SCHEDULE OF SEGMENT REPORTING INFORMATION |
SCHEDULE
OF SEGMENT REPORTING INFORMATION
|
|
Marine
Technology
Business
(Products) |
|
|
Marine
Engineering
Business
(Services) |
|
|
Overhead |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended January 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues |
|
$ |
3,823,748 |
|
|
$ |
2,014,460 |
|
|
$ |
- |
|
|
$ |
5,838,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Revenues |
|
|
572,292 |
|
|
|
1,105,982 |
|
|
|
- |
|
|
|
1,678,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit |
|
|
3,251,456 |
|
|
|
908,478 |
|
|
|
- |
|
|
|
4,159,934 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research
& Development |
|
|
529,375 |
|
|
|
143,515 |
|
|
|
- |
|
|
|
672,890 |
|
Selling,
General & Administrative |
|
|
753,614 |
|
|
|
651,149 |
|
|
|
706,349 |
|
|
|
2,111,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Operating Expenses |
|
|
1,282,989 |
|
|
|
794,664 |
|
|
|
706,349 |
|
|
|
2,784,002 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(Loss) from Operations |
|
|
1,968,467 |
|
|
|
113,814 |
|
|
|
(706,349 |
) |
|
|
1,375,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income |
|
|
9,049 |
|
|
|
70,945 |
|
|
|
- |
|
|
|
79,994 |
|
Interest
Expense |
|
|
(4,882 |
) |
|
|
(5,026 |
) |
|
|
(1,370 |
) |
|
|
(11,278 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Other Income (Expense) |
|
|
4,167 |
|
|
|
65,919 |
|
|
|
(1,370 |
) |
|
|
68,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
Tax (Expense) Benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
Tax (Expense) Benefit |
|
|
(266,520 |
) |
|
|
24,036 |
|
|
|
(43,125 |
) |
|
|
(285,609 |
) |
Deferred
Tax Benefit |
|
|
6,708 |
|
|
|
204 |
|
|
|
51,297 |
|
|
|
58,209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Income Tax (Expense) Benefit |
|
|
(259,812 |
) |
|
|
24,240 |
|
|
|
8,172 |
|
|
|
(227,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income (Loss) |
|
$ |
1,712,822 |
|
|
$ |
203,973 |
|
|
$ |
(699,547 |
) |
|
$ |
1,217,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
Disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Assets |
|
$ |
30,847,114 |
|
|
$ |
13,893,382 |
|
|
$ |
658,735 |
|
|
$ |
45,399,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities |
|
$ |
1,635,666 |
|
|
$ |
501,339 |
|
|
$ |
429,580 |
|
|
$ |
2,566,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
from Intercompany Sales - eliminated from sales above |
|
$ |
389,395 |
|
|
$ |
115,823 |
|
|
$ |
600,000 |
|
|
$ |
1,105,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
and Amortization |
|
$ |
135,658 |
|
|
$ |
16,657 |
|
|
$ |
9,151 |
|
|
$ |
161,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases
of Long-lived Assets |
|
$ |
986,093 |
|
|
$ |
1,000 |
|
|
$ |
14,871 |
|
|
$ |
1,001,964 |
|
CODA
OCTOPUS GROUP, INC.
Notes
to the Consolidated Financial Statements
January
31, 2022 and October 31, 2021
NOTE
14 -SEGMENT ANALYSIS (Continued)
|
|
Marine
Technology
Business
(Products) |
|
|
Marine
Engineering
Business
(Services) |
|
|
Overhead |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended January 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues |
|
$ |
3,748,279 |
|
|
$ |
1,302,180 |
|
|
$ |
- |
|
|
$ |
5,050,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Revenues |
|
|
894,275 |
|
|
|
841,262 |
|
|
|
- |
|
|
|
1,735,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit |
|
|
2,854,004 |
|
|
|
460,918 |
|
|
|
- |
|
|
|
3,314,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research
& Development |
|
|
441,744 |
|
|
|
141,395 |
|
|
|
- |
|
|
|
583,139 |
|
Selling,
General & Administrative |
|
|
733,825 |
|
|
|
567,559 |
|
|
|
511,982 |
|
|
|
1,813,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Operating Expenses |
|
|
1,175,569 |
|
|
|
708,954 |
|
|
|
511,982 |
|
|
|
2,396,505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(Loss) from Operations |
|
|
1,678,435 |
|
|
|
(248,036 |
) |
|
|
(511,982 |
) |
|
|
918,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income |
|
|
2,036 |
|
|
|
18 |
|
|
|
- |
|
|
|
92,025 |
|
Interest
Expense |
|
|
(2,253 |
) |
|
|
(5,151 |
) |
|
|
(7,110 |
) |
|
|
(14,514 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Other Income (Expense) |
|
|
(217 |
) |
|
|
(5,133 |
) |
|
|
(7,110 |
) |
|
|
77,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
Tax (Expense) Benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
Tax (Expense) Benefit |
|
|
12,653 |
|
|
|
- |
|
|
|
12,072 |
|
|
|
24,725 |
|
Deferred
Tax (Expense) Benefit |
|
|
(11,155 |
) |
|
|
152,086 |
|
|
|
(32,740 |
) |
|
|
108,191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Income Tax (Expense) Benefit |
|
|
1,498 |
|
|
|
152,086 |
|
|
|
(20,668 |
) |
|
|
132,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income (Loss) |
|
$ |
1,679,716 |
|
|
$ |
(101,083 |
) |
|
$ |
(539,760 |
) |
|
$ |
1,128,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
Disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Assets |
|
$ |
24,767,757 |
|
|
$ |
14,362,811 |
|
|
$ |
1,224,954 |
|
|
$ |
40,355,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities |
|
$ |
1,573,260 |
|
|
$ |
1,436,624 |
|
|
$ |
720,466 |
|
|
$ |
3,730,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
from Intercompany Sales - eliminated from sales above |
|
$ |
370,629 |
|
|
$ |
49,201 |
|
|
$ |
675,000 |
|
|
$ |
1,094,830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
and Amortization |
|
$ |
312,122 |
|
|
$ |
47,645 |
|
|
$ |
6,416 |
|
|
$ |
366,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases
of Long-lived Assets |
|
$ |
399,975 |
|
|
$ |
4,177 |
|
|
$ |
4,992 |
|
|
$ |
409,144 |
|
|