UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended July 31, 2019
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______________ to ______________
Commission File Number 001-38154
CODA OCTOPUS GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware | 34-200-8348 | |
(State or other jurisdiction of | (I.R.S. Employer | |
Incorporation or organization) | Identification Number) |
3300 S Hiawassee Rd., Suite 104-105, Orlando, Florida | 32835 | |
(Address of principal executive offices) | (Zip Code) | |
Registrant’s telephone number, including area code: | (863) 937 8985 |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one): [ ]
Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [X]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
The number of shares outstanding of issuer’s common stock, $0.001 par value as of September 16, 2019 is 10,691,524
INDEX
2 |
Unaudited Consolidated Financial Statements
For the Three and Nine Months Ended July 31, 2019 and 2018
Contents
3 |
Consolidated Balance Sheets
July 31, 2019 and October 31, 2018
2019 | 2018 | |||||||
Unaudited | ||||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash | $ | 9,803,773 | $ | 7,512,422 | ||||
Accounts Receivable, net | 3,851,791 | 3,326,623 | ||||||
Inventory | 4,354,820 | 3,823,243 | ||||||
Unbilled Receivables | 4,313,610 | 3,013,116 | ||||||
Other Current Assets | 489,595 | 219,424 | ||||||
Prepaid Expenses | 245,061 | 227,479 | ||||||
Total Current Assets | 23,058,650 | 18,122,307 | ||||||
FIXED ASSETS | ||||||||
Property and Equipment, net | 5,762,339 | 5,246,183 | ||||||
OTHER ASSETS | ||||||||
Goodwill and Other Intangibles, net | 3,619,738 | 3,613,952 | ||||||
Deferred Tax Asset | 903,182 | 1,754,169 | ||||||
Total Other Assets | 4,522,920 | 5,368,121 | ||||||
Total Assets | $ | 33,343,909 | $ | 28,736,611 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4 |
CODA OCTOPUS GROUP, INC.
Consolidated Balance Sheets (Continued)
July 31, 2019 and October 31, 2018
2019 | 2018 | |||||||
Unaudited | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts Payable | $ | 1,606,607 | $ | 988,148 | ||||
Accrued Expenses and Other Current Liabilities | 610,478 | 685,454 | ||||||
Loans and Note Payable, current | 481,633 | 964,695 | ||||||
Deferred Revenue, current | 889,727 | 602,914 | ||||||
Total Current Liabilities | 3,588,445 | 3,241,211 | ||||||
LONG TERM LIABILITIES | ||||||||
Deferred Revenue, long term | 143,587 | 48,906 | ||||||
Loans and Note Payable, long term | 696,164 | 1,059,544 | ||||||
Total Long Term Liabilities | 839,751 | 1,108,450 | ||||||
Total Liabilities | 4,428,196 | 4,349,661 | ||||||
STOCKHOLDERS’ EQUITY | ||||||||
Common Stock, $.001 par value; 150,000,000 shares authorized, 10,691,524 and 10,640,416 shares issued and outstanding as of July 31, 2019 and October 31, 2018, respectively | 10,692 | 10,641 | ||||||
Additional Paid-in Capital | 59,205,375 | 58,599,378 | ||||||
Accumulated Other Comprehensive Loss | (3,294,142 | ) | (2,228,663 | ) | ||||
Accumulated Deficit | (27,006,212 | ) | (31,994,406 | ) | ||||
Total Stockholders’ Equity | 28,915,713 | 24,386,950 | ||||||
Total Liabilities and Stockholders’ Equity | $ | 33,343,909 | $ | 28,736,611 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5 |
Unaudited Consolidated Statements of Income and Comprehensive Income
For the Periods Indicated
Three Months Ended July 31, | Nine Months Ended July 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net Revenues | $ | 6,668,498 | $ | 5,778,473 | $ | 19,210,278 | $ | 12,355,426 | ||||||||
Cost of Revenues | 2,120,680 | 1,584,200 | 6,404,726 | 3,471,165 | ||||||||||||
Gross Profit | 4,547,818 | 4,194,273 | 12,805,552 | 8,884,261 | ||||||||||||
OPERATING EXPENSES | ||||||||||||||||
Research & Development | 631,690 | 530,392 | 1,948,243 | 1,841,408 | ||||||||||||
Selling, General & Administrative | 1,775,909 | 1,640,842 | 5,091,866 | 5,172,229 | ||||||||||||
Total Operating Expenses | 2,407,599 | 2,171,234 | 7,040,109 | 7,013,637 | ||||||||||||
INCOME FROM OPERATIONS | 2,140,219 | 2,023,039 | 5,765,443 | 1,870,624 | ||||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||
Other Income | 6,398 | 3,972 | 65,467 | 94,642 | ||||||||||||
Interest Expense | (20,275 | ) | (29,421 | ) | (69,683 | ) | (212,910 | ) | ||||||||
Total Other Income (Expense) | (13,877 | ) | (25,449 | ) | (4,216 | ) | (118,268 | ) | ||||||||
NET INCOME BEFORE INCOME TAXES | 2,126,342 | 1,997,590 | 5,761,227 | 1,752,356 | ||||||||||||
INCOME TAX BENEFIT (EXPENSE) | ||||||||||||||||
Current Tax Benefit (Expense) | (38 | ) | 20 | 77,954 | (10 | ) | ||||||||||
Deferred Tax (Expense) | (350,617 | ) | - | (850,987 | ) | - | ||||||||||
