CRAWFORD UNITED Corp - Quarter Report: 2014 March (Form 10-Q)
UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
For the quarterly period ended March 31,
2014
or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 13(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _____ to ______ .
HICKOK
INCORPORATED
_____________________________________________________________
(Exact name of registrant as specified in its charter)
Ohio |
34-0288470 |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
10514 Dupont Avenue, Cleveland, Ohio |
44108 |
(Address of principal executive offices) |
(Zip Code) |
(Registrant's telephone number, including area code) |
(216) 541-8060 |
Indicate
by check
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___
Large accelerated filer [ ] |
Accelerated
filer [ ] |
Non-accelerated filer [ ] |
Small reporting company [X] |
Item 1. Financial Statements.
HICKOK
INCORPORATED
CONSOLIDATED
INCOME STATEMENTS
(Unaudited)
March 31, |
March 31, |
|
|
|
|
|
Net Sales | ||||
Product Sales |
$1,057,684
|
$1,891,252
|
$2,038,079
|
$3,538,687
|
Service Sales |
58,783
|
73,086
|
128,630
|
164,554 |
|
|
|
|
|
Total Net Sales |
1,116,467
|
1,964,338 |
2,166,709
|
3,703,241 |
|
||||
Costs and Expenses | ||||
Cost of Product Sold |
639,984
|
1,064,770 |
1,295,284
|
1,956,903 |
Cost of Service Sold |
48,452
|
43,391
|
82,556
|
77,660
|
Product Development |
253,154
|
246,098 |
484,210
|
477,245 |
Marketing and Administrative Expenses |
474,545
|
468,755
|
928,542
|
885,998 |
Interest Charges |
-
|
22,823 |
- | 45,678 |
Other Income |
(2,013)
|
(930)
|
(5,941)
|
(3,478)
|
|
|
|
|
|
Total Costs and Expenses |
1,414,122
|
1,844,907
|
2,784,651
|
3,440,006 |
|
|
|
|
|
Income (Loss) before Provision for Income Taxes |
(297,655)
|
119,431
|
(617,942)
|
263,235
|
Provision for (Recovery of) Income Taxes |
-
|
-
|
-
|
-
|
|
|
|
|
|
Net Income (Loss) | $(297,655) | $119,431 | $(617,942) | $263,235 |
|
|
|
|
|
Earnings per Common Share: | ||||
Net Income (Loss) | $(.18) | $.08 | $(.38) | $.17 |
|
|
|
|
|
Earnings per Common Share Assuming Dilution: | ||||
Net Income (Loss) | $(.18) | $.07 | $(.38) | $.16 |
|
|
|
|
|
Dividends per Common Share |
$-0-
|
$-0-
|
$-0-
|
$-0-
|
|
|
|
|
See
Notes to
Consolidated
Financial Statements
HICKOK
INCORPORATED
CONSOLIDATED
BALANCE SHEET
2014 (Unaudited) |
2013 (Note) |
2013 (Unaudited) |
||
Assets | ||||
Current Assets | ||||
Cash and Cash Equivalents |
$153,048
|
$938,852
|
$883,341
|
|
Trade Accounts Receivable-Net |
453,384
|
638,316 |
727,095
|
|
Notes Receivable - Current |
- |
- |
3,600 |
|
Inventories |
2,020,358
|
1,589,816
|
1,480,154
|
|
Prepaid Expenses |
87,258
|
32,342
|
84,596
|
|
|
|
|
||
|
2,714,048
|
3,199,326
|
3,178,786
|
|
|
|
|
||
Property, Plant and Equipment | ||||
Land |
233,479
|
233,479
|
233,479
|
|
Buildings |
1,429,718
|
1,429,718
|
1,429,718
|
|
Machinery and Equipment |
2,466,316
|
2,388,762
|
2,378,319
|
|
|
|
|
||
4,129,513
|
4,051,959
|
4,041,516 | ||
Less: Allowance for Depreciation |
3,785,212
|
3,752,452
|
3,739,735
|
|
|
|
|
||
|
344,301
|
299,507
|
301,781
|
|
|
|
|
||
Other Assets | ||||
Notes Receivable - Long-term |
4,100
|
4,100
|
29,500
|
|
Deposits |
1,750 |
1,750 |
1,750 |
|
|
|
|
||
|
5,850
|
5,850
|
31,250
|
|
|
|
|
||
Total Assets |
$3,064,199
|
$3,504,683
|
$3,511,817
|
|
|
|
|
Note:
Amounts
derived from audited financial statements previously filed with the
Securities
and Exchange Commission
See
Notes
to Consolidated Financial Statements
2014 (Unaudited) |
2013 (Note) |
2013 (Unaudited) |
||
Liabilities and Stockholders' Equity | ||||
Current Liabilities | ||||
Short-Term Financing |
$- |
$- |
$- |
|
Convertible Notes Payable |
- |
- |
- |
|
Trade Accounts Payable |
416,427
|
174,236
|
128,389
|
|
Accrued Payroll & Related Expenses |
165,476
|
142,519
|
154,344
|
|
Accrued Expenses |
332,987
|
395,426
|
383,226
|
|
Accrued Taxes Other Than Income |
17,689
|
44,691
|
21,533 | |
Accrued Income Taxes |
-
|
-
|
-
|
|
|
|
|
||
|
932,579
|
756,872
|
687,492
|
|
|
|
|
||
Long-Term Financing |
- |
- |
- |
|
Stockholders' Equity | ||||
Class
A, no
par
value; authorized 10,000,000 shares; 1,163,349 shares outstanding (1,163,349 shares outstanding at September 30, 2013 and March 31, 2013) excluding 15,795 shares in treasury |
1,261,188
|
1,261,188
|
1,261,188
|
|
Class
B, no
par
value; authorized 2,500,000 shares; 474,866 shares outstanding (474,866 shares outstanding at September 30, 2013 and March 31, 2013) excluding 667 shares in treasury |
474,866
|
474,866
|
474,866 |
|
Preferred, no par value; authorized 1,000,000 shares; no shares outstanding |
- |
- |
- |
|
Contributed Capital |
1,486,931
|
1,485,180
|
1,437,264
|
|
Retained Earnings |
(1,091,365)
|
(473,423)
|
(348,993)
|
|
|
|
|
||
|
2,131,620
|
2,747,811
|
2,824,325
|
|
|
|
|
||
Total Liabilities and Stockholders' Equity |
$3,064,199
|
$3,504,683
|
$3,511,817
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED MARCH 31,
(Unaudited)
2014 | 2013 | |
Cash Flows from Operating Activities: | ||
Cash received from customers | $2,351,641 | $3,678,992 |
Cash paid to suppliers and employees | (3,060,392) | (3,030,303) |
