TEL INSTRUMENT ELECTRONICS CORP - Quarter Report: 2016 December (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended: December 31, 2016
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 001-31990
TEL-INSTRUMENT ELECTRONICS CORP.
(Exact name of registrant as specified in its charter)
New Jersey
|
22-1441806
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
One Branca Road
East Rutherford, NJ 07073
|
(Address of principal executive offices)
|
(201) 933-1600
|
(Registrant’s telephone number, including area code)
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files. Yes ý No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer
|
☐
|
|
Accelerated filer
|
☐
|
|
|
|
|
|
Non-accelerated filer
|
☐
|
|
Smaller reporting company
|
ý
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ý
As of February 7, 2017 there were 3,255,887 shares outstanding of the registrant’s common stock.
TEL-INSTRUMENT ELECTRONICS CORP.
PART I – FINANCIAL INFORMATION
|
||
|
|
Page
|
Item 1.
|
3
|
|
|
|
|
Item 2.
|
15
|
|
|
|
|
Item 3.
|
19
|
|
|
|
|
Item 4.
|
19
|
|
|
|
|
PART II – OTHER INFORMATION
|
||
|
|
|
Item 1.
|
20
|
|
|
|
|
Item 1A.
|
20
|
|
|
|
|
Item 2.
|
20
|
|
|
|
|
Item 3.
|
20
|
|
|
|
|
Item 4.
|
20
|
|
|
|
|
Item 5.
|
21
|
|
|
|
|
Item 6.
|
21
|
|
|
|
|
22
|
PART I – FINANCIAL INFORMATION
TEL-INSTRUMENT ELECTRONICS CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
|
December 31,
2016
|
March 31,
2016
|
||||||
|
(unaudited)
|
|||||||
ASSETS
|
||||||||
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
1,162,154
|
$
|
972,633
|
||||
Accounts receivable, net
|
1,057,931
|
1,454,361
|
||||||
Inventories, net
|
4,473,887
|
4,679,032
|
||||||
Prepaid expenses and other current assets
|
156,135
|
128,071
|
||||||
Deferred income tax asset
|
578,507
|
578,507
|
||||||
Total current assets
|
7,428,614
|
7,812,604
|
||||||
|
||||||||
Equipment and leasehold improvements, net
|
135,379
|
193,518
|
||||||
Deferred income tax asset – non-current
|
1,747,617
|
2,065,126
|
||||||
Other long-term assets
|
33,509
|
36,871
|
||||||
Total assets
|
9,345,119
|
10,108,119
|
||||||
|
||||||||
LIABILITIES & STOCKHOLDERS’ EQUITY
|
||||||||
|
||||||||
Current liabilities:
|
||||||||
Current portion of long-term debt
|
396,225
|
418,255
|
||||||
Capital lease obligations – current portion
|
6,121
|
10,232
|
||||||
Accounts payable and accrued liabilities
|
2,102,141
|
2,401,500
|
||||||
Federal and state taxes payable
|
-
|
53,623
|
||||||
Deferred revenues – current portion
|
253,031
|
48,766
|
||||||
Accrued payroll, vacation pay and payroll taxes
|
612,517
|
836,589
|
||||||
Total current liabilities
|
3,370,035
|
3,768,965
|
||||||
|
||||||||
Subordinated notes payable - related parties
|
-
|
25,000
|
||||||
Capital lease obligations – long-term
|
15,381
|
20,524
|
||||||
Long-term debt
|
3,696
|
304,560
|
||||||
Deferred revenues – long-term
|
307,230
|
172,703
|
||||||
Warrant liability – long-term
|
128,000
|
1,136,203
|
||||||
Other long-term liabilities
|
-
|
7,800
|
||||||
Total liabilities
|
3,824,342
|
5,435,755
|
||||||
|
||||||||
Commitments
|
||||||||
|
||||||||
Stockholders’ equity:
|
||||||||
Common stock, 4,000,000 shares authorized, par value $0.10 per share,
3,255,887 shares issued and outstanding, respectively
|
325,586
|
325,586
|
||||||
Additional paid-in capital
|
8,099,191
|
8,074,655
|
||||||
Accumulated deficit
|
(2,904,000
|
)
|
(3,727,877
|
)
|
||||
Total stockholders’ equity
|
5,520,777
|
4,672,364
|
||||||
Total liabilities and stockholders’ equity
|
$
|
9,345,119
|
$
|
10,108,119
|
See accompanying notes to condensed consolidated financial statements.
TEL-INSTRUMENT ELECTRONICS CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
December 31,
2016
|
December 31,
2015
|
December 31,
2016
|
December 31,
2015
|
||||||||||||
|
||||||||||||||||
Net sales
|
$
|
4,236,519
|
$
|
5,970,865
|
14,654,917
|
$
|
18,635,174
|
|||||||||
Cost of sales
|
2,602,268
|
3,936,108
|
9,318,425
|
12,541,656
|
||||||||||||
|
||||||||||||||||
Gross margin
|
1,634,251
|
2,034,757
|
5,336,492
|
6,093,518
|
||||||||||||
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Selling, general and administrative
|
865,370
|
767,923
|
2,652,252
|
2,517,487
|
||||||||||||
Engineering, research and development
|
615,007
|
541,502
|
1,783,655
|
1,477,290
|
||||||||||||
Total operating expenses
|
1,480,377
|
1,309,425
|
4,435,907
|
3,994,777
|
||||||||||||
|
||||||||||||||||
Income from operations
|
153,874
|
725,332
|
900,585
|
2,098,741
|
||||||||||||
|
||||||||||||||||
Other income (expense):
|
||||||||||||||||
Amortization of deferred financing costs
|
(1,359
|
)
|
(1,357
|
)
|
(4,072
|
)
|
(4,072
|
)
|
||||||||
Change in fair value of common stock warrants
|
37,000
|
(246,751
|
)
|
288,203
|
(697,579
|
)
|
||||||||||
Interest expense
|
(11,620
|
)
|
(23,687
|
)
|
(46,953
|
)
|
(79,156
|
)
|
||||||||
Total other income (expense)
|
24,021
|
(271,795
|
)
|
237,178
|
(780,807
|
)
|
||||||||||
|
||||||||||||||||
Income before income taxes
|
177,895
|
453,537
|
1,137,763
|
1,317,934
|
||||||||||||
|
||||||||||||||||
Income tax expense
|
36,382
|
226,951
|
313,886
|
612,816
|
||||||||||||
|
||||||||||||||||
Net income
|
$
|
141,513
|
$
|
226,586
|
$
|
823,877
|
$
|
705,118
|
||||||||
|
||||||||||||||||
Basic income (loss) per common share
|
$
|
0.04
|
$
|
0.07
|
$
|
0.25
|
$
|
0.22
|
||||||||
Diluted income per common share
|
$
|
0.03
|
$
|
0.07
|
$
|
0.23
|
$
|
0.22
|
||||||||
|
||||||||||||||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
3,255,887
|
3,256,887
|
3,255,887
|
3,256,887
|
||||||||||||
Diluted
|
3,265,135
|
3,261,690
|
3,266,532
|
3,261,955
|
See accompanying notes to condensed consolidated financial statements.
