | (8,063 | ) | (11,849 | ) | (49,771 | ) | (69,683 | ) | ||||||||
Total Other Income (Expense) | 57,404 | (11,849 | ) | (49,771 | ) | (4,216 | ) | |||||||||
Net Income (Loss) before Income Taxes | 4,116,847 | 3,116,566 | (1,472,186 | ) | 5,761,227 | |||||||||||
Income Tax Benefit (Expense) | ||||||||||||||||
Current Tax Benefit | 20,496 | 39,445 | 18,013 | 77,954 | ||||||||||||
Deferred Tax (Expense) | (199,073 | ) | (447,540 | ) | (204,374 | ) | (850,987 | ) | ||||||||
Total Income Tax (Expense) | (178,577 | ) | (408,095 | ) | (186,361 | ) | (773,033 | ) | ||||||||
Net Income (Loss) | $ | 3,938,270 | $ | 2,708,471 | $ | (1,658,547 | ) | $ | 4,988,194 | |||||||
Supplemental Disclosures | ||||||||||||||||
Total Assets | $ | 18,200,970 | $ | 13,876,685 | $ | 1,266,254 | $ | 33,343,909 | ||||||||
Total Liabilities | $ | 2,169,195 | $ | 870,492 | $ | 1,388,509 | $ | 4,428,196 | ||||||||
Revenues from Intercompany Sales - eliminated from sales above | $ | 1,044,595 | $ | 304,658 | $ | 2,025,000 | $ | 3,374,253 | ||||||||
Depreciation and Amortization | $ | 391,516 | $ | 191,402 | $ | 11,688 | $ | 594,606 | ||||||||
Purchases of Long-lived Assets | $ | 1,803,206 | $ | 40,383 | $ | 34,303 | $ | 1,877,892 |
20 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Nine Months Ended July 31, 2018 | ||||||||||||||||
Revenues from External Customers | $ | 8,142,724 | $ | 4,212,702 | $ | - | $ | 12,355,426 | ||||||||
Cost of Revenues | 1,298,022 | 2,173,143 | - | 3,471,165 | ||||||||||||
Gross Profit | 6,844,702 | 2,039,559 | - | 8,884,261 | ||||||||||||
Research & Development | 1,385,994 | 455,414 | - | 1,841,408 | ||||||||||||
Selling, General & Administrative | 2,150,168 | 1,813,357 | 1,208,704 | 5,172,229 | ||||||||||||
Total Operating Expenses | 3,536,162 | 2,268,771 | 1,208,704 | 7,013,637 | ||||||||||||
Income (Loss) from Operations | 3,308,540 | (229,212 | ) | (1,208,704 | ) | 1,870,624 | ||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 92,514 | 2,128 | - | 94,642 | ||||||||||||
Interest Expense | (9,289 | ) | (45,503 | ) | (158,118 | ) | (212,910 | ) | ||||||||
Total Other Income (Expense) | 83,225 | (43,375 | ) | (158,118 | ) | (118,268 | ) | |||||||||
Net Income (Loss) before Income Taxes | 3,391,765 | (272,587 | ) | (1,366,822 | ) | 1,752,356 | ||||||||||
Current Tax Benefit (Expense) | (6,596 | ) | - | 6,586 | (10 | ) | ||||||||||
Net Income (Loss) | $ | 3,385,169 | $ | (272,587 | ) | $ | (1,360,236 | ) | $ | 1,752,346 | ||||||
Supplemental Disclosures | ||||||||||||||||
Total Assets | $ | 14,016,131 | $ | 11,378,558 | $ | 553,927 | $ | 25,948,616 | ||||||||
Total Liabilities | $ | 865,138 | $ | 1,660,291 | $ | 1,891,374 | $ | 4,416,803 | ||||||||
Revenues from Intercompany Sales - eliminated from sales above | $ | 831,352 | $ | 196,103 | $ | 2,025,000 | $ | 3,052,455 | ||||||||
Depreciation and Amortization | $ | 374,076 | $ | 218,649 | $ | 12,920 | $ | 605,645 | ||||||||
Purchases of Long-lived Assets | $ | 486,604 | $ | 43,839 | $ | 55,452 | $ | 585,895 |
21 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
For the Three Months Ended July 31, 2019 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Disaggregation of Total Net Sales | ||||||||||||
Americas | ||||||||||||
Equipment Sales | $ | 493,261 | $ | - | $ | 493,261 | ||||||
Equipment Rentals | 221,567 | - | 221,567 | |||||||||
Software Sales | - | - | - | |||||||||
Engineering Parts | - | 2,259,717 | 2,259,717 | |||||||||
Services | 95,698 | 767,024 | 862,722 | |||||||||
Europe | ||||||||||||
Equipment Sales | 418,557 | 3,235 | 421,792 | |||||||||
Equipment Rentals | 322,887 | - | 322,887 | |||||||||
Software Sales | 19,259 | - | 19,259 | |||||||||
Engineering Parts | - | 347,459 | 347,459 | |||||||||
Services | 150,216 | 59,553 | 209,769 | |||||||||
Australia/Asia | ||||||||||||
Equipment Sales | 648,640 | - | 648,640 | |||||||||
Equipment Rentals | 260,474 | - | 260,474 | |||||||||
Software Sales | 81,541 | - | 81,541 | |||||||||
Services | 204,273 | - | 204,273 | |||||||||
Middle East & Africa | ||||||||||||
Equipment Sales | 290,386 | - | 290,386 | |||||||||
Equipment Rentals | - | - | - | |||||||||
Software Sales | 21,261 | - | 21,261 | |||||||||
Services | 3,490 | - | 3,490 | |||||||||
Total Net Sales | $ | 3,231,510 | $ | 3,436,988 | $ | 6,668,498 |
For the Three Months Ended July 31, 2019 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Geographic Area | ||||||||||||
Americas | $ | 810,526 | $ | 3,026,741 | $ | 3,837,267 | ||||||
Europe | 910,919 | 410,247 | 1,321,166 | |||||||||
Australia/Asia | 1,194,928 | - | 1,194,928 | |||||||||
Middle East & Africa | 315,137 | - | 315,137 | |||||||||
Total Net Sales | $ | 3,231,510 | $ | 3,436,988 | $ | 6,668,498 |
22 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
For the Three Months Ended July 31, 2019 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Product Line | ||||||||||||
Equipment Sales | $ | 1,850,844 | $ | 3,235 | $ | 1,854,079 | ||||||
Equipment Rentals | 804,928 | - | 804,928 | |||||||||
Software Sales | 122,061 | - | 122,061 | |||||||||
Engineering Parts | - | 2,607,176 | 2,607,176 | |||||||||
Services | 453,677 | 826,577 | 1,280,254 | |||||||||
Total Net Sales | $ | 3,231,510 | $ | 3,436,988 | $ | 6,668,498 |
For the Three Months Ended July 31, 2018 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Disaggregation of Total Net Sales | ||||||||||||
Americas | ||||||||||||
Equipment Sales | $ | 118,488 | $ | - | $ | 118,488 | ||||||
Equipment Rentals | 323,763 | - | 323,763 | |||||||||
Software Sales | 18,625 | - | 18,625 | |||||||||
Engineering Parts | - | 1,456,962 | 1,456,962 | |||||||||
Services | 134,870 | 7,496 | 142,366 | |||||||||
Europe | ||||||||||||
Equipment Sales | 109,410 | - | 109,410 | |||||||||
Equipment Rentals | 737,126 | - | 737,126 | |||||||||
Software Sales | 29,256 | - | 29,256 | |||||||||
Engineering Parts | - | 387,524 | 387,524 | |||||||||
Services | 323,022 | - | 323,022 | |||||||||
Australia/Asia | ||||||||||||
Equipment Sales | 1,175,276 | - | 1,175,276 | |||||||||
Equipment Rentals | (3,245 | ) | - | (3,245 | ) | |||||||
Software Sales | 211,193 | - | 211,193 | |||||||||
Services | 136,395 | - | 136,395 | |||||||||
Middle East & Africa | ||||||||||||
Equipment Sales | 584,417 | - | 584,417 | |||||||||
Equipment Rentals | - | - | - | |||||||||
Software Sales | 14,223 | - | 14,223 | |||||||||
Services | 13,672 | - | 13,672 | |||||||||
Total Net Sales | $ | 3,926,491 | $ | 1,851,982 | $ | 5,778,473 |
23 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
For the Three Months Ended July 31, 2018 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Geographic Area | ||||||||||||
Americas | $ | 595,746 | $ | 1,464,458 | $ | 2,060,204 | ||||||
Europe | 1,198,814 | 387,524 | 1,586,338 | |||||||||
Australia/Asia | 1,519,619 | - | 1,519,619 | |||||||||
Middle East & Africa | 612,312 | - | 612,312 | |||||||||