Total Income Tax Benefit (Expense) | (350,655 | ) | 20 | (773,033 | ) | (10 | ) | |||||||||
NET INCOME | $ | 1,775,687 | $ | 1,997,610 | $ | 4,988,194 | $ | 1,752,346 | ||||||||
NET INCOME PER SHARE: | ||||||||||||||||
Basic | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.18 | ||||||||
Diluted | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.17 | ||||||||
WEIGHTED AVERAGE SHARES: | ||||||||||||||||
Basic | 10,679,876 | 10,415,416 | 10,670,642 | 9,976,917 | ||||||||||||
Diluted | 10,679,876 | 10,615,416 | 10,670,642 | 10,176,917 | ||||||||||||
NET INCOME | $ | 1,775,687 | $ | 1,997,610 | $ | 4,988,194 | $ | 1,752,346 | ||||||||
Other Comprehensive (Loss) Income | ||||||||||||||||
Foreign Currency Translation Adjustment | (1,458,315 | ) | (270,370 | ) | (1,065,479 | ) | 304,566 | |||||||||
Total Other Comprehensive (Loss) Income | (1,458,315 | ) | (270,370 | ) | (1,065,479 | ) | 304,566 | |||||||||
COMPREHENSIVE INCOME | $ | 317,372 | $ | 1,727,240 | $ | 3,922,715 | $ | 2,056,912 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6 |
Consolidated Statements of Changes in Stockholders’ Equity
For the Three, Six and Nine Months Ended July 31, 2019 and 2018 (Unaudited)
Accumulated | ||||||||||||||||||||||||||||||||
Preferred Stock | Additional | Other | ||||||||||||||||||||||||||||||
Series C | Common Stock | Paid-in | Comprehensive | Accumulated | ||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Income (Loss) | Deficit | Total | |||||||||||||||||||||||||
Balance, October 31, 2017 (Audited) | 1,000 | $ | 1 | 9,136,121 | $ | 9,136 | $ | 52,839,651 | $ | (2,038,431 | ) | $ | (36,982,937 | ) | $ | 13,827,420 | ||||||||||||||||
Stock Issued to Investors | - | - | 1,125,950 | 1,126 | 4,953,054 | - | - | 4,954,180 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | 955,937 | - | 955,937 | ||||||||||||||||||||||||
Net Loss | - | - | - | - | - | - | (167,939 | ) | (167,939 | ) | ||||||||||||||||||||||
Balance, January 31, 2018 (Unaudited) | 1,000 | 1 | 10,262,071 | 10,262 | 57,792,705 | (1,082,494 | ) | (37,150,876 | ) | 19,569,598 | ||||||||||||||||||||||
Stock Issued to Investors | - | - | 77,777 | 78 | 358,474 | - | - | 358,552 | ||||||||||||||||||||||||
Stock Issued to Consultants | - | - | 12,500 | 12 | 57,238 | - | - | 57,250 | ||||||||||||||||||||||||
Stock Issued to Former Officer | - | - | 63,068 | 63 | 277,436 | - | - | 277,499 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (381,001 | ) | - | (381,001 | ) | ||||||||||||||||||||||
Net Loss | - | - | - | - | - | - | (77,325 | ) | (77,325 | ) | ||||||||||||||||||||||
Balance, April 30, 2018 (Unaudited) | 1,000 | 1 | 10,415,416 | 10,415 | 58,485,853 | (1,463,495 | ) | (37,228,201 | ) | 19,804,573 | ||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (270,370 | ) | - | (270,370 | ) | ||||||||||||||||||||||
Net Income | - | - | - | - | - | - | 1,997,610 | 1,997,610 | ||||||||||||||||||||||||
Balance, July 31, 2018 (Unaudited) | 1,000 | $ | 1 | 10,415,416 | $ | 10,415 | $ | 58,485,853 | $ | (1,733,865 | ) | $ | (35,230,591 | ) | $ | 21,531,813 |
Accumulated | ||||||||||||||||||||||||||||||||
Preferred Stock | Additional | Other | ||||||||||||||||||||||||||||||
Series C | Common Stock | Paid-in | Comprehensive | Accumulated | ||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Income (Loss) | Deficit | Total | |||||||||||||||||||||||||
Balance, October 31, 2018 (Audited) | - | $ | - | 10,640,416 | $ | 10,641 | $ | 58,599,378 | $ | (2,228,663 | ) | $ | (31,994,406 | ) | $ | 24,386,950 | ||||||||||||||||
Stock Issued to Investors | - | - | 23,965 | 23 | 105,422 | - | - | 105,445 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | 297,855 | - | 297,855 | ||||||||||||||||||||||||
Net Income | - | - | - | - | 1,239,013 | 1,239,013 | ||||||||||||||||||||||||||
Balance, January 31, 2019 (Unaudited) | - | - | 10,664,381 | 10,664 | 58,704,800 | (1,930,808 | ) | (30,755,393 | ) | 26,029,263 | ||||||||||||||||||||||
Stock Issued to Director | - | - | 7,143 | 8 | 42,281 | - | - | 42,289 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | 94,981 | - | 94,981 | ||||||||||||||||||||||||
Net Income | - | - | - | - | 1,973,494 | 1,973,494 | ||||||||||||||||||||||||||
Balance, April 30, 2019 (Unaudited) | - | - | 10,671,524 | 10,672 | 58,747,081 | (1,835,827 | ) | (28,781,899 | ) | 28,140,027 | ||||||||||||||||||||||
Stock Issued to a Consultant | - | - | 20,000 | 20 | 291,780 | - | - | 291,800 | ||||||||||||||||||||||||
Disgorgement of stock sales | - | - | - | - | 166,514 | - | - | 166,514 | ||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (1,458,315 | ) | - | (1,458,315 | ) | ||||||||||||||||||||||
Net Income | - | - | - | - | - | - | 1,775,687 | 1,775,687 | ||||||||||||||||||||||||
