VIDEO DISPLAY CORP - Quarter Report: 2022 November (Form 10-Q)
Table of Contents
☒ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
☐ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
58-1217564 | ||
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
Common Stock, no par value |
VIDE |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☐ | Smaller reporting company | ☒ | |||
Emerging growth company |
☐ |
Table of Contents
Video Display Corporation and Subsidiaries
Index
Table of Contents
November 30, 2022 |
February 28, 2022 |
|||||||
(unaudited) |
||||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ |
283 |
$ | 245 | ||||
Accounts receivable, less allowance for doubtful accounts of $3 and $3 |
726 |
390 | ||||||
Employee retention credit refund receivable |
463 |
796 | ||||||
Inventories, net |
2,787 |
3,342 | ||||||
Contract assets |
691 |
444 | ||||||
Prepaid expenses and other current assets |
368 |
297 | ||||||
Total current assets |
5,318 | 5,514 | ||||||
Property, plant, and equipment |
||||||||
Buildings |
789 |
778 | ||||||
Machinery and equipment |
5,397 |
5,359 | ||||||
6,186 |
6,137 | |||||||
Accumulated depreciation |
(5,423 |
) |
(5,247 | ) | ||||
Net property, plant, and equipment |
763 |
890 | ||||||
Right of use assets under operating leases |
599 |
592 | ||||||
Intangible assets, net |
21 |
118 | ||||||
Other noncurrent assets |
2 |
2 | ||||||
Total assets |
$ |
6,703 |
$ | 7,116 | ||||
November 30, 2022 |
February 28, 2022 |
|||||||
(unaudited) |
||||||||
Liabilities and Shareholders’ Equity |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ |
1,458 |
$ | 1,465 | ||||
Accrued liabilities |
1,079 |
855 | ||||||
Contract liabilities |
1,414 |
1,872 | ||||||
Note payable to officers and directors, current (Note 6) |
1,284 |
458 | ||||||
Current maturities of financing lease obligations |
98 |
98 | ||||||
Current operating lease liabilities |
388 |
257 | ||||||
Total current liabilities |
5,721 |
5,005 | ||||||
Finance lease obligations less current maturities |
— |
64 | ||||||
Long-term operating lease liabilities |
211 |
333 | ||||||
Total liabilities |
5,932 |
5,402 | ||||||
Shareholders’ Equity |
||||||||
Preferred stock, no par value – 10,000 shares authorized; none issued and outstanding |
— |
— | ||||||
Common stock, no par value – 50,000 shares authorized; 9,732 issued and 5,878 outstanding at November 30, 2022, and February |
7,293 |
7,293 | ||||||
Additional paid-in capital |
281 |
281 | ||||||
Retained earnings |
9,479 |
10,422 | ||||||
Treasury stock, shares at cost; 3,854 at November 30, 2022 and February 28, 2022 |
(16,282 |
) |
(16,282 | ) | ||||
Total shareholders’ equity |
771 |
1,714 | ||||||
Total liabilities and shareholders’ equity |
$ |
6,703 |
$ | 7,116 | ||||
Three Months Ended November 30, |
Nine Months Ended November 30, |
|||||||||||||||
2022 |
2021 | 2022 |
2021 | |||||||||||||
Net sales |
$ |
1,687 |
$ | 1,616 | $ |
6,494 |
$ | 5,377 | ||||||||
Cost of goods sold |
1,392 |
2,171 | 4,980 |
5,514 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit (loss) |
295 |
(555 | ) | 1,514 |
(137 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
||||||||||||||||
Selling and delivery |
92 |
126 | 372 |
408 | ||||||||||||
General and administrative |
885 |
978 | 2,598 |
2,873 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
977 |
1,104 | 2,970 |
3,281 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(682 |
) |
(1,659 | ) | (1,456 |
) |