Total Net Sales | $ | 3,926,491 | $ | 1,851,982 | $ | 5,778,473 |
For the Three Months Ended July 31, 2018 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Product Line | ||||||||||||
Equipment Sales | $ | 1,987,591 | $ | - | $ | 1,987,591 | ||||||
Equipment Rentals | 1,057,644 | - | 1,057,644 | |||||||||
Software Sales | 273,297 | - | 273,297 | |||||||||
Engineering Parts | - | 1,844,486 | 1,844,486 | |||||||||
Services | 607,959 | 7,496 | 615,455 | |||||||||
Total Net Sales | $ | 3,926,491 | $ | 1,851,982 | $ | 5,778,473 |
24 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
For the Nine Months Ended July 31, 2019 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Disaggregation of Total Net Sales | ||||||||||||
Americas | ||||||||||||
Equipment Sales | $ | 560,339 | $ | 57,545 | $ | 617,884 | ||||||
Equipment Rentals | 446,594 | - | 446,594 | |||||||||
Software Sales | 7,250 | - | 7,250 | |||||||||
Engineering Parts | - | 6,827,221 | 6,827,221 | |||||||||
Services | 915,837 | 1,646,694 | 2,562,531 | |||||||||
Europe | ||||||||||||
Equipment Sales | 1,189,162 | 114,214 | 1,303,376 | |||||||||
Equipment Rentals | 974,394 | - | 974,394 | |||||||||
Software Sales | 167,903 | - | 167,903 | |||||||||
Engineering Parts | - | 1,023,822 | 1,023,822 | |||||||||
Services | 628,235 | 59,553 | 687,788 | |||||||||
Australia/Asia | ||||||||||||
Equipment Sales | 2,707,978 | - | 2,707,978 | |||||||||
Equipment Rentals | 518,392 | - | 518,392 | |||||||||
Software Sales | 283,419 | - | 283,419 | |||||||||
Services | 543,314 | - | 543,314 | |||||||||
Middle East & Africa | ||||||||||||
Equipment Sales | 300,859 | - | 300,859 | |||||||||
Equipment Rentals | 36,130 | - | 36,130 | |||||||||
Software Sales | 58,826 | - | 58,826 | |||||||||
Services | 142,597 | - | 142,597 | |||||||||
Total Net Sales | $ | 9,481,229 | $ | 9,729,049 | $ | 19,210,278 |
25 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
For the Nine Months Ended July 31, 2019 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Geographic Area | ||||||||||||
Americas | $ | 1,930,020 | $ | 8,531,460 | $ | 10,461,480 | ||||||
Europe | 2,959,694 | 1,197,589 | 4,157,283 | |||||||||
Australia/Asia | 4,053,103 | - | 4,053,103 | |||||||||
Middle East & Africa | 538,412 | - | 538,412 | |||||||||
Total Net Sales | $ | 9,481,229 | $ | 9,729,049 | $ | 19,210,278 |
For the Nine Months Ended July 31, 2019 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Product Line | ||||||||||||
Equipment Sales | $ | 4,758,338 | $ | 171,759 | $ | 4,930,097 | ||||||
Equipment Rentals | 1,975,510 | - | 1,975,510 | |||||||||
Software Sales | 517,398 | - | 517,398 | |||||||||
Engineering Parts | - | 7,851,043 | 7,851,043 | |||||||||
Services | 2,229,983 | 1,706,247 | 3,936,230 | |||||||||
Total Net Sales | $ | 9,481,229 | $ | 9,729,049 | $ | 19,210,278 |
26 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
For the Nine Months Ended July 31, 2018 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Disaggregation of Total Net Sales | ||||||||||||
Americas | ||||||||||||
Equipment Sales | $ | 712,945 | $ | - | $ | 712,945 | ||||||
Equipment Rentals | 457,690 | - | 457,690 | |||||||||
Software Sales | 52,145 | - | 52,145 | |||||||||
Engineering Parts | - | 2,826,029 | 2,826,029 | |||||||||
Services | 730,453 | 95,082 | 825,535 | |||||||||
Europe | ||||||||||||
Equipment Sales | 1,030,167 | 192,078 | 1,222,245 | |||||||||
Equipment Rentals | 1,065,417 | - | 1,065,417 | |||||||||
Software Sales | 176,657 | - | 176,657 | |||||||||
Engineering Parts | - | 1,099,513 | 1,099,513 | |||||||||
Services | 611,154 | - | 611,154 | |||||||||
Australia/Asia | ||||||||||||
Equipment Sales | 1,590,510 | - | 1,590,510 | |||||||||
Equipment Rentals | 69,019 | - | 69,019 | |||||||||
Software Sales | 369,167 | - | 369,167 | |||||||||
Services | 221,940 | - | 221,940 | |||||||||
Middle East & Africa | ||||||||||||
Equipment Sales | 905,933 | - | 905,933 | |||||||||
Equipment Rentals | 11,444 | - | 11,444 | |||||||||
Software Sales | 75,519 | - | 75,519 | |||||||||
Services | 62,564 | - | 62,564 | |||||||||
Total Net Sales | $ | 8,142,724 | $ | 4,212,702 | $ | 12,355,426 |
27 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
For the Nine Months Ended July 31, 2018 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Geographic Area | ||||||||||||
Americas | $ | 1,953,233 | $ | 2,921,111 | $ | 4,874,344 | ||||||
Europe | 2,883,395 | 1,291,591 | 4,174,986 | |||||||||
Australia/Asia | 2,250,636 | - | 2,250,636 | |||||||||
Middle East & Africa | 1,055,460 | - | 1,055,460 | |||||||||
Total Net Sales | $ | 8,142,724 | $ | 4,212,702 | $ | 12,355,426 |
For the Nine Months Ended July 31, 2018 | ||||||||||||
Marine | Marine | |||||||||||
Technology | Engineering | Grand | ||||||||||
Business | Business | Total | ||||||||||
Total Net Sales by Product Line | ||||||||||||
Equipment Sales | $ | 4,239,555 | $ | 192,078 | $ | 4,431,633 | ||||||
Equipment Rentals | 1,603,570 | - | 1,603,570 | |||||||||
Software Sales | 673,488 | - | 673,488 | |||||||||
Engineering Parts | - | 3,925,542 | 3,925,542 | |||||||||
Services | 1,626,111 | 95,082 | 1,721,193 | |||||||||
Total Net Sales | $ | 8,142,724 | $ | 4,212,702 | $ | 12,355,426 |
28 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 15 – INCOME TAXES
The Company files federal income tax returns in the U.S. and state income tax returns in the applicable states on a consolidated basis. The Company’s subsidiaries also file the equivalent returns in the appropriate foreign jurisdictions, as applicable, most notably the United Kingdom.
The Company is required to determine whether it is more likely than not that a tax position will be sustained upon examination based upon the technical merits of the position. If the more-likely-than-not threshold is met, a company must measure the tax position to determine the amount to recognize in the financial statements. There are no material uncertain tax positions included in the accompanying unaudited consolidated financial statements at July 31, 2019 and the audited consolidated financial statements at October 31, 2018.
The Company uses an asset and liability approach to financial accounting and reporting for income taxes. The difference between the financial statement and tax bases of assets and liabilities is determined annually. Deferred income tax assets and liabilities are computed for those differences that have future tax consequences using the currently enacted tax laws and rates that apply to the periods in which they are expected to affect taxable income. Valuation allowances are established, if necessary, to reduce the deferred tax asset to the amount that will more likely than not be realized. Income tax expense is the current income tax payable or refundable for the period plus or minus the net change in the deferred tax assets and liabilities.