Balance, July 31, 2019 (Unaudited) | - | $ | - | 10,691,524 | $ | 10,692 | $ | 59,205,375 | $ | (3,294,142 | ) | $ | (27,006,212 | ) | $ | 28,915,713 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7 |
Consolidated Statements of Cash Flows
For the Periods Indicated
(Unaudited)
Nine Months Ended July 31, | ||||||||
2019 | 2018 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 4,988,194 | $ | 1,752,346 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 594,606 | 605,645 | ||||||
Stock compensation | 334,089 | 334,749 | ||||||
Loss on the sale of property and equipment | 36,344 | - | ||||||
(Increase) decrease in operating assets: | ||||||||
Accounts receivable | (525,168 | ) | (2,343,834 | ) | ||||
Inventory | (531,577 | ) | (535,657 | ) | ||||
Unbilled receivables | (1,300,494 | ) | 373,301 | |||||
Other current assets | (270,171 | ) | 206,955 | |||||
Prepaid expenses | (17,582 | ) | 106,812 | |||||
Deferred tax asset | 850,987 | - | ||||||
Increase (decrease) in operating liabilities: | ||||||||
Accounts payable and other current liabilities | 543,483 | (47,392 | ) | |||||
Deferred revenue | 381,494 | (126,256 | ) | |||||
Net Cash Provided by Operating Activities | 5,084,205 | 326,669 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property and equipment | (1,843,589 | ) | (442,041 | ) | ||||
Purchases of other intangible assets | (34,303 | ) | - | |||||
Proceeds from the sale of propety and equipment | 725,000 | - | ||||||
Net Cash (used in) Investing Activities | (1,152,892 | ) | (442,041 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Repayments - loans and notes payable | (846,442 | ) | (5,642,202 | ) | ||||
Disgorgement of stock sales | 166,514 | - | ||||||
Issuance of common stock for cash | 105,445 | 5,312,732 | ||||||
Net Cash (Used) in Financing Activities | (574,483 | ) | (329,470 | ) | ||||
EFFECT OF CURRENCY EXCHANGE RATE ON CHANGES IN CASH | (1,065,479 | ) | 304,566 | |||||
NET INCREASE (DECREASE) IN CASH | 2,291,351 | (140,276 | ) | |||||
CASH AT THE BEGINNING OF THE PERIOD | 7,512,422 | 6,851,539 | ||||||
CASH AT THE END OF THE PERIOD | $ | 9,803,773 | $ | 6,711,263 | ||||
SUPPLEMENTAL CASH FLOW INFORMATION | ||||||||
Cash paid for interest | $ | 69,499 | $ | 178,785 | ||||
Cash paid for taxes | $ | 7,840 | $ | - |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
8 |
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 1 – BASIS OF PRESENTATION
The accompanying unaudited interim consolidated financial statements have been prepared based upon U.S. Securities and Exchange Commission rules that permit reduced disclosure for interim periods. Therefore, they do not include all information and footnote disclosures necessary for a complete presentation of Coda Octopus Group, Inc.’s financial position, results of operations and cash flows, in conformity with generally accepted accounting principles. Coda Octopus Group, Inc. (the “Company”, “Coda Octopus,” “we,” or “us”) filed audited consolidated financial statements as of and for the fiscal years ended October 31, 2018 and 2017 which included all information and notes necessary for such complete presentation in conjunction with its annual report on Form 10-K filed on February 1, 2019 (as amended on February 7, 2019 and April 23, 2019), (“the Form 10-K”). The results of operations for the interim period ended July 31, 2019 are not necessarily indicative of the results to be expected for any future period or the entire fiscal year. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended October 31, 2018, which are contained in the Form 10-K. The accompanying unaudited interim consolidated financial statements contain all adjustments (consisting of normal recurring items) which are, in the opinion of management, necessary for a fair statement of the Company’s financial position as of July 31, 2019 and the results of operations, comprehensive income and cash flows for the interim periods ended July 31, 2019 and 2018. The unaudited interim consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. The Company uses the US dollar as the reporting currency for financial reporting. The financial position and results of operations of the Company’s UK-based operations are measured using the British Pound Sterling, Australian based operations are measured using Australian Dollars and Danish based operations are measured using Danish Kroner as the functional currencies. Foreign currency translation gains and losses are recorded as a change in other comprehensive income. Transaction gains and losses generated from the remeasurement of assets and liabilities denominated in currencies other than the functional currency of our foreign operations are also included in other comprehensive income.