Interest paid | - | - |
Interest received | 501 |
279 |
Income taxes (paid) refunded | - | - |
|
|
|
Net Cash Provided By (Used In) Operating Activities | (708,250) | 648,968 |
Cash Flows from Investing Activities: | ||
Capital expenditures | (77,554) | (4,000) |
Payments received on notes receivable |
- |
1,500 |
|
|
|
Net Cash Provided By (Used In) Investing Activities | (77,554) | (2,500) |
Cash Flows from Financing Activities: | ||
Short-term borrowing |
- |
250,000 |
Payments on short-term borrowings |
- |
(250,000) |
Cost for additional Authorized shares |
- |
(21,925) |
|
|
|
Net Cash Provided By (Used In) Financing Activities | - | (21,925) |
|
|
|
Net increase (decrease) in cash and cash equivalents | (785,804) | 624,543 |
Cash and cash equivalents at beginning of year | 938,852 | 258,798 |
|
|
|
Cash and cash equivalents at end of second quarter | $153,048 | $883,341 |
|
|
|
See Notes to Consolidated Financial Statements |
||
|
||
2014 | 2013 | |
Reconciliation of Net Income (Loss) to Net Cash Provided By (Used In) Operating Activities: | ||
Net Income (Loss) | $(617,942) | $263,235 |
Adjustments to reconcile Net Income (Loss) to net cash provided by operating activities: | ||
Depreciation | 32,760 | 51,469 |
Non-cash share-based
compensation expense |
1,751 |
4,049 |
Non-cash professional service expense |
- |
7,000 |
Warrants issued for debt offering |
- |
45,500 |
Changes in assets and liabilities: | ||
Decrease (Increase) in accounts receivable | 184,932 | (24,249) |
Decrease (Increase) in inventories | (430,542) | 254,616 |
Decrease (Increase) in prepaid expenses | (54,916) | 39,361 |
Increase (Decrease) in accounts payable | 242,191 | (50,446) |
Increase (Decrease) in accrued payroll and related expenses | 22,957 | 4,708 |
Increase (Decrease) in accrued expenses and accrued taxes other than income | (89,441) | 53,725 |
|
|
|
Total Adjustments | (90,308) | 385,733 |
|
|
|
Net Cash Provided By (Used In) Operating Activities | $(708,250) | $648,968 |
|
|
|
Supplemental Schedule of Non-Cash Financing Activities: |
||
Conversion of convertible notes payable to Class A shares |
$- |
$208,591 |
|
|
HICKOK
INCORPORATED
NOTES
TO
CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
MARCH
31,
2014
1. Basis
of
Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month and six month periods ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ended September 30, 2014. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's annual report on Form 10-K for the year ended September 30, 2013.
2. Inventories
Inventories
are
valued
at the lower of cost or market and consist of the following:
2014 |
|
2013 |
|
Components |
$941,852
|
$852,229
|
$942,802
|
Work-in-Process |
908,124
|
590,687
|
341,766
|
Finished Product |
170,382
|
146,900
|
195,586
|
|
|
|
|
$2,020,358
|
$1,589,816
|
$1,480,154
|
|
|
|
|
The
above
amounts
are net of reserve for obsolete inventory in the amount of $828,376,
$793,000 and $916,903 for the periods ended
March 31, 2014, September 30, 2013 and March 31, 2013 respectively.
3. Notes
receivable
The
Company has a note receivable with a current employee at an
interest rate
of three percent per annum. The Company does not anticipate repayment
within the next twelve months.
4. Convertible
Notes Payable
The notes were convertible by the Investors at any time into Class A Common Shares of the Company, at a conversion price of $1.85 per share, although up to no more than 504,735 Conversion Shares for Roundball and no more than 112,752 Conversion Shares for the Aplin Family Trust. The Company had the option to convert the notes at the expiration date, if the investors had not during the course of the agreement. On December 30, 2011, Roundball converted $233,438 into Class A Common Shares of the Company. In addition, on August 20, 2012 Roundball converted the remaining $233,441 under the Convertible Loan Agreement into Class A Common Shares of the Company.
On December 28, 2012, the Aplin Family Trust converted the $208,591 under the Convertible Loan Agreement into Class A Common Shares of the Company.
On December 30, 2012 management entered into an amended Convertible Loan Agreement with Roundball which provided approximately $467,000 of liquidity to meet on going working capital requirements. The amended Convertible Loan Agreement is by and between the Company and a major shareholder who is also a Director modifying the terms and extending the due date of the loan agreement from December 30, 2012 to December 31, 2013 and modifying the terms to allow $250,000 of borrowing on the agreement at the Company's discretion at an interest rate of 0.24%.
In partial consideration for Amendment No. 1, the Company and Roundball entered into a Warrant Agreement, dated December 30, 2012, whereby the Company issued a warrant to the Roundball to purchase, at its option, up to 100,000 shares of Class A Common Stock of the Company at an exercise price of $2.50 per share, subject to certain anti-dilution and other adjustments. If not exercised, this warrant will expire on December 30, 2015. Roundball is an affiliate of Steven Rosen, a Director of the Company.