We have federal tax Net Operating Loss (“NOL”) carryforwards of $8,353,186 as of October 31, 2018 which will expire at various dates in the next 20 years. Such NOL carryforwards expire as follows:
2028 | $ | 2,707,158 | ||
2029 | 5,646,028 | |||
Total | $ | 8,353,186 |
We believe that it is more likely than not that the benefit from certain federal NOL carryforwards will be realized. The federal NOL carryforwards in the income tax returns filed included unrecognized tax benefits taken in prior years. A portion of the carryforwards may expire before being applied to reduce future income tax liabilities.
The deferred tax asset related to the U.S. tax carryforward is $903,182 and was $1,754,169 as of July 31, 2019 and October 31, 2018 respectively. For the nine months ended July 31, 2019 the Company had an Alternative Minimum Tax refund of $77,754 and for the year ended October 31, 2018 had an Alternative Minimum Tax of $7,840.
29 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 15 – INCOME TAXES (Continued)
Components of deferred tax assets as of July 31, 2019 and October 31, 2018 are as follows:
July 31, 2019 | October 31, 2018 | |||||||
Net operating loss carry-forward benefit | $ | 903,182 | $ | 1,754,169 | ||||
Net deferred tax asset | $ | 903,182 | $ | 1,754,169 |
The Company did not incur any regular income tax but did incur an Alternative Minimum Tax expense in the U.S. for the year ended October 31, 2018. For financial purposes in its U.S. entities and other foreign entities not included above, the Company has been able to use net operating loss carryforwards and other timing differences during the current and prior year to offset any tax liabilities in the various tax jurisdictions.
The Company’s income tax returns are subject to audit by taxing authorities for the years ending October 31, 2016.
NOTE 16 – CAPITAL STOCK
On or around November 16, 2018, the Company issued an aggregate of 23,965 shares of its common stock at a value of $4.40 for each share for a total of $105,446 in cash. The stock was issued pursuant to an anti-dilutive agreement for the private place in January 2018.
On or around February 3, 2019, the Company issued an aggregate of 7,143 shares of its common stock at a value of $5.92 for each share to a director pursuant to the terms of his appointment.
On or around June 24, 2019, the Company issued an aggregate of 20,000 shares of its common stock at a value of $14.59 for each share to a consultant for services rendered.
Disgorgement Proceeds
During March 2019, the Company became aware of possible short swing profits triggered by the sale of common stock by a beneficial owner pursuant to Section 16(b) of the Securities Exchange Act of 1934, as amended. Following discussions with the stockholder for the purpose of recovering such profits, on May 17, 2019, the Company received a payment of $166,514 representing the entire amount of short swing profits. The Company recognized these proceeds as a capital contribution from stockholders with a corresponding increase to additional paid-in capital.
30 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
The information herein contains forward-looking statements. All statements other than statements of historical fact made herein are forward looking. In particular, the statements herein regarding industry prospects and future results of operations or financial position are forward-looking statements. These forward-looking statements can be identified by the use of words such as “believes,” “estimates,” “could,” “possibly,” “probably,” anticipates,” “projects,” “expects,” “may,” “will,” or “should” or other variations or similar words. No assurances can be given that the future results anticipated by the forward-looking statements will be achieved. Forward-looking statements reflect management’s current expectations and are inherently uncertain. Our actual results may differ significantly from management’s expectations.
The following discussion and analysis should be read in conjunction with our financial statements, included herewith and the audited financial statements included in our annual report on Form 10-K filed with the Securities and Exchange Commission on February 1, 2019 as amended on February 7, 2019, and April 23, 2019. This discussion should not be construed to imply that the results discussed herein will necessarily continue into the future, or that any conclusion reached herein will necessarily be indicative of actual operating results in the future. Such discussion represents only the best present assessment of our management.
General Overview
Throughout these discussions, the terminologies listed in the table immediately below are used and have the meanings ascribed to them in the said table.
“Current Quarter” | The three month period ended July 31, 2019 |
“Previous Quarter” | The three month period ended July 31, 2018 |
“Current Nine Month Period” | The nine month period ended July 31, 2019 |
“Previous Nine Month Period” | The nine month period ended July 31, 2018 |
Within the Coda Octopus Group, we have two distinct operating businesses:
Products Segment | Also referred to as “Marine Technology Business” |
Services Segment | Also referred to as “Marine Engineering Business” |
The Marine Technology Business, which is considered a products business, designs, manufactures, sells and rents products and associated services to the subsea commercial and defense markets. Among these products, is our real time 3D technology (marketed under the brand name “Echoscope®”) which has unique capabilities for both the commercial and defense imaging sonar markets. Our products are used primarily in the underwater construction market, offshore oil and gas, offshore wind energy industry, complex dredging, port security, defense, mining and marine sciences sectors. Our customers include service providers to major oil and gas companies, renewable energy companies, law enforcement agencies, ports, mining companies, defense bodies, research institutes and universities. Our Echoscope® technology has unique capabilities, as we believe it is the only commercially available real time 3D volumetric imaging sonar technology which allows the user to generate a real time 3D image (with cloud point XYZ data outputs) of underwater environments in all water conditions, including zero visibility. This gives us a commercial advantage for many underwater applications where real time decision making and visualization of moving objects is critical to underwater operations and complex underwater mapping. Visualizing moving objects is critical for the placement, salvaging or accurate positioning of objects on the seabed.
The Marine Engineering Business supplies engineering services mainly to prime defense contractors. The central business model for the Services Segment is the design and manufacture of proprietary parts for larger defense mission critical integrated systems (MCIS). An example of such MCIS is the Close-In-Weapons Support (CIWS) Program for the Phalanx. These proprietary parts, once approved within the MCIS program, affords the Services Segment the status of “preferred supplier for these parts” for the life of the program. Such status permits it to supply these parts and upgrade in the event of obsolescence or advancement of technology for the life of the program. Clients include prime defense contractors such as Raytheon and Northrop Grumman.
For further discussion of our revenue recognition accounting policies, refer to Note 2 – “Revenue Recognition” in these financial statements and in our Annual Report on Form 10-K for the fiscal year ended October 31, 2018.
United Kingdom’s Withdrawal from the European Union
Our Business is affected by a number of factors. Currently a significant concern is the uncertainty relating to the UK’s withdrawal from the European Union (“Brexit”) including the possibility that such withdrawal will take place without an agreement on the future relationship between the UK and the European Union (“Hard Brexit”). Following a national referendum, the UK Government served notice to leave the European Union under Article 50 of the Lisbon Treaty. The date of the UK leaving the European Union and the deadline for concluding a deal is currently October 31, 2019. The recent failure of the UK Parliament to find agreement on Brexit resulted in the resignation by the prior Prime Minister and election appointment of a new Prime Minister. This event has significantly increased the likelihood of a disorderly withdrawal. The new Prime Minister has committed to take the UK out of the European Union on October 31, 2019 with or without a deal. It remains unlikely that a new deal can be reached between the two parties by October 31, 2019, especially in light of the recent suspension of the UK Parliament which reduces the available time for Parliament to act. The current default position under UK Law is that the UK will leave the European Union on October 31, 2019.
Leaving the European Union without an agreement on the future relationship could affect our UK operations which represents a significant part of our earnings. Our R&D and manufacturing capability for our flagship product Echoscope® is within the United Kingdom. Coda Octopus Products Limited (Scotland based) and Coda Octopus Martech Limited (England based) both operate from within the UK.
31 |
The ongoing uncertainty also impacts the value of the British Pound (the functional currency of our UK operations) which is currently at an all-time low against other major currencies including the US Dollar. For the Current Quarter, approximately 40% of our revenues were generated in British Pounds. Accordingly, depreciation of the British Pound has an adverse impact on our revenues reported and may result in a devaluation of our consolidated balance sheet assets and our Comprehensive Income. In the Current Quarter we had adverse foreign currency translation adjustments of $1,458,315 compared to adverse change of $270,370 in the Previous Quarter.
Since there is no precedent for a European Union member state leaving the Union, the full implications for the Company are not evident. The outcome is dependent on the type of future relationship that is struck between the United Kingdom and the European Union. In the case of a Hard Brexit, it is widely believed that the World Trade Organization (WTO) rules will apply. Operating on this basis would have far-reaching implications for our Company particularly in the area of costs associated with import/export arrangements for our products including custom duties on purchases and sales and delays and increased compliance costs in the supply chain (both purchasing and selling). We currently benefit from mutual recognition rules in a number of areas including export control requirements and quality standards which allow us to distribute our products freely in the European Union. If these are removed, it is likely to involve new qualification requirements with the attendant costs and delays involved. Furthermore, restrictions on free movement will also limit our ability to utilize our trained engineers and experts on customer projects in the European Union. A significant risk is that shipment of goods will be interrupted because of delays at border and ports - thereby affecting our revenues and relationships with our customers who are impacted.