NOTE 2 – REVENUE RECOGNITION
Beginning on November 1, 2018, the Company adopted the Financial Accounting Standards Board’s Topic 606, Revenue from Contracts with Customers (“Topic 606”). Previously, we had recognized revenue in accordance with FASB Topic 605, Revenue Recognition. After carefully comparing the old and the new revenue standards, we believe that our previous revenue recognition policy is substantially consistent with our new revenue recognition policy and that revenues are consistently stated between periods and there will not be a cumulative effect adjustment.
9 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 2 – REVENUE RECOGNITION (Continued)
Topic 606 has established a five-step process to determine the amount of revenue to record from contracts with customers. The five steps are:
● | Determine if we have a contract with a customer; | |
● | Determine the performance obligations in that contract; | |
● | Determine the transaction price; | |
● | Allocate the transaction price to the performance obligations; and | |
● | Determine when to recognize revenue. |
All of our revenues are earned under formal contracts with our customers and are derived from both sales and rental of underwater technologies and equipment for imaging, mapping, defense and survey applications and from the engineering services that we provide. Our contracts do not include the possibility for additional contingent consideration so that our determination of the contract price does not involve having to consider potential variable additional consideration. Our product sales do not include a right of return by the customer.
With regard to our Products Segment, all of our products are sold on a stand-alone basis and those market prices are evidence of the value of the products. To the extent that we also provide services (e.g., installation, training, etc.), those services are either included as part of the product or are subject to written contracts based on the stand-alone value of those services. Revenue from the sale of services is recognized when those services have been provided to the customer and evidence of the provision of those services exist.
Revenue derived from rental of our equipment is recognized when performance obligations are met, in particular, on a daily basis during the rental period.
For arrangements with multiple performance obligations, we recognize product revenue by allocating the transaction revenue to each performance obligation based on the relative fair value of each deliverable and recognize revenue when performance obligations are met including when equipment is delivered, and for rental of equipment, when installation and other services are performed.
Our contracts sometimes require customer payments in advance of revenue recognition and are recognized as revenue when the Company has fulfilled its obligations under the respective contracts. Until such time, we recognize this prepayment as deferred revenue.
For software license sales for which any services rendered are not considered essential to the functionality of the software, we recognize revenue upon delivery of the software.
With respect to revenues related to our Services Segment that are generated, there are contracts in place that specify the fixed hourly rate and other reimbursable costs to be billed based on material and direct labor hours incurred, revenue is recognized on these contracts based on material and direct labor hours incurred. Revenues from fixed-price contracts are recognized on the percentage-of-completion method, measured by the percentage of costs incurred (materials and direct labor hours) to date to estimated total services (materials and direct labor hours) for each contract. This method is used as we consider expenditures for direct materials and labor hours to be the best available measure of progress on these contracts.
10 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018.
NOTE 2 – REVENUE RECOGNITION (Continued)
Quarterly, we examine all of our fixed-price contracts to determine if there are any losses to be recognized during the period. Any such loss is recorded in the quarter in which the loss first becomes apparent based upon costs incurred to date and the estimated costs to complete as determined by experience from similar contracts. Variations from estimated contract performance could result in adjustments to operating results.
Recoverability of Deferred Costs
In accordance with Topic 606, we defer costs on projects for service revenue. Deferred costs consist primarily of direct and incremental costs to customize and install systems, as defined in individual customer contracts, including costs to acquire hardware and software from third parties and payroll costs for our employees and other third parties.
The pricing of these service contracts is intended to provide for the recovery of these types of deferred costs over the life of the contract.
We recognize such costs in accordance with our revenue recognition policy by contract. For revenue recognized under the percentage of completion method, costs are recognized as products are delivered or services are provided in accordance with the percentage of completion calculation. For revenue recognized ratably over the term of the contract, costs are recognized ratably over the term of the contract, commencing on the date of revenue recognition. At each quarterly balance sheet date, we review deferred costs, to ensure they are ultimately recoverable.
Any anticipated losses on uncompleted contracts are recognized when evidence indicates the estimated total cost of a contract exceeds its estimated total revenue.
Other Revenue Disclosures
See Note 14 – Segment Analysis for a breakdown of revenues from external customers and cost of those revenues between our Product Segment and Services Segment including information on the split of revenues by geography.