TEL-INSTRUMENT ELECTRONICS CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
Nine Months Ended
|
|||||||
|
December 31, 2016
|
December 31, 2015
|
||||||
|
||||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
823,877
|
$
|
705,118
|
||||
Adjustments to reconcile net income to net cash
provided by operating activities:
|
||||||||
Deferred income taxes
|
317,509
|
612,816
|
||||||
Depreciation and amortization
|
95,209
|
122,399
|
||||||
Provision for bad debts
|
-
|
1,205
|
||||||
Provision for inventory obsolescence
|
20,000
|
35,713
|
||||||
Amortization of deferred financing costs
|
4,072
|
4,072
|
||||||
Change in fair value of common stock warrant
|
(288,203
|
)
|
697,579
|
|||||
Non-cash stock-based compensation
|
24,536
|
23,546
|
||||||
|
||||||||
Changes in assets and liabilities:
|
||||||||
Decrease in accounts receivable
|
396,430
|
596,529
|
||||||
Decrease (increase) in inventories
|
185,145
|
(812,003
|
)
|
|||||
(Increase) decrease in prepaid expenses & other assets
|
(28,774
|
)
|
28,393
|
|||||
Decrease in accounts payable and other accrued expenses
|
(299,359
|
)
|
(1,238,440
|
)
|
||||
Decrease in federal and state taxes
|
(53,623
|
)
|
-
|
|||||
(Decrease) increase in accrued payroll, vacation pay & withholdings
|
(224,072
|
)
|
215,019
|
|||||
Increase in deferred revenues
|
338,792
|
5,401
|
||||||
Decrease in other long-term liabilities
|
(7,800
|
)
|
(18,900
|
)
|
||||
Net cash generated by operating activities
|
1,303,739
|
978,447
|
||||||
|
||||||||
Cash flows from investing activities:
|
||||||||
Purchases of equipment
|
(37,070
|
)
|
(45,041
|
)
|
||||
Net cash used in investing activities
|
(37,070
|
)
|
(45,041
|
)
|
||||
|
||||||||
Cash flows from financing activities:
|
||||||||
Proceeds from bank loan
|
-
|
18,000
|
||||||
Payment of warrant liability
|
(720,000
|
)
|
-
|
|||||
Repayment of long-term debt
|
(322,894
|
)
|
(290,937
|
)
|
||||
Repayment of subordinated notes - related parties
|
(25,000
|
)
|
(205,000
|
)
|
||||
Repayment of capitalized lease obligations
|
(9,254
|
)
|
(12,348
|
)
|
||||
Net cash used in financing activities
|
(1,077,148
|
)
|
(490,285
|
)
|
||||
|
||||||||
Net (decrease) increase in cash and cash equivalents
|
189,521
|
443,121
|
||||||
Cash and cash equivalents at beginning of period
|
972,633
|
185,932
|
||||||
Cash and cash equivalents at end of period
|
$
|
1,162,154
|
$
|
629,053
|
||||
|
||||||||
Supplemental cash flow information:
|
||||||||
Taxes paid
|
$
|
87,374
|
$
|
-
|
||||
Interest paid
|
$
|
107,768
|
$
|
47,793
|
See accompanying notes to condensed consolidated financial statements.
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 – Basis of Presentation
In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to present fairly the financial position of Tel-Instrument Electronics Corp. (the “Company” or “TIC”) as of December 31, 2016, the results of operations for the three and nine months ended December 31, 2016 and December 31, 2015, and statements of cash flows for the nine months ended December 31, 2016 and December 31, 2015. These results are not necessarily indicative of the results to be expected for the full year. The financial statements have been prepared in accordance with the requirements of Form 10-Q and consequently do not include disclosures normally made in an Annual Report on Form 10-K. The March 31, 2016 balance sheet included herein was derived from the audited financial statements included in the Company’s Annual Report on Form 10-K as of that date. Accordingly, the financial statements included herein should be reviewed in conjunction with the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2016, as filed with the United States Securities and Exchange Commission (the “SEC”) on June 29, 2016 (the “Annual Report).
Note 2 – Summary of Significant Accounting Policies
During the nine months ended December 31, 2016, there have been no material changes in the Company’s significant accounting policies to those previously disclosed in the Annual Report.
Note 3 – Accounts Receivable, net
The following table sets forth the components of accounts receivable:
|
December 31,
2016
|
March 31,
2016
|
||||||
Government
|
$
|
927,997
|
$
|
1,343,477
|
||||
Commercial
|
137,434
|
118,384
|
||||||
Less: Allowance for doubtful accounts
|
(7,500
|
)
|
(7,500
|
)
|
||||
|
$
|
1,057,931
|
$
|
1,454,361
|
Note 4 – Inventories, net
Inventories consist of:
|
December 31,
2016
|
March 31,
2016
|
||||||
|
||||||||
Purchased parts
|
$
|
2,999,640
|
$
|
3,420,249
|
||||
Work-in-process
|
1,491,461
|
1,446,293
|
||||||
Finished goods
|
292,786
|
102,490
|
||||||
Less: Inventory reserve
|
(310,000
|
)
|
(290,000
|
)
|
||||
|
$
|
4,473,887
|
$
|
4,679,032
|
Note 5 – Net Income per Share
Net income per share has been computed according to Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC 260”), “Earnings per Share,” which requires a dual presentation of basic and diluted income (loss) per share (“EPS”). Basic EPS represents net income (loss) divided by the weighted average number of common shares outstanding during a reporting period. Diluted EPS reflects the potential dilution that could occur if securities, including warrants and options, were converted into common stock. The dilutive effect of outstanding warrants and options is reflected in earnings per share by use of the treasury stock method. In applying the treasury stock method for stock-based compensation arrangements, the assumed proceeds are computed as the sum of the amount the employee must pay upon exercise and the amounts of average unrecognized compensation costs attributed to future services.
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 5 – Net Income per Share (continued)
|
Three Months Ended
|
Three Months Ended
|
||||||
|
December 31, 2016
|
December 31, 2015
|
||||||
Basic net income per share computation:
|
||||||||
Net income
|
$
|
141,513
|
$
|
226,586
|
||||
Weighted-average common shares outstanding
|
3,255,887
|
3,256,887
|
||||||
Basic net income per share
|
$
|
0.04
|
$
|
0.07
|
||||
Diluted net income per share computation
|
||||||||
Net income
|
$
|
141,513
|
$
|
226,586
|
||||
Less: Change in fair value of warrants
|
37,000
|
-
|
||||||
Diluted income
|
$
|
104,513
|
226,586
|
|||||
Weighted-average common shares outstanding
|
3,255,887
|
3,256,887
|
||||||
Incremental shares attributable to the assumed exercise of
outstanding stock options and warrants
|
9,248
|
4,803
|
||||||
Total adjusted weighted-average shares
|
3,265,135
|
3,261,690
|
||||||
Diluted net income per share
|
$
|
0.03
|
$
|
0.07
|
|
Nine Months Ended
|
Nine Months Ended
|
||||||
|
December 31, 2016
|
December 31, 2015
|
||||||
Basic net income per share computation:
|
||||||||
Net income
|
$
|
823,877
|
$
|
705,118
|
||||
Weighted-average common shares outstanding
|
3,255,887
|
3,256,887
|
||||||
Basic net income per share
|
$
|
0.25
|
$
|
0.22
|
||||
Diluted net income per share computation
|
||||||||
Net income
|
$
|
823,877
|
$
|
705,118
|
||||
Change in fair value of warrants
|
70,000
|
-
|
||||||
Diluted income
|
$
|
753,877
|
705,118
|
|||||
Weighted-average common shares outstanding
|
3,255,887
|
3,256,887
|
||||||
Incremental shares attributable to the assumed exercise of
outstanding stock options and warrants
|
10,645
|
5,068
|
||||||
Total adjusted weighted-average shares
|
3,266,532
|
3,261,955
|
||||||
Diluted net income per share
|
$
|
0.23
|
$
|
0.22
|
The following table summarizes securities that, if exercised, would have an anti-dilutive effect on earnings per share:
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
||
Stock options
|
|
|
71,000
|
|
|
|
80,000
|
|
Warrants
|
|
|
-
|
|
|
|
286,920
|
|
|
|
|
71,000
|
|
|
|
366,920
|
|
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 6 – Long-Term Debt
Term Loans with Bank of America
In November 2014, the Company entered into a term loan in the amount of $1,200,000 with Bank of America. The term loan is for three years, and matures in November 2017. Monthly payments are at $36,551 including interest at 6%. The term loan is collateralized by substantially all of the assets of the Company. At December 31, 2016 and March 31, 2016, the outstanding balances were $390,113 and $693,407, respectively. At December 31, 2016, $390,113 was classified as current.