Furthermore, in the event of a Hard Brexit, it is widely believed that the British Pound will be exposed to extreme fluctuations between the major currencies including the US Dollar and Euro.
In anticipation of a Hard Brexit, we have taken steps to mitigate some of its impact by establishing a Danish based subsidiary, Coda Octopus Products A/S, to maintain a presence in the European Union. We have increased our planning around this entity which would give us access to Europe, by taking on new premises in Copenhagen for its activities. We intend to run a large part of our rental business from this office. However, we can give no assurance that this in itself would be sufficient to soften the impact of a Hard Brexit.
The ongoing uncertainty has also given rise to increased costs of resources and challenges in the recruitment of key skills for our UK based Marine Technology Business.
Critical Accounting Policies
This discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements that have been prepared under accounting principles generally accepted in the US GAAP. The preparation of financial statements in conformity with US GAAP requires our management to make estimates and assumptions that affect the reported values of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported levels of revenue and expenses during the reporting period. Actual results could materially differ from those estimates.
Below is a discussion of accounting policies that we consider critical to an understanding of our financial condition and operating results and that may require complex judgment in their application or require estimates about matters which are inherently uncertain. A discussion of our significant accounting policies, including further discussion of the accounting policies described below, can be found in the footnotes of our Consolidated Financial Statements of October 31, 2018.
32 |
Revenue Recognition
All of our revenues are earned under formal contracts with our customers and are derived from both sales and rental of underwater technologies and equipment for imaging, mapping, defense and survey applications and from the engineering services that we provide. Our contracts do not include the possibility for additional contingent consideration so that our determination of the contract price does not involve having to consider potential variable additional consideration. Our product sales do not include a right of return by the customer.
With regard to our Products Segment, all of our products are sold on a stand-alone basis and those market prices are evidence of the value of the products. To the extent that we also provide services (e.g., installation, training, etc.), those services are either included as part of the product or are subject to written contracts based on the stand-alone value of those services. Revenue from the sale of services is recognized when those services have been provided to the customer and evidence of the provision of those services exist.
For further discussion of our revenue recognition accounting policies, refer to Note 2 – “Revenue Recognition” in these financial statements and in our Annual Report on Form 10-K for the fiscal year ended October 31, 2018.
Income Taxes
The Company accounts for income taxes in accordance with Accounting Standards Codification 740, Income Taxes (ASC 740). Under ASC 740, deferred income tax assets and liabilities are recorded for the income tax effects of differences between the bases of assets and liabilities for financial reporting purposes and their bases for income tax reporting. The Company’s differences arise principally from the use of various accelerated and modified accelerated cost recovery systems for income tax purposes versus straight line depreciation used for book purposes and from the utilization of net operating loss carry forwards.
Deferred tax assets and liabilities are the amounts by which the Company’s future income taxes are expected to be impacted by these differences as they reverse. Deferred tax assets are based on differences that are expected to decrease future income taxes as they reverse. Correspondingly, deferred tax liabilities are based on differences that are expected to increase future income taxes as they reverse. Note 15 to the Consolidated Financial Statements at October 31, 2018 discusses the amounts of deferred tax assets and liabilities, and also presents the impact of significant differences between financial reporting income and taxable income.
For income tax purposes, the Company uses the percentage of completion method of recognizing revenues on long-term contracts which is consistent with the Company’s financial reporting under U.S. GAAP.
Intangible Assets
Intangible assets consist principally of the excess of cost over the fair value of net assets acquired (or goodwill), customer relationships, non-compete agreements and licenses. Goodwill was allocated to our reporting units based on the original purchase price allocation. Goodwill is not amortized and is evaluated for impairment annually or more often if circumstances indicate impairment may exist. Customer relationships, non-compete agreements, patents and licenses are being amortized on a straight-line basis over periods of 2 to 15 years. The Company amortizes its limited lived intangible assets using the straight-line method over their estimated period of benefit. We evaluate annually the recoverability of intangible assets and take into account events or circumstances that warrant revised estimates of useful lives or that indicate that impairment exists.
Summary of Consolidated Results of Operations
Within our Group, we have two distinct operating businesses with certain synergies (for example engineering skills and common defense customers). Increasingly, both Segments are working together on joint-third party Research and Development Projects.
Our Marine Technology Business designs and manufactures a number of products including the only commercially available real time 3D sonar solutions for subsea applications for both commercial and defense sectors. Our Marine Engineering Business supplies engineering services (from electronic design to manufacturing and obsolescence management) mainly to prime defense contractors, although there are a small number of customers who do not fall into this category.
Current Quarter | Previous Quarter | |
Products Segment generated 48% of our consolidated revenues | Products Segment generated 68% of our consolidated revenues | |
Services Segment generated 52% of our consolidated revenues | Services Segment generated 32% of our consolidated revenues |
A summary of the consolidated performance of the Company in the Current Quarter is:
● | Revenues increased by 15%; | |
● | Gross Profit Margin was lower at 68.2% compared to 72.6% in the Previous Quarter; | |
● | Total Operating Expenses (Research & Development and SG&A) increased by 10.9%; | |
● | Net Income fell to $1,775,687 from $1,997,610. |
Notable in the Current Quarter is that SG&A increased by 8.2% over the Previous Quarter and we made a provision for income tax expenses of $350,655 compared to nil in the Previous Quarter. We also had a material loss from foreign currency translation of $1,458,315 due to significant depreciation in the British Pound against major currencies including the US Dollar.
In the Previous Quarter the Services Segment’s revenue plan (and thus financial performance) was adversely affected due to delays in securing certain defense contracts for calendar years 2017 and 2018. As a result of receiving some of the outstanding backlog orders, the Services Segment is now back on its revenue plan. Notwithstanding the foregoing, the concentration of contracts from the defense sector for this Segment remains a risk as a change in US Administration may cause changes in budgetary priorities or delays in the approval of the federal defense budget resulting in an adverse impact on the performance of this Segment.
33 |
A summary of the performance of the Services Segment in the Current Quarter is that:
● |
Revenues increased by 86% to $3,436,988 from the Previous Quarter’s $1,851,982 due to the reasons explained immediately above; | |
● | R&D expenditures for the Services Segment fell from $90,190 to $32,991 in the Current Quarter due to near-completion of the Thermite® Octal developments which constituted the bulk of the R&D expenditures for this Segment; | |
● | SG&A increased to $659,398 in the Current Quarter compared to $566,692 in the Previous Quarter; | |
● | Total Operating Expenses increased by 5.4% and was $692,389; and | |
● | Net Income before Income Taxes, was $1,214,354 in the Current Quarter compared to $245,798 in the Previous Quarter. |
A summary of the performance of the Products Segment in the Current Quarter is that:
● | Revenues were $3,231,510 representing an 18% decrease compared to the Previous Quarter’s $3,926,491. This Segment is still within its operating business plan for the fiscal year 2019 and year to date has met its overall business plan; | |
● | R&D expenditures increased from $440,202 to $503,540 (in line with our budgetary plans); | |
● | SG&A decreased from $723,155 to $590,981; | |
● | Total Operating Expenses were $1,094,521 representing a decrease of 5.9%; and | |
● | Net Income before Income Taxes fell to $1,548,605 from $2,113,926. |
Results of Operations for the Current Quarter compared to the Previous Quarter
Revenue: Total consolidated revenues for the Current Quarter and the Previous Quarter were $6,668,498 and $5,778,473 respectively, representing an increase of 15%. During the Current Quarter, the Products Segment generated 48% and Services Segment generated 52% of consolidated revenues. The Services Segment’s revenues increased by 86% in the Current Quarter and this increase is largely attributable to receiving and executing backlog orders relating to calendar years 2017 and 2018 which were delayed due to the then New Administration not approving the Defense Budget on time. The Services Segment relies heavily on receiving orders from a small number of Prime Defense Contractors (although for different programs). A change in US Administration will often result in delay in approval of the Federal Defense Budget, thus adversely affecting orders and, consequently, revenues. As such, the large increase in revenues of the Services Segment should not be considered typical. In the Current Quarter, the Products Segment’s revenues were lower by 18% compared to the Previous Quarter. Notwithstanding, the Products Segment is still within its annual business plan. In the Current Quarter, the Products Segment saw a reduction in (i) Products Sales; (ii) Product Rentals and (iii) Services. However, on a Year to Date basis, the Product Segment revenues are higher than the Previous equivalent period. More information on the breakout of revenues for both Segments including information on rentals versus sales can be found in Note 14 - Segment Analysis to the Unaudited Consolidated Financial Statements including information on disaggregation of revenues pertaining to each Segment.