NOTE 3 – FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company’s short term financial instruments consist of cash, receivables, accounts payable and the line of credit. The Company adjusts the carrying value of financial assets and liabilities denominated in other currencies such as cash, receivables, accounts payable and the lines of credit using the appropriate exchange rates at the balance sheet date. The Company believes that the carrying values of these short term financial instruments approximate their estimated fair values.
11 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 4 – FOREIGN CURRENCY TRANSLATION
The financial position and results of operations of the Company’s foreign subsidiaries are measured using the local currency in the jurisdiction in which the subsidiary operates as the functional currency. Assets and liabilities of operations denominated in foreign currencies are translated into US dollars at exchange rates in effect at the balance sheet date, while revenues and expenses are translated at the weighted average exchange rates during the reporting period. The resulting translation gains and/or losses on assets and liabilities are recorded in accumulated other comprehensive income (loss), and are excluded from net income (loss) until realized through a sale or liquidation of the investment.
NOTE 5 - INVENTORY
Inventory is stated at the lower of cost (weighted average method) or net realizable value. Inventory consisted of the following components:
July 31, 2019 | October 31, 2018 | |||||||
Raw materials and parts | $ | 3,251,696 | $ | 2,887,505 | ||||
Work in progress | 603,343 | 472,204 | ||||||
Finished goods | 499,781 | 463,534 | ||||||
Total Inventory | $ | 4,354,820 | $ | 3,823,243 |
12 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 6 – FIXED ASSETS
Fixed assets (without foreign currency adjustments) consist of the following components:
October 31, | July 31, 2019 | |||||||||||||||
2018 | Acquisitions | Disposals | Balance | |||||||||||||
Buildings | $ | 3,996,860 | $ | 1,226,209 | $ | (730,000 | ) | $ | 4,493,069 | |||||||
Land | 200,000 | - | - | 200,000 | ||||||||||||
Office machinery and equipment | 2,875,443 | 592,371 | (81,192 | ) | 3,386,622 | |||||||||||
Furniture, fixtures and improvements | 1,109,225 | 25,009 | - | 1,134,234 | ||||||||||||
Totals | 8,181,528 | 1,843,589 | (811,192 | ) | 9,213,925 | |||||||||||
Less: accumulated depreciation | (2,935,345 | ) | (566,089 | ) | 49,848 | (3,451,586 | ) | |||||||||
Property and Equipment - net | $ | 5,246,183 | $ | 1,277,500 | $ | (761,344 | ) | $ | 5,762,339 |
October 31, | October 31, 2018 | |||||||||||||||
2017 | Acquisitions | Disposals | Balance | |||||||||||||
Buildings | $ | 4,082,346 | $ | - | (85,486 | ) | $ | 3,996,860 | ||||||||
Land | 200,000 | - | - | 200,000 | ||||||||||||
Office machinery and equipment | 2,064,449 | 853,796 | (42,802 | ) | 2,875,443 | |||||||||||
Furniture, fixtures and improvements | 1,165,897 | 38,344 | (95,016 | ) | 1,109,225 | |||||||||||
Totals | 7,512,692 | 892,140 | (223,304 | ) | 8,181,528 | |||||||||||
Less: accumulated depreciation | (2,299,411 | ) | (758,408 | ) | 122,474 | (2,935,345 | ) | |||||||||
Property and Equipment - net | $ | 5,213,281 | $ | 133,732 | $ | (100,830 | ) | $ | 5,246,183 |
NOTE 7 – OTHER CURRENT ASSETS
Other current assets consisted of the following components:
July 31, 2019 | October 31, 2018 | |||||||
Deposits | $ | 131,020 | $ | 21,007 | ||||
Other receivables | 76,995 | 141,294 | ||||||
Alternative minium tax receivable | 75,004 | - | ||||||
VAT tax receivables | 206,576 | 57,123 | ||||||
Total Other Current Assets | $ | 489,595 | $ | 219,424 |
13 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 8 – ESTIMATES
The preparation of consolidated financial statements in conformity with US Generally Accepted Accounting Principles (“US GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues including unbilled and deferred revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include costs and estimated earnings in excess of billings, billings in excess of costs, estimated earnings, valuation of accounts receivable, valuation of fixed assets, valuation of inventory, valuation of deferred tax assets and the valuation of goodwill.
NOTE 9 – CONTRACTS IN PROGRESS
Costs and estimated earnings in excess of billings on uncompleted contracts represent accumulated project expenses and fees which have not been invoiced to customers as of the date of the consolidated balance sheets. These amounts are stated on the consolidated balance sheets as unbilled receivables of $4,313,610 and $3,013,116 as of July 31, 2019 and October 31, 2018, respectively.
Our deferred revenue of $1,033,314 and $651,820 as of July 31, 2019 and October 31, 2018, respectively, consists of billings in excess of costs and estimated earnings and revenues received as part of our warranty or Through Life Support (“TLS”) obligations upon completing a sale – elaborated further in the last paragraph of this note.
Billings in excess of costs and estimated earnings on uncompleted contracts represent project invoices billed to customers that have not been earned as of the date of the consolidated balance sheets. These amounts are stated on the consolidated balance sheets as a component of deferred revenue of $84,776 and $0 as of July 31, 2019 and October 31, 2018, respectively.