The Company used the Black-Scholes option pricing model to determine the fair value estimate for recognizing the cost of services received in exchange for an award of equity instruments. The Black-Scholes option pricing model requires the use of subjective assumptions which can materially affect the fair value estimates. The warrants are immediately exercisable and expire in December 2015. The fair value of the warrants issued is amortized over the one year amended convertible loan agreement period. During the three and six month periods ended March 31, 2013, $11,375 and $22,750 was expensed as non-cash interest expense. The following weighted-average assumptions were used in the option pricing model for the three and six month periods ended March 31, 2013: a risk free interest rate of 0.42%; an expected life of 3 years; an expected dividend yield of 0.0%; and a volatility factor of .84.
On December 30, 2013 management entered into Amendment No. 2 of the Convertible Loan Agreement with Roundball which may provide approximately $467,000 of liquidity to meet on going working capital requirements. The amended Convertible Loan Agreement is by and between the Company and a major shareholder who is also a Director modifying the terms and extending the due date of the loan agreement from December 30, 2013 to December 30, 2014 and continues to allow $250,000 of borrowing on the agreement at the Company's discretion at an interest rate of 0.25%.
5. Short-term
Financing
The Company had
a credit agreement of $250,000 with Robert L. Bauman, one of its major
shareholders who is also an employee of the Company. The agreement was
to expire in April 2013 but was modified on December 31, 2012 to extend
the maturity date to December 2013. Effective October 30, 2012 for the
remainder of the agreement, the lender may terminate the agreement with
45 days written notice, but it is at the discretion of the Company to
deny the termination notice until December 2013 if it would have had a
negative effect on the solvency of the Company.
The agreement provided for a revolving credit facility of $250,000 with
interest at 0.24% per annum and was unsecured and included a three year
warrant for 100,000 shares of Class A common stock at a price of $2.50
per share. In addition, the agreement generally allowed for borrowing
based on an amount equal to eighty percent of eligible accounts
receivables or $250,000. The Company had no outstanding borrowings
under this loan facility at December 31, 2013. The revolving
line of credit was not extended.
In partial
consideration for the original extension of the revolving credit
facility the Company and Bauman entered into a Warrant Agreement, dated
December 30, 2012 whereby the Company issued a warrant to Bauman to
purchase, at his option, up to 100,000 shares of Class A Common Stock
of the Company at an exercise price of $2.50 per share, subject to
certain anti-dilution and other adjustments. If not exercised, this
warrant will expire on December 30, 2015.
The Company
used the
Black-Scholes
option pricing model to determine the fair value estimate for
recognizing
the cost of services received in exchange for an
award
of equity instruments. The
Black-Scholes
option
pricing model requires the use of subjective assumptions which can
materially
affect the fair value estimates. The warrants are immediately
exercisable and expire in December 2015.
The fair value of the warrants issued is amortized over
the one year credit agreement period. During
the three and six month periods ended March 31,
2013, $11,375
and $22,750 was expensed as non-cash interest expense. The following
weighted-average
assumptions were used in the option pricing model for the three and six
month month
periods ended March 31, 2013: a risk free interest rate of 0.42%; an
expected life of 3
years; an expected
dividend
yield of 0.0%; and a
volatility
factor of .84.
6. Capital Stock, Treasury Stock, Contributed Capital and Stock Options
On October 11,
2012, the Company's
Amended Articles of Incorporation and the Amended Code of Regulations
were adopted by an
affirmative vote of more than two-thirds of the Company's Class A and
Class B Shareholders.
The Amended Articles amend and restate the Current Articles in a number
of significant ways and are primarily as follows: increased the number
of Class A Shares and Class B Shares from 3,750,000 and 1,000,000 to
10,000,000 and 2,500,000 respectively, and added a class of 1,000,000
Serial Preferred Shares; eliminated par value for for Class A Shares
and Class B Shares; updated certain provisions relating to the payment
of dividends; removed restrictions on the issuance of additional Class
A Shares; clarified the method by which the Company may repurchase its
shares; reduced the percentage of shareholder vote required to
authorize corporate actions from two-thirds of the voting power to a
majority of the voting power; and made other technical or conforming
changes.
The Amended Regulations amend and restate the Current Regulations in a number of
significant ways and are primarily as follows: updated certain
provisions relating to the Company's meetings of shareholders in order
to provide more consistency in the regulations regarding the Company's
practices in this area; further clarifying the roles of the Company's
officers and directors in conducting the Company's business; updated
the Company's policy regarding the indemnification of its directors,
officers, employees, and others; revised
provisions allowing for the Board of Directors to adopt amendments to
the Amended Regulations to the extent permitted by Ohio law; and made other
technical or conforming changes.
Unissued shares of Class A common stock (956,233 shares) are reserved for the share-for-share conversion rights of the Class B common stock, stock options under the Directors Plans, conversion rights of the Convertible Promissory Note and available warrants.
On February 27, 2013, the Company's 2013 Omnibus Equity Plan was approved and adopted by an affirmative vote of a majority of the Company's Class A and Class B Shareholders.
The 2013 Omnibus Plan will provide the Company with the flexibility to grant a variety of share-based awards for covered employees, consultants and Directors. The 2013 Omnibus Plan provides for the grant of the following types of incentive awards: stock options, stock appreciation rights, restricted shares, restricted share units, performance shares and Class A Common Shares. Those who will be eligible for awards under the 2013 Omnibus Plan include employees who provide services to the Company and its affiliates, executive officers, non-employee Directors and consultants designated by the Compensation Committee. The Plan has 150,000 Class A Common Shares reserved for issuance. The Class A Common Shares may be either authorized, but unissued, common shares or treasury shares. No share-based awards have been granted under the 2013 Omnibus Equity Plan as of March 31, 2014.