(3,418 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense) |
||||||||||||||||
Interest income (expense), net |
(4 |
) |
(6 | ) | (13 |
) |
(20 | ) | ||||||||
Employee retention credit income |
796 | 796 | ||||||||||||||
Gain on sale of equipment, net |
— |
— | 3 |
— | ||||||||||||
Gain on extinguishment of PPP loans |
— |
— | — |
1,084 | ||||||||||||
Other, net |
(27 |
) |
63 | 523 |
171 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
(31 |
) |
853 | 513 |
2,031 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
(713 |
) |
(806 | ) | (943 |
) |
(1,387 | ) | ||||||||
Income tax expense |
— |
— | — |
— | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
(713 |
) |
$ | (806 | ) | $ |
(943 |
) |
$ | (1,387 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share - basic |
$ |
(0.12 |
) |
$ | (0.14 | ) | $ |
(0.16 |
) |
$ | (0.24 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share - diluted |
$ |
(0.12 |
) |
$ | (0.14 | ) | $ |
(0.16 |
) |
$ | (0.24 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Basic weighted average shares outstanding |
5,878 |
5,878 | 5,878 |
5,878 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted weighted average shares outstanding |
5,878 |
5,878 | 5,878 |
5,878 | ||||||||||||
|
|
|
|
|
|
|
|
Common Shares* |
Share Amount |
Additional Paid-in Capital |
Retained Earnings |
Treasury Stock |
Total Shareholders’ Equity |
|||||||||||||||||||
For the Three Months Ended November 30, 2022 |
||||||||||||||||||||||||
Balance, August 31, 2022 (unaudited) |
5,878 | $ | 7,293 | $ | 281 | $ | 10,192 | $ | (16,282 | ) | $ | 1,484 | ||||||||||||
Net loss |
— | — | — | (713 | ) | — | (713 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, November 30, 2022 (unaudited) |
5,878 | $ | 7,293 | $ | 281 | $ | 9,479 | $ | (16,282 | ) | $ | 771 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the Nine Months Ended November 30, 2022 |
||||||||||||||||||||||||
Balance, February 28, 2022 (audited) |
5,878 | $ | 7,293 | $ | 281 | $ | 10,422 | $ | (16,282 | ) | $ | 1,714 | ||||||||||||
Net loss |
— | — | — | (943 | ) | — | (943 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, November 30, 2022 (unaudited) |
5,878 | $ | 7,293 | $ | 281 | $ | 9,479 | $ | (16,282 | ) | $ | 771 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the Three Months Ended November 30, 2021 |
||||||||||||||||||||||||
Balance, August 31, 2021 (unaudited) |
5,878 | $ | 7,293 | $ | 281 | $ | 12,401 | $ | (16,282 | ) | $ | 3,693 | ||||||||||||
Net loss |
— | — | — | (806 | ) | — | (806 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, November 30, 2021 (unaudited) |
5,878 | $ | 7,293 | $ | 281 | $ | 11,595 | $ | (16,282 | ) | $ | 2,887 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the Nine Months Ended November 30, 2021 |
||||||||||||||||||||||||
Balance, February 28, 2021 (audited) |
5,878 | $ | 7,293 | $ | 281 | $ | 12,982 | $ | (16,282 | ) | $ | 4,274 | ||||||||||||
Net loss |
— | — | — | (1,387 | ) | — | (1,387 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, November 30, 2021 (unaudited) |
5,878 | $ | 7,293 | $ | 281 | $ | 11,595 | $ | (16,282 | ) | $ | 2,887 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
* | Common shares are shown net of Treasury Shares |
Nine Months Ended November 30, |
||||||||
2022 |
2021 | |||||||
Operating Activities |
||||||||
Net loss |
$ |
(943 |
) |
$ | (1,387 | ) | ||
Adjustments to reconcile net loss to net |
||||||||
cash (used in) provided by operating activities: |