Revenue received as part of sales of products via our Products Segment includes a provision for warranty or TLS. TLS offers the customer extended post-sales technical support along with software and hardware assurances. These post-sales obligations (warranty and TLS) are treated as deferred revenue and are amortized over the period when the contractual obligations subsist, which for warranty is 12 months and TLS varies between 36 and 60 months depending on the package purchased by the customer. These amounts are stated on the consolidated balance sheets as a component of deferred revenue of $948,538 and $651,820 as of July 31, 2019 and October 31, 2018, respectively.
14 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 10 - CONCENTRATIONS
Significant Customers
During the three months ended July 31, 2019, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenue from this customer was $2,136,570, or 32% of net revenues during the period. Total accounts receivable from this customer at July 31, 2019 was $820,642 or 21% of accounts receivable.
During the three months ended July 31, 2018, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenue from this customer was $1,113,389, or 19% of net revenues during the period.
During the nine months ended July 31, 2019, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenue from this customer was $5,345,790, or 28% of net revenues during the period. Total accounts receivable from this customer at July 31, 2019 was $820,642 or 21% of accounts receivable.
During the nine months ended July 31, 2018, the Company had one customer from whom it generated sales greater than 10% of net revenues. Revenues from this customer was $2,138,815, or 17% of net revenues during the period.
The Services Segment business model is such that it works with a small number of Prime Defense Contractors and therefore the concentrations discussed above are a consequence of this and typical in this type of business.
NOTE 11 – LOANS AND NOTES PAYABLE
July 31, 2019 | October 31, 2018 | |||||||
Secured note payable to HSBC NA with interest payable on the 28th day of each month at 4.56% per annum. Our monthly repayment obligation under this loan is $43,777 (comprising both principal and interest repayment). | $ | 1,177,797 | $ | 1,524,239 | ||||
One of the subsidiaries had an unsecured working capital loan from the CEO of the Group. The note was repaid in full in December 2018 and carried an interest rate of 4.5%. | - | 500,000 | ||||||
Total | 1,177,797 | 2,024,239 | ||||||
Less: current portion | (481,633 | ) | (964,695 | ) | ||||
Total Long Term Loans and Notes Payable | $ | 696,164 | $ | 1,059,544 |
15 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 12 – RECENT ACCOUNTING PRONOUNCEMENTS
On February 24, 2016, the FASB issued ASU No. 2016-02, Leases, requiring lessees to recognize a right-of-use asset and a lease liability on the balance sheet for all leases with the exception of short-term leases. For lessees, leases will continue to be classified as either operating or finance leases in the balance sheet. Lessor accounting is similar to the current model but updated to align with certain changes to the lessee model. Lessors will continue to classify leases as operating, direct financing or sales-type leases. The effective date of the new standard for public companies is for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted. The new standard must be adopted using a modified retrospective transition and requires application of the new guidance at the beginning of the earliest comparative period presented. We own substantially all of our facilities and believe that the effect of adopting this standard will be immaterial.
With the exception of the updated standards discussed above, there have been no new accounting pronouncements not yet effective that have significance, or potential significance, to our consolidated financial statements.
NOTE 13 – EARNINGS PER COMMON SHARE
Three Months | Three Months | Nine Months | Nine Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
Fiscal Period | July 31, 2019 | July 31, 2018 | July 31, 2019 | July 31, 2018 | ||||||||||||
Numerator: | ||||||||||||||||
Net Income (Loss) | $ | 1,775,687 | $ | 1,997,610 | $ | 4,988,194 | $ | 1,752,346 | ||||||||
Denominator: | ||||||||||||||||
Basic weighted average common shares outstanding | 10,679,876 | 10,415,416 | 10,670,642 | 9,976,917 | ||||||||||||
Conversion of Series C Preferred Stock | - | 200,000 | - | 200,000 | ||||||||||||
Diluted outstanding shares | 10,679,876 | 10,615,416 | 10,670,642 | 10,176,917 | ||||||||||||
Earnings from continuing operations | ||||||||||||||||
Basic | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.18 | ||||||||
Diluted | $ | 0.17 | $ | 0.19 | $ | 0.47 | $ | 0.17 |
16 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS
We operate in two reportable segments, which are managed separately based upon fundamental differences in their operations. Coda Octopus Martech and Coda Octopus Colmek (together “Marine Engineering Business” or “Service Segments”) operate as contractors and Coda Octopus Products operations are comprised primarily of product sales, rental of equipment and/or software and associated services (“Marine Technology Business” or “Products Segment”).
Segment operating income is total segment revenue reduced by operating expenses identifiable with the business segment. Corporate includes general corporate administrative costs (“Overhead”).
The Company evaluates performance and allocates resources based upon segment operating income. The accounting policies of the reportable segments are the same as those described in the summary of accounting policies in our Consolidated Financial Statements of October 31, 2018.
There are inter-segment sales which have been eliminated in our financial statements but are disclosed in the tables below for information purposes.
The following table summarizes segment asset and operating balances by reportable segment as of and for the three and nine months ended July 31, 2019 and 2018, respectively.