Under the Company's expired Key Employees Stock Option Plans (collectively the "Employee Plans"), incentive stock options, in general, were exercisable for up to ten years, at an exercise price of not less than the market price on the date the option is granted. Non-qualified stock options may be granted at such exercise price and such other terms and conditions as the Compensation Committee of the Board of Directors may determine. No options may be granted at a price less than $2.925. Under the expired Employee Plans there are no options currently available for grant and there are no options outstanding at March 31, 2014.
The Company's expired Outside Directors Stock Option Plans (collectively the "Directors Plans"), have provided for the automatic grant of options to purchase up to 29,000 shares of Class A Common Stock to members of the Board of Directors who are not employees of the Company, at the fair market value on the date of grant. Options for 29,000 Class A shares were outstanding at March 31, 2014 (31,000 shares at September 30, 2013 and 31,000 shares at March 31, 2013) at prices ranging from $2.925 to $11.00 per share. Options for 2,000 shares expired during the three month period ended March 31, 2014 at $7.25 per share. In addition, options for 2,000 shares expired during the three month period ended March 31, 2013 at $3.67 per share. All outstanding options under the expired Directors Plans become fully exercisable on March 8, 2015.
The following is a summary of the range of exercise prices for stock options outstanding and exercisable under the expired Directors Plans at March 31, 2014:
Directors
Plans |
|
Share Price |
Weighted
Average Remaining Life
|
Number
of Stock
Options
Exercisable |
Weighted
Average Share
Price |
Range of exercise prices: | |||||
$2.925 - 5.25 |
17,000
|
$3.34
|
6.2
|
14,667 |
$3.40 |
$6.00 - 7.25 |
6,000
|
$6.15
|
4.3
|
6,000 |
$6.15 |
$10.50 - 11.00 |
6,000
|
$10.75
|
3.5
|
6,000 |
$10.75 |
|
|
||||
29,000
|
$5.45
|
|
26,667 |
$5.67 |
|
|
|
The
Company accounts
for Share-Based Payments under the modified prospective method for its
stock
options for
both
employees and non-employee Directors. Compensation cost for
fixed
based
awards are measured at the grant date, and the Company uses the
Black-Scholes
option pricing model to determine the fair value estimates for
recognizing
the cost of employee and director services received in exchange for an
award
of equity instruments. The Black-Scholes
option
pricing
model requires the use of subjective assumptions which can materially
affect
the fair value estimates. Employee stock
options are
immediately
exercisable while Director's stock
options are
exercisable over a three year period. The fair value of stock option
grants to Directors
is amortized over the three year vesting period. During the three and
the
six month periods ended March 31, 2014 and 2013
respectively $543 and
$1,208; $1,751 and $4,049 was
expensed as
share-based compensation. The following
weighted-average
assumptions
were used in the option pricing model for the three and six month
periods
ended March 31, 2014 and 2013 respectively: a risk free interest rate
of
5.0% and 5.0%; an expected life of 10 and 10 years; an expected
dividend yield
of 0.0% and 0.0%; and a volatility
factor
of .87 and .87.
7. Recently Issued Accounting Pronouncements
The Company did not incur any material impact to its financial condition or results of operations due to the adoption of any new accounting standards during the periods reported.
8. Earnings per Common Share
Earnings per common share information is computed on the weighted average number of shares outstanding during each period based on the provisions of FASB Codification ASC Topic 260, "Earnings per Share." The required reconciliations are as follows:
March 31, |
March 31, |
|
|
|
|
|
Basic Income (Loss) per Share | ||||
Income (Loss) available to common stockholders |
$(297,655)
|
$119,431
|
$(617,942)
|
$263,235
|
Shares denominator |
1,638,215
|
1,638,215
|
1,638,215
|
1,582,776
|
Per share amount |
$(.18)
|
$.08
|
$(.38)
|
$.17
|
|
|
|
|
|
Effect of Dilutive Securities | ||||
Average shares outstanding |
1,638,215 |
1,638,215
|
1,638,215 |
1,582,776
|
Stock options |
-*
|
30,044
|
-*
|
30,044
|
|
|
|
|
|
1,638,215
|
1,668,259
|
1,638,215
|
1,612,820
|
|
Diluted Income (Loss) per Share | ||||
Income (Loss) available to common stockholders |
$(297,655)
|
$119,431
|
$(617,942)
|
$263,235
|
Per share amount |
$(.18)
|
$.07
|
$(.38)
|
$.16
|
|
|
|
|
|
* Net effect of
stock options and warrants were antidilutive for the period. |
Options and warrants to purchase 29,000 and 200,000 shares of common stock respectively during the second quarter and the first six months of fiscal 2014 at prices ranging from $2.50 to $11.00 per share were outstanding but were not included in the computation of diluted earnings per share because the option's and warrant's effect was antidilutive or the exercise price was greater than the average market price of the common share.
In addition, conversion rights to purchase 252,367 shares of common stock during the second quarter and the first six months of fiscal 2014 at a price of $1.85 per share were not included in the computation of diluted earnings per share because the conversion rights of the Convertible Promissory Notes effect was antidilutive or the exercise price was greater than the average market price of the common share.
Options and warrants
to purchase 31,000
and 200,000 shares of common
stock respectively during the second quarter and the first six months
of fiscal 2013
at prices ranging from $2.50
to $11.00
per share
were outstanding but were not included in the computation of diluted
earnings
per share because the option's and warrant's effect was antidilutive or
the exercise
price
was greater than the average market price of the common share.
9. Segment and Related Information
The Company's four business units have a common management team and infrastructure that offer different products and services. The business units have been aggregated into two reportable segments: 1.) indicators and gauges and 2.) automotive related diagnostic tools and equipment.