||||||||
Depreciation expense |
171 |
200 | ||||||
Amortization of intangible assets |
97 |
96 | ||||||
Provision for doubtful accounts |
— |
2 | ||||||
Inventory related charges |
— |
827 | ||||||
Gain on sale of equipment |
(3 |
) |
— | |||||
Gain on extinguishment of PPP loans |
— |
(1,084 | ) | |||||
Other |
16 |
(36 | ) | |||||
Changes in working capital items: |
||||||||
Accounts receivable |
(336 |
) |
609 | |||||
Inventories |
555 |
112 | ||||||
Prepaid expenses and other assets |
(71 |
) |
(26 | ) | ||||
Contract assets |
(247 |
) |
742 | |||||
Employee retention credit refund receivable |
333 |
(796 | ) | |||||
Contract liabilities |
(458 |
) |
(49 | ) | ||||
Accounts payable and accrued liabilities |
217 |
441 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
(669 |
) |
(349 | ) | ||||
|
|
|
|
|||||
Investing Activities |
||||||||
Capital expenditures |
(44 |
) |
(56 | ) | ||||
Proceeds from sale of equipment |
3 |
— | ||||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
(41 |
) |
(56 | ) | ||||
|
|
|
|
|||||
Financing Activities |
||||||||
Repayments of long-term debt |
— |
(74 | ) | |||||
Repayments on lease financing |
(78 |
) |
(57 | ) | ||||
Proceeds from loans with officers and directors |
826 |
458 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
748 |
327 | ||||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
38 |
(78 | ) | |||||
Cash and cash equivalents, beginning of year |
245 |
293 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ |
283 |
$ | 215 | ||||
|
|
|
|
November 30, 2022 |
February 28, 2022 |
|||||||
Working capital |
$ |
(403 |
) |
$ | 509 | |||
Liquid assets |
$ |
283 |
$ | 245 |
November 30, 2022 |
February 28, 2022 |
|||||||
Raw materials |
$ |
1,565 |
$ |
2,037 |
||||
Work-in-process |
873 |
846 |
||||||
Finished goods |
349 |
459 |
||||||
$ |
2,787 |
$ |
3,342 |
|||||
November 30, 2022 |
||||
Assets |
||||
Operating lease right-of-use |
$ | 599 | ||
Liabilities |
||||
Current portion of operating lease liabilities |
$ | 388 | ||
Noncurrent portion of operating lease liabilities |
211 | |||
Total operating lease liabilities |
$ | 599 | ||
November 30, 2022 |
||||
Weighted average remaining lease term |
2.2 years | |||
Weighted average discount rate |
6 | % |
FY2023 |
$ | 125 | ||
FY2024 |
319 | |||
FY2025 |
185 | |||
Total operating lease payments |
629 | |||
Less imputed interest |
(30 | ) | ||
Total operating lease liabilities |
$ | 599 | ||
November 30, 2022 |
||||
Financing lease right-of-use |
$ | 98 | ||
|
|
|||
Current portion of financing lease liabilities |
$ | 98 | ||
Noncurrent portion of financing lease liabilities |
— | |||
|
|
|||
Total financing lease liabilities |
$ | 98 | ||
|
|
Fiscal Year |
Amount |
|||
2023 |
$ | 26 | ||
2024 |
78 | |||
|
|
|||
Total finance lease payments |
$ | 104 | ||
Less imputed interest |
(6 | ) | ||
|
|
|||
Total finance lease liabilities |
$ | 98 | ||
|
|
Nine Months Ended November 30, |
||||||||
2022 |
2021 |
|||||||
Cash paid for: |
||||||||
Interest |
$ |
13 |
$ |
21 |
||||
|
|
|
|
Net Income (Loss) |
Weighted Average Common Shares Outstanding |
Earnings (Loss) Per Share |
||||||||||
Three months ended November 30, 2022 |
||||||||||||
Basic |
$ | (713 | ) | 5,878 | $ | (0.12 | ) | |||||
Effect of dilution: |
||||||||||||
Options |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | (713 | ) | 5,878 | $ | (0.12 | ) | |||||
|
|
|
|
|
|
|||||||
Three months ended November 30, 2021 |
||||||||||||
Basic |