The Company’s reportable business segments operate in four geographic locations:
● | Americas | |
● | Europe | |
● | Australia/Asia | |
● | Middle East/Africa |
Information concerning principal geographic areas is presented below according to the area where the activity has taken place for the three and nine months ended July 31, 2019 and 2018 respectively:
17 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Three Months Ended July 31, 2019 | ||||||||||||||||
Revenues from External Customers | $ | 3,231,510 | $ | 3,436,988 | $ | - | $ | 6,668,498 | ||||||||
Cost of Revenues | 592,585 | 1,528,095 | - | 2,120,680 | ||||||||||||
Gross Profit | 2,638,925 | 1,908,893 | - | 4,547,818 | ||||||||||||
Research & Development | 503,540 | 32,991 | 95,159 | 631,690 | ||||||||||||
Selling, General & Administrative | 590,981 | 659,398 | 525,530 | 1,775,909 | ||||||||||||
Total Operating Expenses | 1,094,521 | 692,389 | 620,689 | 2,407,599 | ||||||||||||
Income (Loss) from Operations | 1,544,404 | 1,216,504 | (620,689 | ) | 2,140,219 | |||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 6,398 | - | - | 6,398 | ||||||||||||
Interest Expense | (2,197 | ) | (2,150 | ) | (15,928 | ) | (20,275 | ) | ||||||||
Total Other Income (Expense) | 4,201 | (2,150 | ) | (15,928 | ) | (13,877 | ) | |||||||||
Net Income (Loss) before Income Taxes | 1,548,605 | 1,214,354 | (636,617 | ) | 2,126,342 | |||||||||||
Income Tax Benefit (Expense) | ||||||||||||||||
Current Tax Benefit (Expense) | (5,172 | ) | 4,460 | 674 | (38 | ) | ||||||||||
Deferred Tax (Expense) | (47,768 | ) | (214,144 | ) | (88,705 | ) | (350,617 | ) | ||||||||
Total Income Tax (Expense) | (52,940 | ) | (209,684 | ) | (88,031 | ) | (350,655 | ) | ||||||||
Net Income (Loss) | $ | 1,495,665 | $ | 1,004,670 | $ | (724,648 | ) | $ | 1,775,687 | |||||||
Supplemental Disclosures | ||||||||||||||||
Total Assets | $ | 18,200,970 | $ | 13,876,685 | $ | 1,266,254 | $ | 33,343,909 | ||||||||
Total Liabilities | $ | 2,169,195 | $ | 870,492 | $ | 1,388,509 | $ | 4,428,196 | ||||||||
Revenues from Intercompany Sales - eliminated from sales above | $ | 136,128 | $ | 75,729 | $ | 675,000 | $ | 886,857 | ||||||||
Depreciation and Amortization | $ | 132,392 | $ | 63,724 | $ | 4,078 | $ | 200,194 | ||||||||
(Sales) Purchases of Long-lived Assets | $ | (262,062 | ) | $ | 5,937 | $ | 34,303 | $ | (221,822 | ) |
18 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Three Months Ended July 31, 2018 | ||||||||||||||||
Revenues from External Customers | $ | 3,926,491 | $ | 1,851,982 | $ | - | $ | 5,778,473 | ||||||||
Cost of Revenues | 650,669 | 933,531 | - | 1,584,200 | ||||||||||||
Gross Profit | 3,275,822 | 918,451 | - | 4,194,273 | ||||||||||||
Research & Development | 440,202 | 90,190 | - | 530,392 | ||||||||||||
Selling, General & Administrative | 723,155 | 566,692 | 350,995 | 1,640,842 | ||||||||||||
Total Operating Expenses | 1,163,357 | 656,882 | 350,995 | 2,171,234 | ||||||||||||
Income (Loss) from Operations | 2,112,465 | 261,569 | (350,995 | ) | 2,023,039 | |||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 3,941 | 31 | - | 3,972 | ||||||||||||
Interest Expense | (2,480 | ) | (15,802 | ) | (11,139 | ) | (29,421 | ) | ||||||||
Total Other Income (Expense) | 1,461 | (15,771 | ) | (11,139 | ) | (25,449 | ) | |||||||||
Net Income (Loss) before Income Taxes | 2,113,926 | 245,798 | (362,134 | ) | 1,997,590 | |||||||||||
Current Tax Benefit | - | - | 20 | 20 | ||||||||||||
Net Income (Loss) | $ | 2,113,926 | $ | 245,798 | $ | (362,114 | ) | $ | 1,997,610 | |||||||
Supplemental Disclosures | ||||||||||||||||
Total Assets | $ | 14,016,131 | $ | 11,378,558 | $ | 553,927 | $ | 25,948,616 | ||||||||
Total Liabilities | $ | 865,138 | $ | 1,660,291 | $ | 1,891,374 | $ | 4,416,803 | ||||||||