In July 2015, the Company entered into a term loan in the amount of $18,000 with Bank of America. The term loan is for three years, and matures in July 2018. Monthly payments are at $536 including interest at 4.5%. The term loan is collateralized by substantially all of the assets of the Company. At December 31, 2016 and March 31, 2016, the outstanding balances were $9,808 and $14,211, respectively. At December 31, 2016, $6,112 was classified as current.
Automobile Loan
In March 2014, the Company entered into a loan with Ford Credit to purchase a van for the Company in the amount of $23,712. Such note has a term of five (5) years with an annual interest rate of 8.79% and monthly payments of $492. During the three months ended December 31, 2016, the Company paid the remaining balance of this loan and the accrued interest. The outstanding balances at December 31, 2016 and March 31, 2016 were $-0- and $15,197, respectively.
Line of Credit
On March 21, 2016, the Company entered into a line of credit agreement with Bank of America, which expires March 31, 2017. The line provides a revolving credit facility with borrowing capacity of up to $500,000. There are no covenants or borrowing base calculations associated with his line of credit. Interest on any outstanding balance is payable monthly at an annual interest rate equal to the LIBOR (London Interbank Offered Rates) Daily Floating plus 3.75 percentage points. The Company’s interest rate was 4.96% at December 31, 2016. The line is collateralized by substantially all of the assets of the Company. The Company has not made any borrowings against this line of credit. As of December 31, 2016, the remaining availability under this line is $500,000. The Company is currently negotiating an extension for this line of credit.
Note 7 – Deferred Revenues
In June 2016, the Company negotiated a settlement with a customer in the amount of $679,935 for price increases due to delays on a production release. Deferred revenues are recognized based upon the shipment of units under this contract. During the three and nine months ended December 31, 2016, the Company recognized $127,452 and $470,288, respectively, of this amount as revenues. As of December 31, 2016, the remaining deferred revenues related to the above-mentioned settlement amounted to $209,647. It is expected that the most of this remaining amount will be recognized in the current fiscal year.
Note 8 – Segment Information
In accordance with FASB ASC 280, “Disclosures about Segments of an Enterprise and related information”, the Company determined it has two reportable segments - avionics government and avionics commercial. There are no inter-segment revenues.
The Company is organized primarily on the basis of its avionics products. The avionics government segment consists primarily of the design, manufacture, and sale of test equipment to the U.S. and foreign governments and militaries either directly or through distributors. The avionics commercial segment consists of design, manufacture, and sale of test equipment to domestic and foreign airlines, directly or through commercial distributors, and to general aviation repair and maintenance shops. The Company develops and designs test equipment for the avionics industry and as such, the Company’s products and designs cross segments.
Management evaluates the performance of its segments and allocates resources to them based on gross margin. The Company’s general and administrative costs and sales and marketing expenses, and engineering costs are not segment specific. As a result, all operating expenses are not managed on a segment basis. Net interest includes expenses on debt and income earned on cash balances, both maintained at the corporate level. Segment assets include accounts receivable and work-in-process inventory. Asset information, other than accounts receivable and work-in-process inventory, is not reported, since the Company does not produce such information internally. All long-lived assets are located in the U.S.
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 8 – Segment Information (continued)
The table below presents information about reportable segments within the avionics business for the three and six month periods ending December 31, 2016 and 2015:
Three Months Ended
December 31, 2016
|
Avionics
Government
|
Avionics
Commercial
|
Avionics
Total
|
Corporate
Items
|
Total
|
|||||||||||||||
Net sales
|
$
|
3,771,384
|
$
|
465,135
|
$
|
4,236,519
|
$
|
-
|
$
|
4,236,519
|
||||||||||
Cost of sales
|
2,297,157
|
305,111
|
2,602,268
|
-
|
2,602,268
|
|||||||||||||||
Gross margin
|
1,474,227
|
160,024
|
1,634,251
|
-
|
1,634,251
|
|||||||||||||||
|
||||||||||||||||||||
Engineering, research, and development
|
615,007
|
-
|
615,007
|
|||||||||||||||||
Selling, general and administrative
|
256,599
|
608,771
|
865,370
|
|||||||||||||||||
Amortization of deferred financing costs
|
-
|
1,359
|
1,359
|
|||||||||||||||||
Change in fair value of common stock warrants
|
-
|
(37,000
|
)
|
(37,000
|
)
|
|||||||||||||||
Interest expense, net
|
-
|
11,620
|
11,620
|
|||||||||||||||||
Total expenses
|
871,606
|
584,750
|
1,456,356
|
|||||||||||||||||
Income (loss) before income taxes
|
$
|
762,645
|
$
|
(584,750
|
)
|
$
|
177,895
|
Three Months Ended
December 31, 2015
|
Avionics
Government
|
Avionics
Commercial
|
Avionics
Total
|
Corporate
Items
|
Total
|
|||||||||||||||
Net sales
|
$
|
5,658,695
|
$
|
312,170
|
$
|
5,970,865
|
$
|
-
|
$
|
5,970,865
|
||||||||||
Cost of sales
|
3,709,998
|
226,110
|
3,936,108
|
-
|
3,936,108
|
|||||||||||||||
Gross margin
|
1,948,697
|
86,060
|
2,034,757
|
-
|
2,034,757
|
|||||||||||||||
|
||||||||||||||||||||
Engineering, research, and development
|
541,502
|
-
|
541,502
|
|||||||||||||||||
Selling, general and administrative
|
203,249
|
564,674
|
767,923
|
|||||||||||||||||
Amortization of deferred financing costs
|
-
|
1,357
|
1,357
|
|||||||||||||||||
Change in fair value of common stock warrants
|
-
|
246,751
|
246,751
|
|||||||||||||||||
Interest expense, net
|
-
|
23,687
|
23,687
|
|||||||||||||||||
Total expenses
|
744,751
|
836,469
|
1,581,220
|
|||||||||||||||||
Income (loss) before income taxes
|
$
|
1,290,006
|
$
|
(836,469
|
)
|
$
|
453,537
|
Nine Months Ended
December 31, 2016
|
Avionics
Government
|
Avionics
Commercial
|
Avionics
Total
|
Corporate
Items
|
Total
|
|||||||||||||||
Net sales
|
$
|
12,981,768
|
$
|
1,673,149
|
$
|
14,654,917
|
$
|
-
|
$
|
14,654,917
|
||||||||||
Cost of sales
|
8,067,636
|
1,250,789
|
9,318,425
|
-
|
9,318,425
|
|||||||||||||||
Gross margin
|
4,914,132
|
422,360
|
5,336,492
|
-
|
5,336,492
|
|||||||||||||||
|
||||||||||||||||||||
Engineering, research, and development
|
1,783,655
|
-
|
1,783,655
|
|||||||||||||||||
Selling, general and administrative
|
946,589
|
1,705,663
|
2,652,252
|
|||||||||||||||||
Amortization of deferred financing costs
|
-
|
4,072
|
4,072
|
|||||||||||||||||
Change in fair value of common stock warrants
|
-
|
(288,203
|
)
|
(288,203
|
)
|
|||||||||||||||
Interest expense, net
|
-
|
46,953
|
46,953
|
|||||||||||||||||
Total expenses
|
2,730,244
|
1,468,485
|
4,198,729
|
|||||||||||||||||
Income (loss) before income taxes
|
$
|
2,606,248
|
$
|
(1,468,485
|
)
|
$
|
1,137,763