$ | (806 | ) | 5,878 | $ | (0.14 | ) | |||||
Effect of dilution: |
||||||||||||
Options |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | (806 | ) | 5,878 | $ | (0.14 | ) | |||||
|
|
|
|
|
|
Net Income (Loss) |
Weighted Average Common Shares Outstanding |
Earnings (Loss) Per Share |
||||||||||
Nine months ended November 30, 2022 |
||||||||||||
Basic |
$ | (943 | ) | 5,878 | $ | (0.16 | ) | |||||
Effect of dilution: |
||||||||||||
Options |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | (943 | ) | 5,878 | $ | (0.16 | ) | |||||
|
|
|
|
|
|
|||||||
Nine months ended November 30, 2021 |
||||||||||||
Basic |
$ | (1,387 | ) | 5,878 | $ | (0.24 | ) | |||||
Effect of dilution: |
||||||||||||
Options |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | (1,387 | ) | 5,878 | $ | (0.24 | ) | |||||
|
|
|
|
|
|
• | Simulation and Training Products |
• | Cyber Secure Products – |
• | Data Display CRTs– |
• | Other Computer Products – |
November 30, 2022 |
February 28, 2022 |
|||||||
Working capital |
$ |
(403 |
) |
$ | 509 | |||
Liquid assets |
$ |
283 |
$ | 245 |
Three Months |
Nine Months |
|||||||||||||||
Ended November 30, |
Ended November 30, |
|||||||||||||||
2022 |
2021 | 2022 |
2021 | |||||||||||||
Net Sales |
||||||||||||||||
Simulation and Training (VDC Display Systems) |
64.2 |
% |
63.8 | % | 65.4 |
% |
57.9 | |||||||||
Data Display CRT (Lexel and Data Display) |
19.7 |
15.9 | 18.7 |
13.2 | ||||||||||||
Cyber Secure Products (AYON Cyber Security) |
4.3 |
1.7 | 5.3 |
10.3 | ||||||||||||
Other Computer Products (Unicomp) |
11.8 |
18.6 | 10.6 |
18.6 | ||||||||||||
Total net sales |
100.0 |
% |
100.0 | % | 100.0 |
% |
100.0 | |||||||||
Costs and expenses |
||||||||||||||||
Cost of goods sold |
82.5 |
% |
134.3 | % | 76.7 |
% |
102.6 | |||||||||
Selling and delivery |
5.5 |
7.8 | 5.7 |
7.6 | ||||||||||||
General and administrative |
52.4 |
60.5 | 40.0 |
53.4 | ||||||||||||
140.4 |
% |
202.6 | % | 122.4 |
% |
163.6 | ||||||||||
Operating loss |
(40.4 |
)% |
(102.6 | )% | (22.4 |
)% |
(63.6 | ) | ||||||||
Interest income (expense), net |
(0.2 |
)% |
(0.4 | )% | (0.2 |
)% |
(0.3 | ) | ||||||||
Other income (expense), net |
(1.6 |
) |
53.2 | 8.1 |
38.2 | |||||||||||
Income (loss) before income taxes |
(42.2 |
)% |
(49.8 | )% | (14.5 |
)% |
(25.7 | ) | ||||||||
Income tax expense |
— |
— | — |
— | ||||||||||||
Net income (loss) |
(42.2 |
)% |
(49.8 | )% | (14.5 |
)% |
(25.7 | ) | ||||||||
November 30, 2022 |
February 28, 2022 |
|||||||
Working capital |
$ |
(403 |
) |
$ | 509 | |||
Liquid assets |
$ |
283 |
$ | 245 |
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2022
PART II
Item 1. | Legal Proceedings |
None.
Item 1A. | Risk Factors |
Information regarding risk factors appears under the caption Forward-Looking Information and Risk Factors in Part I, Item 2 of this Form 10-Q and in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended February 28, 2022. There have been no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
None.
Item 3. | Defaults upon Senior Securities |
None.
Item 4. | Submission of Matters to a Vote of Security Holders |
None.
Item 5. | Other information |
None.
Item 6. | Exhibits |
II-1
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
VIDEO DISPLAY CORPORATION | ||||||
January 17, 2023 | By: | /s/ Ronald D. Ordway | ||||
Ronald D. Ordway | ||||||
Chief Executive Officer |
January 17, 2023 | By: | /s/ Gregory L. Osborn | ||||
Gregory L. Osborn | ||||||
Chief Financial Officer |