Revenues from Intercompany Sales - eliminated from sales above | $ | 44,180 | $ | 183,800 | $ | 675,000 | $ | 902,980 | ||||||||
Depreciation and Amortization | $ | 137,426 | $ | 66,435 | $ | 5,728 | $ | 209,589 | ||||||||
Purchases of Long-lived Assets | $ | 232,575 | $ | (6,122 | ) | $ | 30,667 | $ | 257,120 |
19 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Nine Months Ended July 31, 2019 | ||||||||||||||||
Revenues from External Customers | $ | 9,481,229 | $ | 9,729,049 | $ | - | $ | 19,210,278 | ||||||||
Cost of Revenues | 1,798,800 | 4,605,926 | - | 6,404,726 | ||||||||||||
Gross Profit | 7,682,429 | 5,123,123 | - | 12,805,552 | ||||||||||||
Research & Development | 1,533,544 | 130,205 | 284,494 | 1,948,243 | ||||||||||||
Selling, General & Administrative | 2,089,442 | 1,864,503 | 1,137,921 | 5,091,866 | ||||||||||||
Total Operating Expenses | 3,622,986 | 1,994,708 | 1,422,415 | 7,040,109 | ||||||||||||
Income (Loss) from Operations | 4,059,443 | 3,128,415 | (1,422,415 | ) | 5,765,443 | |||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 65,467 | - | - | 65,467 | ||||||||||||
Interest (Expense) | (8,063 | ) | (11,849 | ) | (49,771 | ) | (69,683 | ) | ||||||||
Total Other Income (Expense) | 57,404 | (11,849 | ) | (49,771 | ) | (4,216 | ) | |||||||||
Net Income (Loss) before Income Taxes | 4,116,847 | 3,116,566 | (1,472,186 | ) | 5,761,227 | |||||||||||
Income Tax Benefit (Expense) | ||||||||||||||||
Current Tax Benefit | 20,496 | 39,445 | 18,013 | 77,954 | ||||||||||||
Deferred Tax (Expense) | (199,073 | ) | (447,540 | ) | (204,374 | ) | (850,987 | ) | ||||||||
Total Income Tax (Expense) | (178,577 | ) | (408,095 | ) | (186,361 | ) | (773,033 | ) | ||||||||
Net Income (Loss) | $ | 3,938,270 | $ | 2,708,471 | $ | (1,658,547 | ) | $ | 4,988,194 | |||||||
Supplemental Disclosures | ||||||||||||||||
Total Assets | $ | 18,200,970 | $ | 13,876,685 | $ | 1,266,254 | $ | 33,343,909 | ||||||||
Total Liabilities | $ | 2,169,195 | $ | 870,492 | $ | 1,388,509 | $ | 4,428,196 | ||||||||
Revenues from Intercompany Sales - eliminated from sales above | $ | 1,044,595 | $ | 304,658 | $ | 2,025,000 | $ | 3,374,253 | ||||||||
Depreciation and Amortization | $ | 391,516 | $ | 191,402 | $ | 11,688 | $ | 594,606 | ||||||||
Purchases of Long-lived Assets | $ | 1,803,206 | $ | 40,383 | $ | 34,303 | $ | 1,877,892 |
20 |
CODA OCTOPUS GROUP, INC.
Notes to the Unaudited Consolidated Financial Statements
July 31, 2019 and 2018
NOTE 14 – SEGMENT ANALYSIS (continued)
Marine Technology Business (Products) | Marine Engineering Business (Services) | Overhead | Total | |||||||||||||
Nine Months Ended July 31, 2018 | ||||||||||||||||
Revenues from External Customers | $ | 8,142,724 | $ | 4,212,702 | $ | - | $ | 12,355,426 | ||||||||
Cost of Revenues | 1,298,022 | 2,173,143 | - | 3,471,165 | ||||||||||||
Gross Profit | 6,844,702 | 2,039,559 | - | 8,884,261 | ||||||||||||
Research & Development | 1,385,994 | 455,414 | - | 1,841,408 | ||||||||||||
Selling, General & Administrative | 2,150,168 | 1,813,357 | 1,208,704 | 5,172,229 | ||||||||||||
Total Operating Expenses | 3,536,162 | 2,268,771 | 1,208,704 | 7,013,637 | ||||||||||||
Income (Loss) from Operations | 3,308,540 | (229,212 | ) | (1,208,704 | ) | 1,870,624 | ||||||||||
Other Income (Expense) | ||||||||||||||||
Other Income | 92,514 | 2,128 | - | 94,642 | ||||||||||||
Interest Expense | (9,289 | ) | (45,503 | ) | (158,118 | ) | (212,910 | ) | ||||||||
Total Other Income (Expense) | 83,225 | (43,375 | ) | (158,118 | ) | (118,268 | ) | |||||||||
Net Income (Loss) before Income Taxes | 3,391,765 | (272,587 | ) | (1,366,822 | ) | 1,752,356 | ||||||||||
Current Tax Benefit (Expense) | (6,596 | ) | - | 6,586 | (10 | ) | ||||||||||
Net Income (Loss) | $ | 3,385,169 | $ | (272,587 | ) | $ | (1,360,236 | ) | $ | 1,752,346 | ||||||
Supplemental Disclosures |