Indicators
and Gauges
This
segment consists
of
products
manufactured and sold primarily to companies in the aircraft and
locomotive
industry. Within the aircraft market, the primary customers are those
companies
that manufacture or service business, military and pleasure aircraft.
Within
the locomotive market, indicators and gauges are sold to both original
equipment
manufacturers and to operators of railroad equipment.
Automotive
Diagnostic
Tools and Equipment
This
segment
consists primarily of products designed and manufactured to support the
testing
or servicing of automotive systems using electronic means to measure
vehicle
parameters. These products are sold to OEM's and to the aftermarket
using
several brand names and a variety of distribution methods. Included in
this
segment are products used for state required testing of vehicle
emissions.
Information by industry segment is set forth below:
March 31, |
March 31, |
|
|
|
|
|||
Net Sales | ||||||
Indicators and Gauges |
$346,196
|
$417,607
|
$750,601
|
$827,833
|
||
Automotive Diagnostic Tools and Equipment |
770,271
|
1,546,731
|
1,416,108 |
2,875,408
|
||
|
|
|
|
|||
$1,116,467
|
$1,964,338
|
$2,166,709
|
$3,703,241
|
|||
|
|
|
|
|||
Income (Loss) before provision for Income Taxes | ||||||
Indicators and Gauges |
$23,770
|
$113,216
|
$89,404
|
$224,840
|
||
Automotive Diagnostic Tools and Equipment |
(14,140)
|
297,435
|
(101,210)
|
604,900
|
||
General
Corporate Expenses |
(307,285) |
(291,220) |
(606,136) |
(566,505) |
||
|
|
|
|
|||
$(297,655)
|
$119,431
|
$(617,942)
|
$263,235
|
|||
|
|
|
|
|||
Asset Information | ||||||
Indicators and Gauges |
$848,878
|
$807,464
|
||||
Automotive Diagnostic Tools and Equipment |
1,622,450
|
1,398,266
|
||||
Corporate |
592,871
|
1,306,087
|
||||
|
|
|||||
$3,064,199
|
$3,511,817
|
|||||
|
|
|||||
Geographical Information | ||||||
Included in
the consolidated
financial statements are the following amounts related to geographical locations: |
||||||
Revenue: | ||||||
United States |
$1,094,458
|
$1,896,250
|
$2,098,606
|
$3,596,685
|
||
Australia |
- |
14,231 |
24,138 |
14,231 |
||
Canada |
10,222
|
22,644
|
21,714
|
50,698
|
||
Mexico |
7,848 |
3,488 | 18,312 |
10,536 |
||
Taiwan |
- |
22,481 |
- |
22,481 |
||
Other foreign countries |
3,939
|
5,244
|
3,939
|
8,610
|
||
|
|
|
|
|||
$1,116,467
|
$1,964,338
|
$2,166,709
|
$3,703,241
|
|||
|
|
|
|
All
export sales to
Australia,
Canada, Mexico, Taiwan and
other foreign countries are made in United States
of
America Dollars.
Legal Matters
The Company is the plaintiff in a suit pursuing patent infringement against a competitor in the emissions market. Management believes that it is not currently possible to estimate the impact, if any, that the ultimate resolution of this matter will have on the Company's results of operations, financial position or cash flows.
11.
Subsequent
Events
The Company has analyzed its operations subsequent to March 31, 2014
through the date the financial statements were submitted to the
Securities and Exchange Commission and has determined that no
subsequent events have occurred that would require recognition in the
consolidated financial statements or disclosure in the notes to the
consolidated financial statements.
12. Business Condition and Management Plan
The accompanying consolidated financial statements have been prepared
assuming that the Company will continue as a going concern which
contemplates the realization of assets and the satisfaction of
liabilities in the normal course of business. The Company has suffered
recurring losses from operations during the past several years due
primarily to decreasing sales of existing product lines and a general
economic downturn in all markets the Company serves.
The ability
of the Company to continue as a going concern is dependent on improving
the Company's profitability and cash flow and securing additional
financing if needed. Management continues to review and revise its
strategic plan and believes in the viability of its strategy to
increase revenues and profitability through increased sales of existing
products and the introduction of new products to the market place.
Management believes that the actions presently being taken by the
Company will provide the stimulus for it to continue as a going
concern, however, because of the inherent uncertainties there can be no
assurances to that effect. These consolidated financial statements do
not include any adjustments that might result from the outcome of this
uncertainty.
On December 30, 2012 management entered into an amended unsecured
convertible loan agreement and an additional revolving line of credit
which may provide approximately $717,000 of liquidity to meet on going
working capital requirements. One agreement was an
unsecured revolving line of credit with a major shareholder who is
also an employee and the other was an unsecured convertible loan
agreement with a major shareholder who is also a Director as discussed
in Notes 4 and 5. These facilities were available through December
2013. The revolving line of credit was not extended.
In addition, on December 30, 2013 management entered into Amendment No. 2 of the unsecured convertible loan agreement which may provide approximately $467,000 of liquidity to meet on going working capital requirements. The agreement is with a major shareholder who is also a Director as discussed in Note 4. This facility is available through December 2014.
The above
available financing resource together with management’s revised
strategic plan to increase revenues and profitability through increased
sales of existing products and the introduction of new products to the
market place should provide the Company with the needed working capital
for the next twelve months. In addition, in January of 2014 the Company
received an order for approximately $1,800,000. The order is expected
to cause a short-term cash drain and subsequently provide additional
cash reserves as the Company is paid.
Item
2.
Management's
Discussion and Analysis of Financial Condition and Results of
Operations.