|
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 8 – Segment Information (continued)
Nine Months Ended
December 31, 2015
|
Avionics
Government
|
Avionics
Commercial
|
Avionics
Total
|
Corporate
Items
|
Total
|
|||||||||||||||
Net sales
|
$
|
17,248,766
|
$
|
1,386,408
|
$
|
18,635,174
|
$
|
-
|
$
|
18,635,174
|
||||||||||
Cost of sales
|
11,506,710
|
1,034,946
|
12,541,656
|
-
|
12,541,656
|
|||||||||||||||
Gross margin
|
5,742,056
|
351,462
|
6,093,518
|
-
|
6,093,518
|
|||||||||||||||
|
||||||||||||||||||||
Engineering, research, and development
|
1,477,290
|
-
|
1,477,290
|
|||||||||||||||||
Selling, general and administrative
|
908,829
|
1,608,658
|
2,517,487
|
|||||||||||||||||
Amortization of deferred financing costs
|
-
|
4,072
|
4,072
|
|||||||||||||||||
Change in fair value of common stock warrants
|
-
|
697,579
|
697,579
|
|||||||||||||||||
Interest expense, net
|
-
|
79,156
|
79,156
|
|||||||||||||||||
Total expenses
|
2,386,119
|
2,389,465
|
4,775,584
|
|||||||||||||||||
Income (loss) before income taxes
|
$
|
3,707,399
|
$
|
(2,389,465
|
)
|
$
|
1,317,934
|
Note 9 – Income Taxes
FASB ASC 740-10, “Accounting for Uncertainty in Income Taxes” (“ASC 740-10”) prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Company has analyzed filing positions in all of the federal and state jurisdictions where it is required to file income tax returns, as well as all open tax years in these jurisdictions. The Company does not have any unrecognized tax benefits.
The tax effect of temporary differences, primarily net operating loss carryforwards, asset reserves and accrued liabilities, gave rise to the Company’s deferred tax asset in the accompanying December 31, 2016 and March 31, 2016 condensed consolidated balance sheets. Deferred income taxes are recognized for the tax consequence of such temporary differences at the enacted tax rate expected to be in effect when the differences reverse.
Note 10 – Fair Value Measurements
FASB ASC 820-10, Fair Value Measurements and Disclosures (“ASC 820-10”) defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles and expands disclosures about fair value measurements.
As defined in ASC 820-10, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observation of those inputs. ASC 820-10 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).
The three levels of the fair value hierarchy defined by ASC 820-10 are as follows:
· |
Level 1 – Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities and listed equities.
|
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 10 – Fair Value Measurements (continued)
· |
Level 2 – Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category generally include non-exchange-traded derivatives such as commodity swaps, interest rate swaps, options and collars.
|
· |
Level 3 – Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.
|
The valuation techniques that may be used to measure fair value are as follows:
· |
Market approach — Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.
|
· |
Income approach — Uses valuation techniques to convert future amounts to a single present amount based on current market expectations about those future amounts, including present value techniques, option-pricing models and excess earnings method.
|
· |
Cost approach — Based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).
|
The carrying value of the Company’s borrowings is a reasonable estimate of its fair value as borrowings under the Company’s credit facility reflect currently available terms and conditions for similar debt.
The following table sets forth by level within the fair value hierarchy the Company’s financial assets and liabilities that were accounted for at fair value as of September 30, 2016 and March 31, 2016. As required by ASC 820-10, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels.
December 31, 2016
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
Total Assets
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
||||||||||||||||
Warrant liability
|
-
|
-
|
128,000
|
128,000
|
||||||||||||
Total Liabilities
|
$
|
-
|
$
|
-
|
$
|
128,000
|
$
|
128,000
|
March 31, 2016
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
Total Assets
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
||||||||||||||||
Warrant liability
|
-
|
-
|
1,136,203
|
1,136,203
|
||||||||||||
Total Liabilities
|
$
|
-
|
$
|
-
|
$
|
1,136,203
|
$
|
1,136,203
|
The Company adopted the guidance of ASC 815 “Derivative and Hedging”, which requires that we mark the value of our warrant liability to market and recognize the change in valuation in our statement of operations each reporting period. Determining the warrant liability to be recorded requires us to develop estimates to be used in calculating the fair value of the warrant.
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 10 – Fair Value Measurements (continued)
The following table provides a summary of the changes in fair value of our Level 3 financial liabilities from March 31, 2016 through September 30, 2016, as well as the portion of gains or losses included in income attributable to unrealized gains or losses related to the liability held at September 30, 2016:
Level 3 Reconciliation
|
Balance at
beginning of period
|
(Gains) and losses
for the period
(realized and unrealized)
|
Purchases, issuances,
sales and
settlements, net
|
Transfers in or
out of Level 3
|
Balance at the
end of period
|
|||||||||||||||
Warrant liability
|
$
|
1,136,203
|
$
|
(288,203
|
)
|
$
|
(720,000
|
)
|
$
|
-
|
$
|
128,000
|
||||||||
Total Liabilities
|
$
|
1,136,203
|
$
|
(288,203
|
)
|
$
|
(720,000
|
)
|
$
|
-
|
$
|
128,000
|
The common stock warrants were not issued with the intent of effectively hedging any future cash flow, fair value of any asset, liability or any net investment in a foreign corporation. The warrants do not qualify for hedge accounting, and, as such, all changes in the fair value of these warrants are recognized as other income/expense in the statement of operations until such time as the warrants are exercised or expire. Since these common stock warrants do not trade in an active securities market, the Company recognized a warrant liability and estimated the fair value of these warrants using the Black-Scholes options model using the following assumptions until the payment of the loan in November 2014.
With the payment of the loan in November 2014, the holder has the right, exercisable at any time, in writing (the “Warrant Put Notice”), to cause the Company, subject to the terms and conditions hereof, to purchase from the holder all, or any portion, of the warrant for the warrant put repurchase price (the “Repurchase Price”). The Repurchase Price is the greater of 1) Adjusted EBITDA (as defined below) per share as of the date of the Warrant Put Notice, less $0.01, multiplied by the number of warrants or 2) the product of the current market price per share as of the date of the Warrant Put Notice, less the purchase price of the warrant or warrants, multiplied by the number of warrants, if this amount is higher. “Adjusted EBITDA” means EBITDA, multiplied by 5, plus cash and cash equivalents less unpaid debt divided by the number of shares outstanding on a fully diluted basis.