Gross Profit Margins: In the Current Quarter, margin percentage was weaker at 68.2% (gross profit of $4,547,818) compared to 72.6% (gross profit $4,194,273) in the Previous Quarter. In general, our Gross Profit Margin varies according to the mix of consolidated sales realized in the quarter.
In the Products Segment within the mix of sales, we have (i) outright sale of products which may comprise hardware and/or software; (ii) rental of products comprising either hardware or software or a combination of both; (iii) provision of certain services, typically by engineers who train our customers in the use of our products. Gross Profit Margin will vary according to the composition or mix of sales. In the Current Quarter the Products Segment had less rentals and services than the Previous Quarter. Margin percentage in the Current Quarter for the Products Segment was slightly lower than the Previous Quarter as was 81.7% compared to 83.4%. See Note 14 - Segment Analysis to the Unaudited Consolidated Financial Statements for information on disaggregation of revenues. In the Current Quarter, rental and services (which largely relate to our services provided with rental of equipment) constituted 39% of the Product Segments Revenues compared to 42% in the Previous Quarter.
In general, the Services Segment yields a lower gross profit margin on its sales which are based on time and material contracts. As we increase the units of sales generated from the Services Segment, we anticipate aggregate margins to be lower on an annualized basis.
Further information on the performance of each Segment can be found in Note 14 - Segment Analysis to the Unaudited Consolidated Financial Statements including information on Disaggregation of Revenues pertaining to each Segment.
Research and Development (R&D): R&D expenditures in the Current Quarter were $631,690 compared to $530,392 in the Previous Quarter, representing an increase of 19.1%. The increase in this category of expenditures largely reflects the investments we are making under the Cooperative Research and Development Agreement (“CRADA”) with Naval Surface Warfare Center, Panama Division (“NSWC PCD”) for NAVSEA for the development of a first generation prototype (“GEN 1”) Head Up Display System for Divers (the “HUD”) which is discussed more fully below and developments we are making in our product range including the Echoscope® technology. The increase in this category of expenditures is in line with our budgetary plans. Changes in this category are set out immediately below:
Description | Amount | % increase / (decrease) | ||||||
Services Segment R&D Expenditures in the Current Quarter | $ | 32,991 | (63.4 | )% | ||||
Services Segment R&D Expenditures in the Previous Quarter | $ | 90,190 | ||||||
Products Segment R&D Expenditures in the Current Quarter | $ | 503,540 | 14.4 | % | ||||
Products Segment R&D Expenditures in the Previous Quarter | $ | 440,202 | ||||||
Coda Octopus Group, Inc R&D Expenditures in the Current Quarter | $ | 95,159 | 100 | % | ||||
Coda Octopus Group, Inc R&D Expenditures in the Previous Quarter | $ | - |
The Company entered the CRADA in July 2018 and under its terms, the Company is required to fund and deliver the GEN 1 HUD within 12 months of the Agreement. Following completion of live trials with NASA in June 2019 of the first pre-production prototype, we are now locking down the design to reflect the findings of the NASA Trial and deliver the GEN 1 product to NAVSEA once fully signed off by NSWC.
We anticipate that a small number of GEN 1 HUD units will be purchased across various Navy divisions and by NASA in 2019 for continued assessment. In the same time frame, we also expect to receive R&D funding from the Navy to commence the second generation (GEN 2) development between October and November 2019.
We anticipate that the GEN 1 HUD will be operational in early 2020. We expect to manufacture the HUD on the basis of a license agreed between NSWC PCD and the Company for the manufacture and distribution of the HUD system for the NAVSEA and for foreign naval forces, subject to the approval of the US Navy. We also expect that the HUD system and Coda Octopus Echoscope® will be applied to the Approved Navy Use (ANU) List allowing the Navy to acquire these items.
We have budgeted a total of $500,000 for the development of the first prototype HUD. During the Current Quarter and for the Current Nine Month Period, we expended 95,159 and $284,494, respectively. We have entered into commitments for the purchase of components for a number of units which we will use to manufacture R&D Prototypes for continued evaluation. We expect therefore that we will expend the full $500,000 by the end of the current fiscal year.
As we accelerate the development of the first-generation of the HUD for delivery to NAVSEA and completing our fourth and fifth generations sonar products, we anticipate R&D expenditures to increase in the fourth quarter.
34 |
Selling, General and Administrative Expenses (SG&A): SG&A expenses for the Current Quarter increased to $1,775,909 from $1,640,842 in the Previous Quarter representing an increase of 8.2%. Within our SG&A expenses for the Current Quarter we have a non-cash item associated with stock issuance to a consultant of $291,800.
Key Areas of SG&A Expenditure across the Group for the Current Quarter compared to the Previous Quarter are:
Expenditure | July 31, 2019 | July 31, 2018 | Percentage Change | |||||||
Wages and Salaries | $ | 726,025 | $ | 749,562 | Decrease of 3.1% | |||||
Legal and Professional Fees (including accounting, audit and investment banking services) | $ | 213,274 | $ | 319,624 | Decrease of 33.3% | |||||
Rent for our various locations | $ | 1,816 | $ | 6,623 | Decrease of 72.6% | |||||
Marketing | $ | 59,545 | $ | 67,551 | Decrease of 11.9% |
There are a number of factors pertaining to the decrease in Wages and Salaries in the Current Quarter. Among these factors is that Wages and Salaries as a G&A expense decreased by $91,738 in the Current Quarter with the increase in the R&D expense for the HUD development work under the CRADA. In this connection, we used G&A employees to perform the R&D, thus decreasing the G&A by $91,738 and increasing the R&D expenditures. On an annualized basis we expect the category Wages and Salaries to increase by up to $500,000 over the previous fiscal year to reflect the investments we are making in additional resources for our expansion activities in the Orlando office and also additional resources for our R&D efforts to realize our organic growth plans.
Legal and Professional Fees increased in the Current Quarter. In the Previous Quarter this category of expenditure contained a non-recurring cost of $150,000 representing separation fees. In the Current Quarter, accounting fees increased to reflect the investments we are making in additional resources in the area of Accounting and Financial Management to address the material weaknesses we reported in our Form 10-K and most recent Form 10-Q. Directors Fees also increased and were $40,000 in the Current Quarter compared to $12,500 in the Previous Quarter. We expect also this category to increase to reflect investments we are making in filing new patent applications around our products including our fourth generation of the Echoscope® technology.
In respect of the category of “Rent”, it should be noted that we own all of the properties from which our business units operate. On an annualized basis we expect the category of rent to be around $25,000 and this will be in connection with premises that we have recently taken in Denmark to mitigate some of the impact of a No Deal Brexit, which is discussed more fully above. This will give us the basis to operate within the European Union but will not address the fact that the core of our business activities including R&D and manufacturing is based in the United Kingdom.
The decrease in the category of marketing expenditures is not indicative of a sustained reduction in this category of expenditures and correlates to the timing of planned marketing events. In the Current Quarter we had less marketing activities than the Previous Quarter. We would expect on an annualized basis this category of expenditures to be higher than the previous fiscal year.
Operating Income: Our income from our operating activities in the Current Quarter was $2,140,219 as compared to $2,023,039 in the Previous Quarter representing an increase of 5.8%. Although revenues rose by 15% in the Current Quarter, our Operating Income did not rise proportionately. Operating Income was affected by a reduction in our Gross Profit Margins in the Current Quarter due to the mix of sales within our Revenues (Services Segment had more units of sale than the Products Segment and also Gross Margins was lower due to fall in overall sales by the Products Segment and the mix of sales realized) along with a 19.1% increase in R&D expenditures and 8.2% increase in SG&A.