Results
of
Operations,
Second Quarter (January 1, 2014 through March 31, 2014)
Fiscal
2014
Compared to Second Quarter Fiscal 2013
-----------------------------------------------------------------------------------------
Reportable Segment Information
The Company has determined that it has two reportable segments: 1)
indicators and gauges and 2) automotive related diagnostic tools and
equipment. The indicators and gauges segment consists of products
manufactured and sold primarily to companies in the aircraft and
locomotive industry. Within the aircraft market, the primary customers
are those companies that manufacture or service business, military and
pleasure aircraft. Within the locomotive market, indicators and gauges
are sold to original equipment manufacturers, servicers of locomotives
and operators of railroad equipment. Revenue in this segment was
$346,196 and $417,607 for the second quarter of fiscal 2014 and fiscal
2013, respectively and $750,601 and $827,833 for the first six months
of fiscal 2014 and fiscal 2013, respectively.
The automotive diagnostic tools and equipment segment consists
primarily of products designed and manufactured to support the testing
or servicing of automotive systems using electronic means to measure
vehicle parameters. These products are sold to OEM's and to the
aftermarket using several brand names and a variety of distribution
methods. Included in this segment are products used for state required
testing of vehicle emissions. Revenue in this segment was $770,271
and $1,546,731 for the second quarter of fiscal 2014 and fiscal 2013,
respectively, and $1,416,108 and $2,875,408 for the first six months of
fiscal 2014 and fiscal 2013, respectively. The higher sales volume in the prior year was primarily
due to the large order from a Tier 1 OEM supplier.
Results of Operations
Service sales for the quarter ended March 31, 2014 were $58,783 versus $73,086 for the quarter ended March 31, 2013. The decrease was volume related and due primarily to a lower sales volume for chargeable repairs. The current level of service sales related to product repair sales is expected to continue for the balance of the fiscal year.
Cost of product sold in the second quarter of fiscal 2014 was $639,984 (60.5% of product sales) as compared to $1,064,770 (56.3% of product sales) in the second quarter of fiscal 2013. The increase in the cost of product sold percentage was due primarily to reduced plant utilization and a change in product mix. The dollar decrease is due to the volume decrease of product sales during the current quarter. The current cost of product sold percentage is expected to decrease significantly for the balance of the fiscal year due to both increased plant utilization and a change in product mix.
Cost of service sold in the second quarter of fiscal 2014 was $48,452 (82.4% of service sales) as compared to $43,391 (59.4% of service sales) in the second quarter of fiscal 2013. The percentage increase was due primarily to a lower service sales volume and product specifics of chargeable repairs in the current quarter. The current cost of services sold percentage is anticipated to decrease slightly for the balance of the fiscal year.
Product development expenses were $253,154 in the second quarter of fiscal 2014 (23.9% of product sales) as compared to $246,098 (13.0% of product sales) in the second quarter of fiscal 2013. The percentage increase was due primarily to lower product sales during the current quarter. The current level of product development expenses is expected to continue for the balance of the fiscal year. The Company believes the existing resources will be sufficient to continue to develop identified new products for both OEM and Aftermarket customers.
Marketing and administrative expenses were $474,545 (42.5% of total sales) in the second quarter of 2014 versus $468,755 (23.9% of total sales) for the same period a year ago. Marketing expenses were approximately $165,000 in the second quarter of fiscal 2014 versus $199,000 for the same period a year ago. The percentage increase was due primarily to a lower sales volume during the current quarter. Within marketing expenses, royalty expense and commissions decreased by approximately $35,000 and $14,000 respectively. These decreases were offset in part by increases in labor costs, promotion expense, travel expense, credit and collection expense and advertising of approximately $4,000, $4,000, $3,000, $3,000 and $1,000 respectively. Administrative expenses were approximately $309,000 in the second quarter of fiscal 2014 versus $269,000 for the same period a year ago. Within administrative expenses professional fees and labor costs increased by approximately $43,000 and $6,000 respectively, offset in part by a decrease in rent machinery and equipment, depreciation and travel expenses of approximately $5,000, $3,000 and $1,000 respectively. The current level of marketing and administrative expenses are expected to continue for the balance of the fiscal year.
Interest expense was $0 in the second quarter of fiscal 2014 which compares to $22,823 in the second quarter of fiscal 2013. The decrease in interest charges in the current quarter compared to a year ago was due primarily to recording as non-cash interest expense the present value of one fourth of the warrants issued in December 2012 during the prior year second quarter. The current level of interest expense is expected to increase slightly for the remainder of the fiscal year due to expected short-term borrowing during the balance of the year.
Other income was $2,013 in the second quarter of fiscal 2014 which compares with $930 in the second quarter of fiscal 2013. Other income consists primarily of interest income on cash and cash equivalents invested and the proceeds from the sale of scrap metal shavings. The increase is due primarily to a higher level of scrap metal sales of approximately $1,100 during the current quarter.
Income taxes in the second quarter of fiscal 2014 were $0 which compares with income taxes of $0 in the second quarter of fiscal 2013. In the second quarter of fiscal 2014 recovery of income taxes was calculated at an effective tax rate of 37% offset by a increase in the valuation allowance netting to $0. In the second quarter of fiscal 2013 income taxes were recorded at an effective tax rate of 37% offset by deferred taxes, specifically net operating loss carryforwards.
The net loss in the second quarter of fiscal 2014 was $297,655 which compares with net income of $119,431 in the second quarter of fiscal 2013. The net loss in fiscal 2014 was primarily the result of a lower sales volume. The prior year first half benefited from a large order from a Tier 1 supplier to an OEM with no similar order during the current fiscal year.
Unshipped customer orders as of March 31, 2014 were $2,427,000 versus $639,000 at March 31, 2013. The increase was due primarily to increased orders for diagnostic products to automotive OEM's of approximately $1,844,000, offset in part by a decrease in orders for indicator products of approximately $18,000 and emissions products of approximately $38,000. The Company anticipates that most of the current backlog will be shipped in the last half of fiscal 2014. The current order backlog increased substantially due to an order for an automotive diagnostic product of approximately $1,800,000 that will ship in fiscal 2014.