During May 2016, BCA Mezzanine Fund LLP (“BCA”) informed the Company that BCA has elected to exercise its “put option”, thereby requiring the Company to purchase all the warrants held by BCA. Total warrants were to purchase a total of 236,920 shares of the Company’s common stock. The table below shows the warrants held by BCA for which the “put option” has been exercised.
Date of
Warrant
|
Expiration
Date
|
Number of
Warrants
|
Exercise
Price
|
|||||||||||
09-10-2010
|
09-10-2019
|
136,920
|
$
|
6.70
|
||||||||||
07-26-2012
|
09-10-2019
|
20,000
|
$
|
3.35
|
||||||||||
11-20-2012
|
09-10-2019
|
20,000
|
$
|
3.56
|
||||||||||
02-14-2013
|
09-10-2019
|
20,000
|
$
|
3.58
|
||||||||||
07-12-2013
|
09-10-2019
|
20,000
|
$
|
3.33
|
||||||||||
08/12/2013
|
09-10-2019
|
20,000
|
$
|
3.69
|
The value of the warrants for the 236,920 shares of the Company’s common stock at the time of exercise was $720,000, and the Company paid this amount using cash from operations in August 2016, thereby extinguishing the warrant liability with BCA. The warrant liability for these warrants was $-0- at December 31, 2016 as compared to $938,203 at March 31, 2016.
Upon payment to BCA, the Company has remaining warrants with an outside investor to purchase 50,000 shares of the Company’s common stock at an exercise price of $3.35 per share or exercising the “put option” to the Company in the same fashion as BCA. The warrant liability of the 50,000 warrants was $128,000 at December 31, 2016 as compared to $198,000 at March 31, 2016.
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 11 – Reclassifications
Certain prior year and period amounts have been reclassified to conform to the current period presentation.
Note 12 – Litigation
Contingencies are recorded in the consolidated financial statements when it is probable that a liability will be incurred and the amount of the loss is reasonably estimable, or otherwise disclosed, in accordance with Accounting Standards Codification 450, Contingencies (“ASC 450”). Significant judgment is required in both the determination of probability and the determination as to whether a loss is reasonably estimable. In the event the Company determines that a loss is not probable, but is reasonably possible, and it becomes possible to develop what the Company believes to be a reasonable range of possible loss, then the Company will include disclosures related to such matter as appropriate and in compliance with ASC 450. To the extent there is a reasonable possibility that the losses could exceed the amounts already accrued, the Company will, when applicable, adjust the accrual in the period the determination is made, disclose an estimate of the additional loss or range of loss or if the amount of such adjustment cannot be reasonably estimated, disclose that an estimate cannot be made.
On March 24, 2009, Aeroflex Wichita, Inc. (“Aeroflex”) filed a petition against the Company and two of its employees in the District Court, Sedgwick County, Kansas, Case No. 09 CV 1141 (the “Aeroflex Action”), alleging that the Company and its two employees misappropriated Aeroflex’s proprietary technology in connection with the Company winning a substantial contract from the U.S. Army (the “Award”), to develop new Mode-5 radar test sets and kits to upgrade the existing TS-4530 radar test sets to Mode 5. Aeroflex’s petition alleges that in connection with the Award, the Company and its named employees misappropriated Aeroflex’s trade secrets; tortiously interfered with its business relationship; conspired to harm Aeroflex and tortiously interfered with its contract and seeks injunctive relief and damages. The central basis of all the claims in the Aeroflex Action is that the Company misappropriated and used Aeroflex proprietary technology and confidential information in winning the Award. In February 2009, subsequent to the Company winning the Award, Aeroflex filed a protest of the Award with the Government Accounting Office (“GAO”). In its protest, Aeroflex alleged, inter alia, that the Company used Aeroflex’s proprietary technology in order to win the Award, the same material allegations as were later alleged in the Aeroflex Action. On or about March 17, 2009, the U.S. Army Contracts Attorney and the U.S. Army Contracting Officer each filed a statement with the GAO, expressly rejecting Aeroflex’s allegations that the Company used or infringed Aeroflex proprietary technology in winning the Award, and concluding that the Company had used only its own proprietary technology. On April 6, 2009, Aeroflex withdrew its protest.
In December 2009, the Kansas District Court dismissed the Aeroflex Action on jurisdiction grounds. Aeroflex appealed this decision. In May 2012, the Kansas Supreme Court reversed the decision and remanded the Aeroflex Action to the Kansas District Court for further proceedings.
On May 23, 2016, the Company filed a motion for summary judgment based on Aeroflex’s lack of jurisdictional standing to bring the case. The motion asserts that Aeroflex does not own the intellectual property at issue since it is a bare licensee of Northrop Grumman. Northrop Grumman had declined to join this suit as a plaintiff. As such, it is our contention that Aeroflex lacks standing to sue alone. Also, the motion raises the fact that in December 2011 Aeroflex allowed the license to expire, so that Aeroflex’s claims are either moot or it lacks standing to sue for damages allegedly accruing after the license ended. The Kansas court has rejected this summary judgment motion but has not yet issued a written opinion detailing its reasoning. On January 4, 2017, the Company filed a summary judgment motion on the merits of the issues in dispute. This motion is scheduled to be heard on February 9, 2017. The current Scheduling Order has the trial date set for February 27, 2017 and is estimated to last three weeks. The Company is optimistic as to the outcome of this litigation. However, the outcome of any litigation is unpredictable and an adverse decision in this matter could have a material adverse effect on our financial condition, results of operations or liquidity.
Other than the matters outlined above, we are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of executive officers of our Company, threatened against or affecting our Company, or our common stock in which an adverse decision could have a material effect.
TEL-INSTRUMENT ELECTRONICS CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 13 – New Accounting Pronouncements
In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-09 (“Improvements to Employee Share-Based Payment Accounting”) which simplifies several aspects of accounting for share-based payment transactions including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2016 and interim periods within those fiscal years with early adoption permitted. The Company does not believe that the adoption of this standard will have a material impact on the Company’s consolidated financial statements.
In November 2015, the FASB issued ASU 2015-17, which is an update to Topic 740, “Income Taxes”. The update will require that all deferred tax assets and liabilities be classified as non-current. The update is effective for fiscal years, and the interim periods within those years, beginning after December 15, 2016. ASU 2015-17 will have a material impact on the Company’s balance sheet, as the deferred tax reported as a current asset will be reported as a non-current asset once the update is effective, resulting in a decrease to the Company’s current ratio. As of December 31, 2016, the Company reported $578,507 of deferred tax as a current asset. It will not have any material impact on the Company’s results of operations.
In May 2014, the FASB issued ASU 2014-09 that introduces a new five-step revenue recognition model in which an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU also requires disclosures sufficient to enable users to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers, including qualitative and quantitative disclosures about contracts with customers, significant judgments and changes in judgments, and assets recognized from the costs to obtain or fulfill a contract. In March 2016, the FASB issued ASU 2016-08 which further clarifies the guidance on the principal versus agent considerations within ASU 2014-09. In April 2016, the FASB issued ASU 2016-10 to expand the guidance on identifying performance obligations and licensing within ASU 2014-09. In May 2016, the FASB issued ASU 2016-12 to improve revenue recognition in the areas of collectability, presentation of sales tax and other similar taxes collected from customers, noncash consideration, contract modifications and completed contracts at transition. This update also amends the disclosure requirements within ASU 2014-09 for entities that retrospectively apply the guidance. The latest amendments are intended to address implementation issues that were raised by stakeholders and discussed by the Revenue Recognition Transition Resource Group, and provide additional practical expedients. These standards are effective for fiscal years beginning after December 15, 2017, including interim periods within that reporting period. The Company is currently evaluating the new guidance to determine the impact, if any, it will have on its consolidated financial statements.