Other Income: In the Current Quarter, we had Other Income of $6,398 as compared to $3,972 in the Previous Quarter resulting in an increase of 61.1%. This category is subject to fluctuations and is not expected to be material in our financial statements.
Interest Expense: Interest expense decreased by 31.1% in the Current Quarter to $20,275 from $29,421 in the Previous Quarter. This is due to a significant reduction in our overall loan and debenture indebtedness as a result of $4,877,793 principal prepayment of the HSBC Loan in March 2018, thereby reducing the then principal balance to $1,917,602. As of the end of the Current Quarter, we had $1,177,797 outstanding under this HSBC Loan compared to $2,637,151 in the Previous Quarter. Note 11 – Loans and Notes Payable to the Unaudited Consolidated Financial Statements - provides further details pertaining to this HSBC Loan.
Net Income before Income Taxes: In the Current Quarter, we had a net income before income taxes of $2,126,342 as compared to $1,997,590 in the Previous Quarter. This is attributable to the increase in our overall revenues in conjunction with a modest reduction in our Interest Expense.
35 |
Net Income: In the Current Quarter, we had a net income of $1,775,687 as compared to $1,997,610 in the Previous Quarter. The fall in Net Income in the Current Quarter is largely due to a provision of $350,617 for deferred tax expense whereas in the Previous Quarter the allowance was nil as the Company had not then recognized the deferred tax asset.
Comprehensive Income. In the Current Quarter Comprehensive Income decreased to $317,372 compared to $1,727,240 in the Previous Quarter. A significant factor in this category is foreign exchange movements in the reporting period. In the Current Quarter we realized a loss of $1,458,315 in foreign currency translation adjustment compared to a loss of $270,370 in the Previous Quarter. We conduct our business in a number of different jurisdictions and currencies including in British Pound where a significant part of our business operations take place (in the Current Quarter 40% of our revenues were generated from our UK entities). The British Pound has weakened significantly against the US$ due to ongoing Brexit uncertainty. This adverse movement has, in the Current Quarter affected our revenues and balance sheet. See Section titled - “Inflation and Foreign Currency” which covers the impact of foreign currency movement and adjustments. See Note 4 - Foreign Currency Translation of our Unaudited Consolidated Financial Statements for our policy on foreign currency translation.
Results of Operations for the Current Nine Month Period compared to the Previous Nine Month Period
Revenue: Total consolidated revenues for the Current Nine Month Period and the Previous Nine Month Period were $19,210,278 and $12,355,426, respectively, representing an increase of 55.5%. The increase is largely driven by the Services Segment being back on plan after receiving some of the backlog defense contracts which were not received in the Previous Quarter due to the delay in the federal defense budget being approved as a result of a New Administration being in place. Typically, for defense businesses which are reliant on defense contracts, changes in the Administration are likely to cause delay in defense contract awards as the New Administration evaluates its defense priorities. In the Current Nine Month Period the Products Segment generated 49% of our consolidated revenues and the Services Segment generated 51% of our consolidated revenues. Revenues in the Services Segment increased by 131% in the Current Nine Month Period compared to the Previous Nine Month Period and the Products Segment increased by 16% in the Current Nine Month Period compared to the Previous Nine Month Period.
Gross Profit Margins: Margin percentage was lower in the Current Nine Month Period at 66.7% (gross profit of $12,805,552) compared to 71.9% (gross profit $8,884,261) in the Previous Nine Month Period. Gross Profit Margins will vary according to the composition of the mix of sales made in the period. In the Products Segment within the composition of our sales, we have (i) outright sale of products which may comprise hardware and/or software. Hardware sales yield less Gross Profit Margins. (ii) Rental of products yields a higher Gross Profit Margin (iii) Provision of certain services, typically engineers who train our customers on our products. Gross Profit Margin will vary according the composition of the items sold within our revenues.
In the Current Nine Month Period the Products Segment had increased outright hardware sales and also increased rentals and services over the Previous Nine Month Period. Margin percentage in the Current Nine Month Period was lower at 81% compared to 84.1% in the Previous Nine Month Period. See Note 14 - Segment Analysis to the Unaudited Consolidated Financial Statements for information on disaggregation of revenues. In the Current Nine Month Period rental and services (which largely relate to our services provided with rental of equipment) constituted 44% of the Product Segments Revenues in the Current Nine Month Period compared to 40% in the Previous Nine Month Period.
In general, the Services Segment yields a lower gross profit margin on its sales which are based on time and material contracts. As we increase the units of sales generated from the Services Segment, we anticipate Margins to be lower on an annualized basis.
Further information on the performance of each Segment can be found in Note 14 - Segment Analysis to the Unaudited Consolidated Financial Statements including information on Disaggregation of Revenues pertaining to each Segment.
Research and Development (R&D): R&D expenditures in the Current Nine Month Period was $1,948,243 compared to $1,841,408 in Previous Nine Month Period, constituting an increase of 5.8% in the Current Nine Month Period. The increase in this category of expenditures largely reflects the investments we are making under the Cooperative Research and Development Agreement (“CRADA”) with Naval Surface Warfare Center, Panama Division (“NSWC PCD”) for NAVSEA for the development of a first generation prototype (“GEN 1”) Head Up Display System for Divers (the “HUD”) which is discussed more fully below and developments we are making in our product range including the Echoscope® technology. The increase in this category of expenditures is in line with our budgetary plans. Changes in this category are set out immediately below:
Description | Amount | % increase / (decrease) | ||||||
Services Segment R&D Expenditures in the Current Nine Month Period | $ | 130,205 | (71.4 | )% | ||||
Services Segment R&D Expenditures in the Previous Nine Month Period | $ | 455,414 | ||||||
Products Segment R&D Expenditures in the Current Nine Month Period | $ | 1,533,544 | 10.6 | % | ||||
Products Segment R&D Expenditures in the Previous Nine Month Period | $ | 1,385,994 | ||||||
Coda Octopus Group, Inc R&D Expenditures in the Current Nine Month Period | $ | 284,494 | 100 | % | ||||
Coda Octopus Group, Inc R&D Expenditures in the Previous Nine Month Period | $ | - |
In the Current Nine Month Period, this area of expenditures in the Services Segment declined due to advancement of its development work on the Thermite® mission computer which, previously, accounted for a significant part of its R&D expenditures. The newly developed Thermite® Octal is now in trials with a number of customers and we have begun to sell the pre-production prototypes to customers who have ongoing trials.
In the Current Nine Month Period, the Products Segment’s R&D expenditures increased by 10.6% over the Previous Nine Month Period. The Products Segment continues to invest in its entire product range including in its Echoscope® technology, expanding its capabilities around artificial intelligence and its motion sensor package. The increase in this category of expenditure is a reflection of these activities.
The Group incurred $284,494 in connection with the CRADA where we are currently developing a first-generation prototype HUD Unit for NAVSEA in conjunction with NSWC PCD.
The Company entered the CRADA in July 2018 and under its terms, the Company is required to fund and deliver the GEN 1 HUD within 12 months of the Agreement. Following completion of live trials with NASA in June 2019 of the first pre-production prototype, we are now locking down the design to reflect the findings of the NASA Trial and deliver the GEN 1 product to NAVSEA once fully signed off by NSWC.
We anticipate that a small number of GEN 1 HUD units will be purchased across various Navy divisions and by NASA in 2019 for continued assessment. In the same time frame, we also expect to receive R&D funding from the Navy to commence the second generation (GEN 2) development between October and November 2019.
We anticipate that the GEN 1 HUD will be operational in early 2020. We expect to manufacture the HUD on the basis of a license agreed between NSWC PCD and the Company for the manufacture and distribution of the HUD system for the NAVSEA and for foreign naval forces, subject to the approval of the US Navy. We also expect that the HUD system and Coda Octopus Echoscope® will be applied to the Approved Navy Use (ANU) List allowing the Navy to acquire these items.
We have budgeted a total of $500,000 for the development of the first prototype HUD. During the Current Quarter and for the Current Nine Month Period, we expended 95,159 and $284,494, respectively. We have entered into commitments for the purchase of components for a number of units which we will use to manufacture a number of R&D Prototypes for continued evaluation. We expect therefore that we will expend the full $500,000 by the end of the current fiscal year.
As we accelerate the development of the first-generation of the HUD for delivery to NAVSEA and completing our fourth and fifth generations sonar products, we anticipate R&D expenditures to increase in the fourth quarter.