Results
of Operations,
Six Months Ended March 31, 2014
Compared
to Six Months Ended March 31, 2013
Product sales for the six months ended March 31, 2014 were $2,038,079 versus $3,538,687 for the same period in fiscal 2013. The decrease in product sales during the first six months of the current fiscal year of approximately $1,501,000 was volume related due primarily to decreased sales of automotive diagnostic testing products, primarily, automotive diagnostic testing products to OEM's of approximately $1,350,000. Sales of emission products and aftermarket products decreased by approximately $53,000 and $35,000 respectively. In addition, sales of indicator products decreased by approximately $63,000. The decrease in product sales to OEM's is due to the prior year benefiting from the large order for a Tier 1 OEM supplier with no similar order during the current period. Management anticipates product sales for the third and fourth quarter will increase significantly due to the large order received in January.
Service
sales for the six
months ended March 31, 2014 were $128,630
compared with $164,554 for the same period in fiscal 2013. The decrease
was volume related and due primarily to a lower sales volume for
chargeable repairs. The current level of service sales related to
product repair sales is expected to continue for the balance of
the
fiscal year.
Cost of product sold was
$1,295,284 or (63.6% of product sales)
compared to $1,956,903 (55.3% of product sales) for the six months
ended March 31, 2013. The percentage increase in the cost of
product
sold was due primarily to a lower sales volume, lower plant
utilization
and a change in product mix. The
change in mix was largely decreased sales of automotive diagnostic
testing products to OEM's. The
dollar decrease is due to the volume decrease of product sales
during the current period. The current cost of
product sold
percentage is expected to decrease significantly for the
balance of the
fiscal year due to both increased plant utilization, improved
product mix, and delivery of the large OEM order.
Cost
of service sold was
$82,556 (64.2% of service sales) compared
with $77,660 (47.2% of service sales) for the six months ended March
31, 2013. The dollar and percentage increase was due primarily to lower
plant utilization and product specifics of chargeable repairs. The
cost of services sold percentage is
expected to decrease moderately for the balance of the fiscal year.
Product development expenses
were $484,210 (23.8% of product sales)
compared to $477,245 (13.5% of product sales) for the six months ended
March 31, 2013. The percentage increase was due primarily to lower
product sales during the current six months of fiscal 2014. The current
level of
product development expenditures is expected to continue for
the balance of the fiscal year. Management believes the
existing and planned resources will be
sufficient to continue to develop identified new products for both OEM
and Aftermarket customers.
Marketing and administrative
expenses were $928,542 for the six months
ended March 31, 2014 (42.9% of total sales) versus $885,998 (23.9% of
total sales) for the six months ended March 31, 2013. The percentage
increase was due primarily to the lower
level of total sales for the current six months of fiscal 2014.
Marketing expenses were
approximately $317,000 during the first six months of the current
fiscal year as compared to $362,000 for the same period a year ago.
Within marketing expenses, decreases were primarily in royalties and
commissions of
approximately $51,000 and $12,000 respectively. These decreases
were offset in part by increases
in labor costs, credit and collection expense, travel expenses and
advertising of
approximately
$9,000, $4,000, $2,000 and $3,000 respectively. Administrative
expenses were approximately $612,000 during the first six months of the
current fiscal year as compared to $524,000 for the same period a year
ago. The dollar increase was due primarily to increases in professional
fees and labor costs of
approximately $99,000 and $11,000 respectively, offset in part
by a decrease in rent machinery
and equipment, data processing costs, depreciation and travel expenses
of approximately $9,000, $5,000, $5,000 and $3,000 respectively.
The current level of marketing and administrative expenses are expected
to continue for the remainder of the fiscal year.
Interest
expense was $0
for the six months ended March 31, 2014, and
$45,678 for the same period in 2013. The interest charges in
the prior six month period were primarily
due to recording as non-cash interest expense
a portion of the present value of the warrants issued in December 2012.
The current level of interest expense is expected to
continue for the
continue for the year due to the remainder of the fiscal year.
Other
income of $5,941
for the six months ended March 31, 2014 compares
with other income of $3,478 in the same period last year. Other income
consists primarily of interest income on cash and cash equivalents
invested and the proceeds from the sale of scrap metal shavings. The
increase is due primarily to a higher level of scrap metal sales of
approximately
$3,300 during the current year six month period. The current
level of other income is expected to decrease
for the
remainder of fiscal 2014.
Income taxes during the first six months of fiscal 2014 were $0 which
compares with income taxes of $0 in the first six months of fiscal
2013. In
the first six months of fiscal 2014 recovery of income taxes was
calculated at an
effective tax rate
of
37% offset by a increase in the valuation allowance netting to $0. In
the first six months of
fiscal 2013 income taxes were
recorded at an
effective tax rate of 37%
offset by deferred taxes, specifically net
operating loss carryforwards.
The net loss for
the six months ended March 31, 2014 was $617,942
compared with net income of $263,235 for the six months ended March 31,
2013. The net loss for the first half of fiscal 2014 was primarily
the
result of a lower sales volume.
Total current assets were $2,714,048, $3,199,326 and $3,178,786 at
March 31, 2014, September 30, 2013 and March 31, 2013, respectively.
The decrease of approximately $465,000 from March to March was due
primarily to the decrease in cash and cash equivalents and accounts
receivable of
approximately $730,000 and
$274,000 respectively, offset by an increase in inventory of
approximately $540,000. The decrease in cash
and cash equivalents and accounts receivable was due primarily to the
decrease in the sales volume
during the period. The increase in inventory was due to the purchase of
inventory for the large OEM order to be shipped in the third and fourth
quarter. The decrease from September to March
of approximately $485,000
was due primarily to the decrease in cash and cash equivalents and
accounts receivable of
approximately $786,000 and $185,000 respectively, offset in part by an
increase in inventory and prepaid expenses of
approximately $431,000 and $55,000 respectively. The decrease in
cash and cash equivalents and accounts receivable was due primarily to
the lower level of
sales during the
period and the purchase of inventory for the large order. The increase in
inventory
was due
to the purchase of inventory for the large OEM order to be shipped in
the third and fourth quarter.