No other recently issued accounting pronouncements had or are expected to have a material impact on the Company’s condensed consolidated financial statements.
Forward Looking Statements
This Quarterly Report on Form 10-Q and other reports filed by the Company from time to time with the SEC (collectively the “Filings”) contain or may contain forward-looking statements and information that are based upon beliefs of, and information currently available to, the Company’s management as well as estimates and assumptions made by Company’s management. Readers are cautioned not to place undue reliance on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used in the Filings, the words “anticipate”, “believe”, “estimate”, “expect”, “future”, “intend”, “plan”, or the negative of these terms and similar expressions as they relate to the Company or the Company’s management identify forward-looking statements. Such statements reflect the current view of the Company with respect to future events and are subject to risks, uncertainties, assumptions, and other factors, including the risks contained in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended March 31, 2016, filed with the SEC on June 29, 2016, relating to the Company’s industry, the Company’s operations and results of operations, and any businesses that the Company may acquire. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended, or planned.
Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.
Our financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). These accounting principles require us to make certain estimates, judgments and assumptions. We believe that the estimates, judgments and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments and assumptions are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our financial statements would be affected to the extent there are material differences between these estimates and actual results. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting any available alternative would not produce a materially different result. The following discussion should be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.
Overview
The Company believes it has built a solid position in the Mode 5 IFF and TACAN test set market and these products should be very competitive in both the domestic and overseas markets. We believe that we are well positioned as our CRAFT and TS-4530A flight-line test sets have been endorsed by the U.S. military, and we have already delivered test sets into 18 international markets. We have intensified our marketing efforts and increased our investment in research and development. We continue to emphasize the importance of capturing the majority share of the large IFF international market which we believe could generate substantial revenues starting in the 2017/2018 fiscal year timeframe, and we have been working with international partners to ensure that we are well-positioned in this market. The new T-47M5 Mode 5 IFF test set will be a cost effective upgrade option for our large installed base of Mode 4 test sets and we have seen substantial interest in this test set from a number of countries. Our business development team met with several European customers in January 2017, relating to possible Mode 5 orders that could be issued starting in the summer of 2017. All allied counties have a drop dead date of January 1, 2020 for Mode 5 capability; as a result, we believe that this international Mode 5 business to remain strong for at least the next three years.
Gross margin percentage is expected to remain well below our historical 50% average for the remainder of the current fiscal year as the TS-4530A products were bid competitively at tight margins. We believe our revenues should benefit from the TS-4530A SET production, but TS-4530A KITS production as well as the ITATS program have been completed. Our balance sheet remains strong, and we have paid off the warranty liability to BCA Mezzanine Fund LLP (”BCA”). The expectation is that we will significantly improve our gross margins beginning next fiscal year with a goal of returning to our traditional 50% gross margin levels. As such, we believe the key will be to secure sufficient high margin business with our existing and new products to maintain a reasonable backlog. The timing of these new orders is largely out of our hands so we expect to see increased volatility in our quarterly revenues starting in fiscal year 2018.
We believe the real long-term growth potential for the Company is in our new line of modular hand-held test sets. This provides us with the opportunity to expand out of our relatively narrow avionics test market niche and enter the much larger secure communications radio test market. We are actively working to line up partners to enter this growth market and we believe that our new hardware platform provides unmatched capabilities in a market leading form factor. Prototypes of this new test set were demonstrated at the January 18, 2017 Annual Meeting. The Company is also evaluating upcoming U.S. Navy requirements, and expects at least one large competitive solicitation will be issued in the next 12 months for a product in our technical area of expertise. We are also working closely with our other military customers on new potential market opportunities that will be needed to maintain our sales and profitability growth.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued).
Overview (continued)
The commercial avionics industry is undergoing a great deal of regulatory change including the requirement that all aircraft be equipped with ADS-B transponder as well as the introduction of new UAT navigation for the general aviation market. We believe that our new hand-held products, that we are planning to introduce by the end of this fiscal year, will generate increased market share at attractive gross margin levels. The Company is also targeting the extremely large commercial and military radio test set market which is many times the size of our traditional avionics test market. We are also working closely with our military customers on new potential market opportunities that will be needed to maintain our sales and profitability growth.
On March 21, 2016, the Company entered into a line of credit agreement with Bank of America, which expires March 31, 2017. The line provides a revolving credit facility with borrowing capacity of up to $500,000. There are no covenants or borrowing base calculations associated with his line of credit. Interest on any outstanding balance is payable monthly at an annual interest rate equal to the LIBOR (London Interbank Offered Rates) Daily Floating plus 3.75 percentage points. The Company’s interest rate was 4.96% at December 31, 2016. The line is collateralized by substantially all of the assets of the Company. The Company has not made any borrowings against this line of credit. As of December 31, 2016, the remaining availability under this line is $500,000. The Company is currently negotiating an extension for this line of credit.
In May 2016, BCA exercised its “put option” wherein BCA is exercising its right to have the Company purchase the warrants for 236,920 shares from BCA. The value of the warrants for the 236,920 shares of the Company’s common stock at the time of exercise was $720,000. The Company paid this off in full from cash from operations in August 2016.
At December 31, 2016, the Company’s backlog of orders was approximately $5 million as compared to $11.6 million at March 31, 2016. For the first nine months of fiscal year 2017, the Company had bookings in the amount of $8.7 million. International Mode 5 orders represented less than $250,000 of this total, but orders for International Mode 5 units are expected to pick up in the 2017/2018 calendar year timeframe.
Based on existing backlog and recurring orders, existing cash, and the credit line from Bank of America, the Company believes that it will have adequate liquidity and backlog to fund operating plans for at least the next twelve months. Currently, the Company has no material future capital expenditure requirements. However, there can be no assurances that the Company will achieve revenue and profitability goals or will not require additional financing.
Results of Operations
Sales
For the three months ended December 31, 2016, total net sales decreased $1,734,346 (29.0%) to $4,236,519, as compared to $5,970,865 for the three months ended December 31, 2015. Avionics government sales decreased $1,887,311 (33.4%) to $3,771,384 for the three months ended December 31, 2016, as compared to $5,658,695 for the three months ended December 31, 2015. The decrease in sales is mostly attributed to the decrease in shipment of the U.S. Army TS-4530A KITS, CRAFT and ITATS units associated with the U.S. Navy programs, which contracts have now been completed. This decrease is partially offset by the shipment of the TS-4530A SETS and CRAFT units sold to Lockheed Martin for the Joint Strike Fighter (“JSF”) program and to other customers as well as an increase in sales for our legacy products. Commercial sales increased $152,965 (49.0%) to $465,135 for the three months ended December 31, 2016 as compared to $312,170 for the three months ended December 31, 2015. This increase is attributed to the increased sales of the TR-220 and our recently introduced TR-36.