36 |
Selling, General and Administrative Expenses (SG&A): SG&A expenses for the Current Nine Month Period decreased to $5,091,866 from $5,172,229 in the Previous Nine Month Period representing a decrease of 1.6%. In real terms, SG&A expenses have increased in the Current Nine Month Period, as in the Previous Nine Month Period we had non-recurring costs of $740,486 comprising, amongst other things, separation payments ($309,218), surrender of lease ($43,511) and stock compensation of ($277,499). In the Current Nine Month Period, the main non-recurring costs that is included is stock compensation of $291,800, issued to a consultant for services rendered. In addition, in the Current Nine Month Period, Directors Fees increased from $45,000 in the Previous Nine Month Period compared to $120,000 in the Current Nine Month Period.
Key Areas of SG&A Expenditure across the Group for the Current Nine Month Period compared to the Previous Nine Month Period are:
Expenditure | July 31, 2019 | July 31, 2018 | Percentage Change | |||||||
Wages and Salaries | $ | 2,217,906 | $ | 2,310,298 | Decrease of 4.0% | |||||
Legal and Professional Fees (including accounting, audit and investment banking services) | $ | 761,498 | $ | 709,683 | Increase of 7.3% | |||||
Rent for our various locations | $ | 65,163 | $ | 54,666 | Increase of 7.3% | |||||
Marketing | $ | 191,000 | $ | 157,444 | Increase of 21.3% |
The decrease in the “Wages & Salaries” category of expenditure is a reflection that in the Previous Nine Month Period we had a non-recurring separation payment of $309,218. On an annualized basis we would expect this category of expenditures to increase to reflect the investments we are making in sales and marketing resources and additional resources for our planned expansion activities in our Orlando office and increasing R&D resources.
The increase in “Legal and Professional” category of expenditures is due to an increase in board remuneration, an increase in monthly retainer for legal fees and the investments we are making in additional resources in the area of Accounting and Financial Management to address the material weaknesses we reported in our in our Form 10-K and the most recent Form 10-Q.
Although on a year to date basis the category of “Rent” expenditures have increased, we would expect this category to decrease for the foreseeable future. As discussed more fully above, we have rented office space in Denmark (at an annual rent of approximately $25,000) to mitigate some of the impact of a No Deal Brexit. All other business premises are owned by the Company.
The increase in the category of “Marketing” expenditures is in line with our budgetary plans and strategy to increase our marketing activities. This strategy includes attending and participating in more trade shows, exhibitions and conferences to heighten awareness about our products and broader capabilities. This is essential as we roll out our next generation of products and capabilities particularly in the defense space which is a significant part of our strategy to take our Echoscope® technology forward.
Operating Income: Our income from our operating activities in the Current Nine Month Period was $5,765,443 as compared to $1,870,624 in the Previous Nine Month Period. In the Previous Nine Month Period, our Services Segment was significantly off its revenue plan due to the delay in receiving anticipated defense contracts. In the Current Nine Month Period, the Services Segment received some of the anticipated backlog orders for the calendar years 2017 and 2018 and this brought this part of the business back on its revenue plan. In addition, the Products Segment revenues also increased by 16.0% over the Previous Nine Month Period. Overall, therefore, Operating Income increased due to a significant increase in revenues in the Nine Month Period (55.0% over the Previous Nine Month Period) in conjunction with a modest reduction in our SG&A expenditures and reduction in our interest expense by 67.3%.
Other Income: In the Current Nine Month Period, we had Other Income of $65,467 as compared to $94,642 in the Previous Nine Month Period resulting in a decrease of 30.8%. This category is subject to fluctuations and is not expected to be material.
Interest Expense: Interest expense decreased by 67.3% in the Current Nine Month Period to $69,683 from $212,910 in the Previous Nine Month+ Period. This is due to the significant reduction in our overall loan and debenture indebtedness. This has resulted in the reduction of our interest expense payable on debentures and loans. Please refer to section below titled “Liquidity and Capital Resources and Note 11 – Loans and Notes Payable to the Unaudited Consolidated Financial Statements, for further details pertaining to this HSBC Loan for more information.
Net Income before Income Taxes: In the Current Nine Month Period, we had income before income taxes of $5,761,227 as compared to $1,752,356, in the Previous Nine Month Period. This is attributable to the increase in our consolidated revenues in conjunction with reduction in key areas of expenditures such as SG&A and interest expenses.
37 |
Net Income: In the Current Nine Month Period, we had a net income of $4,988,194 as compared to $1,752,346 in the Previous Nine Month Period. This is attributable to the increase in our overall revenues in conjunction with a reduction in key areas of expenditures such as R&D and interest expense. In the Current Nine Month Period we made provision for $850,987 for deferred tax expense compared to nil in the Previous Nine Month Period, reflecting recognition of a deferred tax asset.
Comprehensive Income. In the Current Nine Month Period Comprehensive Income increased to $3,992,715 compared to $2,056,912 in the Previous Nine Month Period. In the Current Nine Month Period we made provision for $850,987 for Deferred tax expense as compared to nil in the Previous Nine Month Period. Furthermore, a significant factor in this category is foreign exchange movements in the reporting period. In the Current Nine Month Period we realized a loss of $1,065,479 in foreign currency translation adjustment in the Current Nine Month Period compared to a gain of $304,566 in the Previous Nine Month Period. We conduct our business in a number of different jurisdictions and currencies including in British Pounds where a significant part of our business operations take place. In the Current Nine Month Period the British Pound has weakened significantly against the US Dollar due to ongoing Brexit uncertainty. See Section titled “Inflation and Foreign Currency” which covers the impact of foreign currency movement and adjustments. See Note 4 - Foreign Currency Translation of our Unaudited Consolidated Financial Statements for our policy on foreign currency translation.
Liquidity and Capital Resources
At July 31, 2019, the Company had an accumulated deficit of $27,006,212, working capital of $19,470,205 and stockholders’ equity of $28,915,713. For the Current Nine Month Period, the Company generated cash from operations of $5,028,220.
Secured Promissory Note
On April 28, 2017, the Company and its wholly-owned US based subsidiaries, Coda Octopus Products, Inc. and Coda Octopus Colmek, Inc. (together, the “Subsidiaries”), entered into a loan agreement with HSBC Bank NA (the “Lender”) for a loan in the principal amount of $8,000,000 (the “Loan”). The annual interest rate is fixed at 4.56%. The obligations in connection with the repayment of the Loan are secured by all assets of Coda Octopus Group, Inc., and its US Subsidiaries. Our foreign subsidiaries are joint and several guarantors of the obligations.
The Company prepaid a significant part of the principal amounts on March 14, 2018 thus accelerating the reduction in the principal amount outstanding under this loan. The Company’s overall indebtedness in relation to loans and debentures has reduced significantly from $2,637,151 in the quarter ending July 31, 2018 compared to $1,177,797 at the end of the Current Quarter. We currently pay a monthly amount of $43,777 comprising principal and interest repayment and we expect the full amount to be repaid within 28 months.
Private Placement
Between January 29, 2018 and February 12, 2018, the Company consummated the sale and issuance of 1,203,727 shares of its common stock in a private placement of shares of common stock at $4.40 per share (the “Offering”). Total gross proceeds from the Offering were $5,312,732. The purchase price per share was based on a 10% discount of the volume weighted average price (VWAP) of the common stock on the Nasdaq Capital Market for the 30-consecutive trading-day period ending on January 22, 2018. The total number of shares sold also included 75,000 shares of common stock sold to one of the Company’s directors at $4.61 per share, representing the consolidated closing bid price of the Company’s common stock on February 2, 2018.
Pursuant the terms of the Offering, the Company filed a re-sale registration statement in April 2018 with respect to the shares issued in the Offering. For a period of 36 months, the investors also have the right to purchase, based on their pro-rata ownership of common stock, shares (or securities convertible into shares) offered in subsequent offerings, subject to certain limited exceptions.
During March 2019, the Company became aware of possible short swing profits triggered by the sale of common stock by a beneficial owner pursuant to Section 16(b) of the Securities Exchange Act of 1934, as amended. Following discussions with the stockholder for the purpose of recovering such profits, on May 17, 2019, the Company received a payment of $166,514 representing the entire amount of short swing profits. The Company recognized these proceeds as a capital contribution from stockholders and with a corresponding increase to additional paid-in capital.