Working capital as of March 31, 2014 amounted to $1,781,469 as compared
with $2,491,294 a year earlier. Current assets were 2.9 times current
liabilities compared to 4.6 a year ago. The quick ratio was .7
compared to 2.3 a year ago.
Internally generated funds during the six months ended March 31, 2014
were a negative $708,250 and were not adequate to fund the Company's
primary non-operating cash requirements consisting of capital
expenditures of $77,554. The primary reason for the negative cash flow
from operations
was the net loss during the period of $617,942 and the increase in
inventory. The
Company does anticipate additional capital expenditures during fiscal
2014 of approximately $70,000. The
Company believes that cash and cash equivalents, together with funds
anticipated to be generated by operations in addition to available
short-term financing will provide adequate funding of the Company's
working capital needs.
Shareholders' equity during the six months ended March 31, 2014
decreased by $616,191 which was the net loss during the period of
$617,942 and share-based
compensation expense of $1,751.
During
fiscal 2014 the Company received an order for approximately $1,800,000.
The order has required a temporary
increase in inventory and has caused a short-term cash drain and will
subsequently provide additional cash reserves as the Company is paid.
The Company believes that
internally generated funds and
available short-term financing will provide sufficient liquidity to
meet ongoing working capital requirements.
Critical Accounting Policies
Our critical accounting policies are as presented in Notes to Consolidated Financial Statements and Management's Discussion and Analysis of Financial Condition and Results of Operations in our Form 10-K for the year ended September 30, 2013.
Forward-Looking Statements
The
foregoing discussion includes forward-looking statements relating to
the
business of the Company. These forward-looking statements, or other
statements
made by the Company, are made based on management's expectations and
beliefs
concerning future events impacting the Company and are subject to
uncertainties
and factors (including, but not limited to, those specified below)
which
are difficult to predict and, in many instances, are beyond the control
of
the Company. As a result, actual results of the Company could differ
materially
from those expressed in or implied by any such forward-looking
statements. These uncertainties and factors include (a) the Company's
dependence upon
a limited number of customers, (b) the highly competitive industry in
which
the company operates, which includes several competitors with greater
financial resources and larger sales organizations, (c) the acceptance
in the marketplace of new products and/or services developed or under
development by the Company
including automotive diagnostic products, fastening systems products
and indicating
instrument products, (d) the ability of the Company to further
establish
distribution and a customer base in the automotive aftermarket, (e) the
Company's
ability to capitalize on market opportunities including state
automotive
emissions programs and OEM tool programs and (f) the Company's ability
to
obtain cost effective financing.
Item
3. Quantitative
and
Qualitative Disclosures About Market Risk.
Market Risk
The Company is exposed to certain market risks from transactions that are entered into during the normal course of business. The Company has not entered into derivative financial instruments for trading purposes. The Company's primary market risks are exposure related to interest rate risk and equity market fluctuations. The Company's only debt subject to interest rate risk during the current quarter was the funds available from the convertible note agreement. The Company currently has available under the convertible note agreement a credit facility subject to a nominal fixed rate of interest. As a result, the Company believes that the market risk related to interest rate movements is minimal. The Company had no outstanding borrowings under this credit facility at March 31, 2014.
Item 4. Controls and Procedures.
As of March 31, 2014, an evaluation was performed, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer along with the Company's Vice President, Finance and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures. Based upon that evaluation, the Company's management, including the Chief Executive Officer along with the Company's Vice President, Finance and Chief Financial Officer, concluded that the Company's disclosure controls and procedures were effective as of March 31, 2014 in ensuring that information required to be disclosed by the Company in the reports it files and submits under the Exchange Act is (1) recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms, and (2) is accumulated and communicated to the Company's management, including its principal executive and principal financial officer, as appropriate to allow timely decisions regarding required disclosure. There were no changes in the Company's internal controls over financial reporting during the second fiscal quarter ended March 31, 2014 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
PART II. OTHER INFORMATION
Item
1. Legal Proceedings.
The
Company is
the plaintiff in a suit pursuing patent
infringement
against a competitor in the emissions market. There have been several
legal developments
in this legal proceeding since the filing of Form 10-K for fiscal 2013
however it is still difficult to access the status of the proceedings
or probable outcomes.
Management
believes that
it is not currently
possible to estimate the impact, if any, that the ultimate resolution
of
the patent infringement matter will have on the Company's
results of
operations,
financial position or cash flows.
Item 6. Exhibits.
Exhibit
No. |
Description |
|
11 |
Statement
Regarding Computation of Earnings Per share and
Common
Share Equivalents
|
|
31.1 |
Rule
13a-14(a)/15d-14(a)
Certification by the Chief Executive Officer |
|
31.2 |
Rule
13a-14(a)/15d-14(a) Certification
by the Chief Financial Officer |
|
32.1 |
Certification
by the
Chief
Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
32.2 |
Certification
by the
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 |
|
101.SCH** | XBRL Taxonomy Extension Schema |
|
101.CAL** | XBRL Taxonomy Extension Calculation |
|
101.DEF** | XBRL Extension Definition |
|
101.LAB** | XBRL Extension Labels |
|
101.PRE** | XBRL Taxonomy Extension Presentation |
** XBRL information is furnished and not filed or a part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
(Registrant) |
||
Date:
May 14, 2014 |
/s/ R. L. Bauman | |
R.
L. Bauman,
Chief
Executive Officer, President, and Treasurer |
||
Date:
May 14, 2014 |
/s/ G. M. Zoloty | |
G. M. Zoloty, Chief Financial Officer |