For the nine months ended December 31, 2016, total net sales decreased $3,980,257 (21.4%) to $14,654,917, as compared to $18,635,174 for the nine months ended December 31, 2015. Avionics government sales decreased $4,266,998 (24.7%) to $12,981,768 for the nine months ended December 31, 2016, as compared to $17,248,766 for the nine months ended December 31, 2015. The decrease in sales is mostly attributed to the decrease in shipment of the U.S. Army TS-4530A KITS, CRAFT and ITATS units associated with the U.S. Navy programs, which contracts have now been completed. These decrease partially offset by the shipment of the TS-4530A SETS and CRAFT units sold to Lockheed Martin for the Joint Strike Fighter (“JSF”) program and to other customers. Commercial sales increased $286,741 (20.7%) to $1,673,149 for the nine months ended December 31, 2016 as compared to $1,386,408 for the nine ended December 31, 2015. This increase is attributed to the sales of our recently introduced TR-36 Nav/Comm test set as well as increase in sales of the TR-220.
Gross Margin
Gross margin decreased $400,506 (19.7%) and $757,026 (12.4%) to $1,634,251 and $5,336,492, respectively, for the three and nine months ended December 31, 2016 as compared to $2,034,757 and $6,093,518, respectively, for the three and nine months ended December 31, 2015. This decrease is mostly attributed to the lower volume offset partially by increased prices on CRAFT and the change in sales mix. The gross margin percentage for the three months ended December 31, 2016 was 38.6%, as compared to 34.1% for the three months ended December 31, 2015. The gross margin percentage for the nine months ended December 31, 2016 was 36.4%, as compared to 32.7% for the nine months ended December 30, 2015.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued).
Results of Operations (continued)
Operating Expenses
Selling, general and administrative expenses increased $97,447 (12.7%) to $865,370 for the three months ended December 31, 2016, as compared to $767,923 for the three months ended December 31, 2015. This increase was primarily attributed to higher litigation expenses associated with the Aeroflex Wichita, Inc. (“Aeroflex”) litigation and the favorable settlement of an accrued liability in the prior year, which lowered operating expenses in the prior year, offset by lower salaries and accrued profit sharing expense and lower commission expense. Litigation and expert witness expenses associated with the Aeroflex action were $287,490 for the three months ended December 31, 2016 as compared to $150,289 for the same period last year.
Selling, general and administrative expenses increased $134,765 (5.4%) to $2,652,252 for the nine months ended December 31, 2016, as compared to $2,517,487 for the nine months ended December 31, 2015. This increase was primarily attributed to higher legal costs and the favorable settlement of an accrued liability in the prior year, which lowered operating expenses in the prior year, offset by lower salaries and accrued profit sharing expense and lower commission expense. Litigation and expert witness expenses associated with the Aeroflex action were $619,330 for the nine months ended December 31, 2016 as compared to $328,441 for the same period last year.
Engineering, research and development expenses increased $73,505 (13.6%) and $306,365 (20.7%) to $615,007 and $1,783,655, respectively, for the three and nine months ended December 31, 2016, as compared to $541,502 and $1,477,290, respectively, for the three and nine months ended December 31, 2015. The Company continues to invest in new products by taking advantage of our CRAFT and TS-4530A technology to develop smaller hand-held products, which will broaden our product line for both commercial and military applications. We also introduced a new commercial Nav/Comm test set earlier this calendar year. This is a large and important market segment for the Company, and we are optimistic that this new product will help us regain market share in this segment. We have added additional personnel to research and development activities to accelerate our time to market.
Income from Operations
As a result of the above, the Company recorded income from operations of $153,874 and $900,585, respectively, for the three and nine months ended December 31, 2016, as compared to income from operations of $725,332 and $2,098,741, respectively, for the three and nine months ended December 31, 2015.
Other Income (Expense), Net
For the three and nine months ended December 31, 2016, total other income was $24,021 and $237,178, respectively, as compared to other expense of $271,795 and $780,807 for the three and nine months December 31, 2015. This increase in other income is primarily due to the gain of on the change in the valuation of common stock warrants as compared to a significantly higher loss on the change in valuation of common stock warrants for the same periods in the prior fiscal year.
Income before Income Taxes
As a result of the above, the Company recorded income before taxes of $177,895 and $1,137,763, respectively, for the three and nine months ended December 30, 2016, as compared to income before taxes of $453,537 and $1,317,934, respectively, for the three and nine months ended December 31, 2015.
Income Tax Provision/Benefit
For the three and nine months ended December 31, 2016, the Company recorded an income tax provisions of $36,382 and $313,886, respectively, as compared to an income tax provisions of $226,951 and $612,816, respectively, for the three and nine months ended December 31, 2015. It should be noted that as a result of the Company’s net operating loss carryforwards, it will not be paying significant taxes this year, and, as such, the provision for taxes represents a reduction of our deferred tax asset and not a liability to pay taxes.
Net Income
As a result of the above, the Company recorded net income of $141,513 and $823,877, respectively, for the three and nine months ended December 31, 2016, as compared to net income of $226,586 and $705,118, respectively, for the three and nine months ended December 31, 2015.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued).
Liquidity and Capital Resources
At December 31, 2016, the Company had net working capital of $4,058,579 as compared to $4,043,639 at March 31, 2016. Working capital continues to be strong even after paying the $720,000 warrant liability and continuing to pay down its loan to the bank.
During the six months ended December 31, 2016, the Company’s cash balance increased by $189,521 to $1,162,154. The Company’s principal sources and uses of funds were as follows:
Cash provided by operating activities. For the nine months ended December 31, 2016, the Company generated $1,303,739 in cash for operations as compared to generating $978,447 in cash for operations for the nine months ended December 31, 2015. This increase in cash from operations is the result of the increase deferred revenues and the decrease inventories and lower change in accounts payable and accrued liabilities offset partially by lower account receivable, lower operating income and decrease in accrued payroll, vacation pay and payroll withholdings.
Cash used in investing activities. For the nine months ended December 31, 2016, the Company used $37,070 of its cash for investment activities, as compared to $45,041 for the nine months ended December 31, 2015 as a result of a decrease in the purchase of capital equipment.
Cash used in financing activities. For nine months ended December 31, 2016, the Company used $1,077,148 in financing activities as compared to using $490,285 for the nine months ended December 31, 2015 primarily as a result of paying the warrant liability of $720,000 and $322,894 of bank debt.
In November 2014, the Company entered into a term loan in the amount of $1,200,000 with Bank of America. The term loan is for three years, and matures in November 2017. Monthly payments are at $36,551 including interest at 6%. The term loan is collateralized by substantially all of the assets of the Company At December 31, 2016 and March 31, 2016, the outstanding balances were $390,113 and $693,407, respectively. At December 31, 2016, $390,113 was classified as current.
In July 2015, the Company entered into a term loan in the amount of $18,000 with Bank of America. The term loan is for three years, and matures in July 2018. Monthly payments are at $536 including interest at 4.5%. The term loan is collateralized by substantially all of the assets of the Company. At December 31, 2016 and March 31, 2016, the outstanding balances were $9,808 and $14,211, respectively. At December 31, 2016, $6,112 was classified as current.
In March 2014, the Company entered into a loan with Ford Credit to purchase a van for the Company in the amount of $23,712. Such note has a term of five (5) years with an annual interest rate of 8.79% and monthly payments of $492. During the three months ended December 31, 2016, the Company paid the remaining balance of this loan and the accrued interest. The outstanding balances at December 31, 2016 and March 31, 2016 were $-0- and $15,197, respectively.