38 |
Inflation and Foreign Currency
The Company has operations in the US, UK, Australia and Denmark and as such maintains its books in local currency: US Dollars, British Pound, Australian Dollars and Danish Kroner, respectively.
The contributions in the Current Quarter from our Danish operations are immaterial and therefore have not been included in the table below. Note 4 - Foreign Currency Translation to the Unaudited Consolidated Financial Statements sets out our policy on the treatment of foreign currency adjustments in our financial statements.
The Company’s operations are conducted in the United States, and through its wholly-owned subsidiaries, in the United Kingdom, Denmark and Australia. As a result, fluctuations in currency exchange rates significantly affect the Company’s sales, profitability and financial position when the foreign currencies its’ overseas operations are translated into U.S. dollars for financial reporting. In addition, we are also subject to currency fluctuation risk with respect to certain foreign currency denominated receivables and payables. The Company cannot predict the extent to which currency fluctuations may affect the Company’s business and financial position, and there is a risk that such fluctuations will have an adverse impact on the Company’s sales, profits and financial position. Also, because differing portions of our revenues and costs are denominated in foreign currency, movements can impact our margins by, for example, decreasing our foreign revenues when the dollar strengthens without correspondingly decreasing our expenses. The Company does not currently hedge its currency exposure.
In the Current Quarter, the translation of the Company’s UK operations’ British Pound denominated balance sheets and income statements into US dollars has been affected by the weakening of the average value of the British pound against the US dollars in the relevant time periods from $1.32 during the Previous Quarter to $1.25 in the Current Quarter. The Australian Dollars has weakened against the US Dollar from $0.74 in the Previous Quarter compared to $0.69 in the Current Quarter. These are the rates that have been used in the calculations below.
The contributions from our Danish operations in the Current Nine Month Period are immaterial and therefore have not been included in table below.
The impact of currency fluctuations on the three months ended July 31, 2019 is shown below. In this context “Constant Rates” is defined as the weighted average exchange rate prevailing in the Previous Quarter.
GBP | AUD | |||||||||||||||||||
Actual Results | Constant rates | Actual Results | Constant rates | Total Effect | ||||||||||||||||
Revenues | 2,733,983 | 2,885,794 | 65,591 | 70,543 | (156,764 | ) | ||||||||||||||
Costs | (1840,664 | ) | (1,942,872 | ) | 42,293 | 45,486 | 99,014 | |||||||||||||
Net Income (Loss) | 893,319 | 942,923 | 107,884 | 116,030 | (57,749 | ) | ||||||||||||||
Assets | 15,820,250 | 16,995,744 | 540,915 | 584,285 | (1,218,864 | ) | ||||||||||||||
Liabilities | (1,831,934 | ) | (1,968,052 | ) | (1,392 | ) | (1,504 | ) | 136,230 | |||||||||||
Net Assets | 13,988,316 | 15,027,692 | 539,523 | 582,781 | (1,082,634 | ) |
This table shows that the effect of constant exchange rates, versus the actual exchange rate fluctuations, decreased our net income on activities in the Current Quarter by $57,749 and decreased net assets by $1,082,634. In addition, the Company booked transactional exchange rate gains of $44,091 during the Current Quarter. All of these amounts are material to our overall financial results in the Current Quarter.
In the Current Nine Month Period, the translation of the Company’s UK operations’ British Pound denominated balance sheets and income statements into US dollars has been affected by the weakening of the average value of the British pound against the US dollars in the relevant time periods from $1.36 during the Previous Nine Month Period to $1.28 in the Current Nine Month Period. The Australian Dollars has weakened against the US Dollar to $0.71 in the Current Nine Month Period compared to $0.77 in the Previous Nine Month Period. These are the values that have been used in the calculations below.
The contributions in the Current Nine Month Period from our Danish operations are immaterial and therefore have not been included in table below.
The impact of these currency fluctuations on the nine months ended July 31, 2019 is shown below. In this context “Constant Rates” is defined as the weighted average exchange rate prevailing in the Previous Nine Month Period.
GBP | AUD | |||||||||||||||||||
Actual Results | Constant rates | Actual Results | Constant rates | Total Effect | ||||||||||||||||
Revenues | 8,286,774 | 8,776,078 | 343,951 | 371,920 | (517,273 | ) | ||||||||||||||
Costs | (5,798,162 | ) | (6,140,523 | ) | (7,074 | ) | (7,649 | ) | 342,936 | |||||||||||
Net Income | 2,488,612 | 2,635,556 | 336,877 | 364,271 | (174,337 | ) | ||||||||||||||
Assets | 15,820,250 | 16,754,379 | 540,915 | 584,285 | (977,499 | ) | ||||||||||||||
Liabilities | (1,831,934 | ) | (1,940,103 | ) | (1,392 | ) | (1,504 | ) | 108,281 | |||||||||||
Net Assets | 13,988,316 | 14,814,276 | 539,523 | 582,781 | (869,219 | ) |
39 |
This table shows that the effect of constant exchange rates, versus the actual exchange rate fluctuations, decreased our profit from our activities outside of the USA in the Current Nine Month Period by $174,337 and decreased net assets by $869,219. In addition, the Company booked transactional exchange rate losses of $24,435 during the Current Nine Month Period. All of these amounts are material to our overall financial results in the Current Nine Month Period.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements.
Item 3. Qualitative and Quantitative Disclosures About Market Risk
Not required for smaller reporting companies.
Item 4. Controls and Procedures
a) Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file under the Exchange Act is accumulated and communicated to our management, including our principal executive and financial officers, as appropriate to allow timely decisions regarding required disclosure.
The Company’s management, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial (and principal accounting) Officer, carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Exchange Act) as of July 31, 2019. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were not effective as of the end of the period covered by this report.
As disclosed previously in our Annual Report on Form 10-K, as amended, we identified material weaknesses which are indicative of many small companies with limited staffing levels resulting in inadequate review procedures. Nevertheless, errors that were detected in the recording of financial entries were corrected prior to the completion of the financial statements included in this quarterly report. Accordingly, our management has concluded that the consolidated financial statements included herein present fairly, in all material respects, our financial position, results of operations and cash flows for the periods presented in conformity with GAAP.
(b) Changes in Internal Controls.
We have increased the number of accounting resources involved in our preparation and review of our financial statements. We believe that this will result in a clearer segregation of duties and an increase in the number of points of review of our recording of financial entries. We expect that these will in due course remediate previously reported weaknesses in controls and procedures.
40 |
From time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings that we believe will have, individually or in the aggregate, a material adverse effect on our business, financial condition or operating results.
Not required for smaller reporting companies
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the reporting period the Company issued the following shares of common stock:
On or around November 16, 2018, the Company issued an aggregate of 23,965 shares of its common stock at a value of $4.40 for each share for a total of $105,446 in cash. The stock was issued pursuant to a participation right as part of a private placement completed in January 2018.
On or around February 3, 2019, the Company issued an aggregate of 7,143 shares of its common stock at a value of $5.92 for each share to a member of the Company’s Board of Directors pursuant to the terms of his appointment.
On or around June 24, 2019, the Company issued an aggregate of 20,000 shares of its common stock at a value of $14.59 for each share to a consultant for services rendered.
All securities were issued pursuant to an exemption from the registration requirements of the Securities Act of 1933, as amended, under Section 4(2) thereunder as they were issued without general solicitation and represented by certificates that were imprinted with a restrictive legend.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable.
During March 2019, the Company became aware of possible short swing profits generated from the sale of common stock by a beneficial owner pursuant to Section 16(b) of the Securities Exchange Act of 1934, as amended. Following discussions with the stockholder for the purpose of recovering such profits, on May 17, 2019, the Company received a payment of $166,514 representing the entire amount of short swing profits. The Company recognized these proceeds as a capital contribution from stockholders with a corresponding increase to additional paid-in capital.
31 | Certifications of the Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(a) | |
32 | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101.INS | XBRL Instance Document. | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
41 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Coda Octopus Group, Inc. (Registrant) | |
Date: September 16, 2019 | /s/ Annmarie Gayle |
Annmarie Gayle | |
Chief Executive Officer | |
Date: September 16, 2019 | /s/ Michael Midgley |
Michael Midgley | |
Chief Financial Officer |
42 |