On March 21, 2016, the Company entered into a line of credit agreement with Bank of America, which matures on March 31, 2017. The line provides a revolving credit facility with borrowing capacity of up to $500,000. There are no covenants or borrowing base calculations associated with this line of credit. Interest on any outstanding balance is payable monthly at an annual interest rate equal to the LIBOR (London Interbank Offered Rates) Daily Floating plus 3.75 percentage points. The Company’s interest rate was 4.96% at December 31, 2016. The line is collateralized by substantially all of the assets of the Company. The Company has not made any borrowings against this line of credit. As of December 31, 2016, the remaining availability under this line is $500,000. The Company is currently negotiating an extension for this line of credit.
In May 2016, BCA exercised its “put option” wherein BCA is exercising its right to have the Company purchase the warrants for 236,920 shares from BCA (see Notes 10 in Notes to Condensed Consolidated Financial Statements). The value of the warrants for the 236,920 shares of the Company’s common stock at the time of exercise was $720,000. The Company paid this amount from cash from operations in August 2016.
Based on existing backlog and recurring orders, existing cash, and the credit line from Bank of America, the Company believes that it will have adequate liquidity and backlog to fund operating plans for at least the next twelve months. Currently, the Company has no material future capital expenditure requirements. However, there can be no assurances that the Company will achieve revenue and profitability goals or will not require additional financing.
There was no significant impact on the Company’s operations as a result of inflation for the nine months ended December 31, 2016.
These financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2016, filed with the SEC on June 29, 2016 (the “Annual Report”).
Off-Balance Sheet Arrangements
As of December 31, 2016, the Company had no material off-balance sheet arrangements.
Critical Accounting Policies
Our critical accounting policies are described in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report. There have been no changes in our critical accounting policies. Our significant accounting policies are described in our notes to the 2016 consolidated financial statements included in our Annual Report.
We do not hold any derivative instruments and do not engage in any hedging activities.
(a) |
Evaluation of Disclosure Controls and Procedures
|
The Company, including its principal executive officer and principal financial officer, conducted an evaluation of the effectiveness of the design and operation of its disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”) as of the end of the period covered by this report (the “Evaluation Date”). Based upon the evaluation, our principal executive officer and principal financial officer concluded as of the Evaluation Date that our disclosure controls and procedures were effective. Disclosure controls are controls and procedures designed to reasonably ensure that information required to be disclosed in our reports filed under the Exchange Act, such as this report, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls include controls and procedures designed to reasonably ensure that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
The Company, including its principal executive officer and principal accounting officer, reviewed the Company’s internal control over financial reporting, pursuant to Rule 13(a)-15(e) under the Exchange Act and concluded that there was no change in the Company’s internal control over financial reporting during the Company’s most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II – OTHER INFORMATION
On March 24, 2009, Aeroflex Wichita, Inc. (“Aeroflex”) filed a petition against the Company and two of its employees in the District Court, Sedgwick County, Kansas, Case No. 09 CV 1141 (the “Aeroflex Action”), alleging that the Company and its two employees misappropriated Aeroflex’s proprietary technology in connection with the Company winning a substantial contract from the U.S. Army (the “Award”), to develop new Mode-5 radar test sets and kits to upgrade the existing TS-4530 radar test sets to Mode 5. Aeroflex’s petition alleges that in connection with the Award, the Company and its named employees misappropriated Aeroflex’s trade secrets; tortiously interfered with its business relationship; conspired to harm Aeroflex and tortiously interfered with its contract and seeks injunctive relief and damages. The central basis of all the claims in the Aeroflex Action is that the Company misappropriated and used Aeroflex proprietary technology and confidential information in winning the Award. In February 2009, subsequent to the Company winning the Award, Aeroflex filed a protest of the Award with the Government Accounting Office (“GAO”). In its protest, Aeroflex alleged, inter alia, that the Company used Aeroflex’s proprietary technology in order to win the Award, the same material allegations as were later alleged in the Aeroflex Action. On or about March 17, 2009, the U.S. Army Contracts Attorney and the U.S. Army Contracting Officer each filed a statement with the GAO, expressly rejecting Aeroflex’s allegations that the Company used or infringed Aeroflex proprietary technology in winning the Award, and concluding that the Company had used only its own proprietary technology. On April 6, 2009, Aeroflex withdrew its protest.
In December 2009, the Kansas District Court dismissed the Aeroflex Action on jurisdiction grounds. Aeroflex appealed this decision. In May 2012, the Kansas Supreme Court reversed the decision and remanded the Aeroflex Action to the Kansas District Court for further proceedings.
On May 23, 2016, the Company filed a motion for summary judgment based on Aeroflex’s lack of jurisdictional standing to bring the case. The motion asserts that Aeroflex does not own the intellectual property at issue since it is a bare licensee of Northrop Grumman. Northrop Grumman had declined to join this suit as a plaintiff. As such, it is our contention that Aeroflex lacks standing to sue alone. Also, the motion raises the fact that in December 2011 Aeroflex allowed the license to expire, so that Aeroflex’s claims are either moot or it lacks standing to sue for damages allegedly accruing after the license ended. The Kansas court has rejected this summary judgment motion but has not yet issued a written opinion detailing its reasoning. On January 4, 2017, the Company filed a summary judgment motion on the merits of the issues in dispute. This motion is scheduled to be heard on February 9, 2017. The current Scheduling Order has the trial date set for February 27, 2017 and is estimated to last three weeks. The Company is optimistic as to the outcome of this litigation. However, the outcome of any litigation is unpredictable and an adverse decision in this matter could have a material adverse effect on our financial condition, results of operations or liquidity.
Other than the matters outlined above, we are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of executive officers of our Company, threatened against or affecting our Company, or our common stock in which an adverse decision could have a material effect.
We believe there are no changes that constitute material changes from the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2016, filed with the SEC on June 29, 2016.
There were no unregistered sales of the Company’s equity securities during the quarter ended December 31, 2016 other than those previously reported in a Current Report on Form 8-K.
There has been no default in the payment of principal, interest, sinking or purchase fund installment, or any other material default, with respect to any indebtedness of the Company.
Not applicable.
There is no other information required to be disclosed under this item which was not previously disclosed.
Exhibit No.
|
|
Description
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document*
|
|
|
|
101.SCH
|
|
Taxonomy Extension Schema Document*
|
|
|
|
101.CAL
|
|
Taxonomy Extension Calculation Linkbase Document*
|
|
|
|
101.DEF
|
|
Taxonomy Extension Definition Linkbase Document*
|
|
|
|
101.LAB
|
|
Taxonomy Extension Label Linkbase Document*
|
|
|
|
101.PRE
|
|
Taxonomy Extension Presentation Linkbase Document*
|
* Filed herewith
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.
|
|
TEL-INSTRUMENT ELECTRONICS CORP.
|
||
|
|
|
|
|
|
|
|
|
|
Date: February 14, 2017
|
|
By:
|
/s/ Jeffrey C. O’Hara
|
|
|
|
|
Name: Jeffrey C. O’Hara
|
|
|
|
|
Title: Chief Executive Officer
Principal Executive Officer
|
|
|
|
|
|
|
Date: February 14, 2017
|
|
By:
|
/s/ Joseph P. Macaluso
|
|
|
|
|
Name: Joseph P. Macaluso
|
|
|
|
|
Title: Principal Financial Officer
Principal Accounting Officer
|
|
22